Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Periods / Units / Analysis

Ticker

Industry

Sector

PT Bank Negara Indonesia (Persero) Tbk (BBNI.JK)

Company Dividend Discount ModelIndustry: Banks - RegionalSector: Financial Services

Valuation Snapshot

Stable Growth$30,788.24 - $111,321.37$97,597.74
Multi-Stage$14,458.96 - $15,799.43$15,117.00
Blended Fair Value$56,357.37
Current Price$4,120.00
Upside1,267.90%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS22.74%14.43%280.46196.5073.0922.00103.18100.70127.85106.4660.8172.31
YoY Growth--42.73%168.84%232.23%-78.68%2.46%-21.23%20.09%75.07%-15.91%-0.76%
Dividend Yield--6.61%3.48%1.56%0.53%3.60%5.27%2.72%2.45%1.88%2.78%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)20,866,036.00
(-) Cash Dividends Paid (M)13,951,339.00
(=) Cash Retained (M)6,914,697.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)4,173,207.202,608,254.501,564,952.70
Cash Retained (M)6,914,697.006,914,697.006,914,697.00
(-) Cash Required (M)-4,173,207.20-2,608,254.50-1,564,952.70
(=) Excess Retained (M)2,741,489.804,306,442.505,349,744.30
(/) Shares Outstanding (M)37,277.0637,277.0637,277.06
(=) Excess Retained per Share73.54115.53143.51
LTM Dividend per Share374.26374.26374.26
(+) Excess Retained per Share73.54115.53143.51
(=) Adjusted Dividend447.80489.79517.77
WACC / Discount Rate7.03%7.03%7.03%
Growth Rate5.50%6.50%7.50%
Fair Value$30,788.24$97,597.74$111,321.37
Upside / Downside647.29%2,268.88%2,601.98%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)20,866,036.0022,222,328.3423,666,779.6825,205,120.3626,843,453.1828,588,277.6429,445,925.97
Payout Ratio66.86%71.49%76.12%80.74%85.37%90.00%92.50%
Projected Dividends (M)13,951,339.0015,886,559.9318,014,415.1720,351,770.8822,916,871.9325,729,449.8827,237,481.52

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.03%7.03%7.03%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)14,703,106.0514,842,471.9814,981,837.92
Year 2 PV (M)15,430,450.8715,724,357.6216,021,037.07
Year 3 PV (M)16,133,919.2016,597,066.0417,068,992.66
Year 4 PV (M)16,814,046.1417,460,666.9118,125,761.17
Year 5 PV (M)17,471,356.3718,315,229.4119,191,399.47
PV of Terminal Value (M)458,434,737.47480,577,306.71503,567,324.19
Equity Value (M)538,987,616.11563,517,098.68588,956,352.48
Shares Outstanding (M)37,277.0637,277.0637,277.06
Fair Value$14,458.96$15,117.00$15,799.43
Upside / Downside250.95%266.92%283.48%

High-Yield Dividend Screener

« Prev Page 67 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
DAB.CODanske Andelskassers Bank A/S2.24%$0.4437.84%
KBSB.MEPJSC TNS energo Kuban2.24%$17.9936.50%
002179.SZAVIC Jonhon Optronic Technology Co.,Ltd.2.23%$0.7965.31%
1083.HKTowngas Smart Energy Company Limited2.23%$0.0811.47%
192080.KSDoubleUGames Co., Ltd.2.23%$1,217.6314.93%
300791.SZSirio Pharma Co., Ltd.2.23%$0.5851.03%
603012.SSShanghai Chuangli Group Co., Ltd.2.23%$0.1354.71%
603987.SSShanghai Kindly Enterprise Development Group Co.,LTD.2.23%$0.1934.34%
6070.SRAl-Jouf Agricultural Development Co.2.23%$0.9836.81%
GCG-A.TOGuardian Capital Group Limited2.23%$1.5020.18%
IPN.PAIpsen S.A.2.23%$2.5919.16%
TYA.MIToscana Aeroporti S.p.A.2.23%$0.4242.81%
137310.KSSD BioSensor, Inc2.22%$201.4921.35%
3569.TSeiren Co.,Ltd.2.22%$68.0426.55%
601901.SSFounder Securities Co., Ltd.2.22%$0.1735.28%
603609.SSWellhope Foods Co., Ltd.2.22%$0.1675.23%
688016.SSShanghai MicroPort Endovascular MedTech Co., Ltd.2.22%$2.0365.07%
7034.KLThong Guan Industries Berhad2.22%$0.0317.13%
9436.TOkinawa Cellular Telephone Company2.22%$62.9045.77%
IEI.VImperial Equities Inc.2.22%$0.0813.05%
ISKJ.MEPublic Joint-Stock Company "Human Stem Cells Institute"2.22%$1.5289.44%
LKD.WALokum Deweloper S.A.2.22%$0.5034.19%
MEDICAB.MXMédica Sur, S.A.B. de C.V.2.22%$1.3129.76%
TKC.BKTurnkey Communication Services Public Company Limited2.22%$0.2068.90%
0696.HKTravelSky Technology Limited2.21%$0.2318.19%
183190.KSAsia Cement Co.,Ltd.2.21%$264.7821.44%
300673.SZPetpal Pet Nutrition Technology Co., Ltd.2.21%$0.4068.30%
4292.SRAtaa Educational Company2.21%$1.3066.22%
4519.TChugai Pharmaceutical Co., Ltd.2.21%$182.1975.49%
5607.TWFarglory F T Z Investment Holding Co.,Ltd.2.21%$1.0841.76%
600062.SSChina Resources Double-Crane Pharmaceutical Co.,Ltd.2.21%$0.4026.61%
603288.SSFoshan Haitian Flavouring and Food Company Ltd.2.21%$0.8269.84%
7864.TFuji Seal International, Inc.2.21%$69.4123.64%
BLES.JKSuperior Prima Sukses Tbk.2.21%$3.6028.62%
ELI.BRElia Group SA/NV2.21%$2.4830.58%
NTEK-B.STNovotek AB2.21%$1.8026.45%
SWEC-A.STSweco AB (publ)2.21%$3.2854.95%
069960.KSHyundai Department Store Co. Ltd.2.20%$1,867.6522.60%
300415.SZGuangdong Yizumi Precision Machinery Co.,Ltd.2.20%$0.5738.08%
3176.TSanyo Trading Co., Ltd.2.20%$32.8020.58%
3227.TWOPixArt Imaging Inc.2.20%$4.5234.58%
600030.SSCITIC Securities Company Limited2.20%$0.6333.43%
603345.SSAnjoy Foods Group Co., Ltd.2.20%$1.7441.75%
603693.SSJiangsu New Energy Development Co., Ltd.2.20%$0.2660.61%
6508.TMeidensha Corporation2.20%$122.7830.24%
8002.TMarubeni Corporation2.20%$95.6227.63%
9059.KLTSH Resources Berhad2.20%$0.0315.65%
JCQ.PAJacquet Metals S.A.2.20%$0.4494.90%
OLT.OLOlav Thon Eiendomsselskap ASA2.20%$7.3330.72%
001216.SZHunan Hualian China Industry Co., Ltd.2.19%$0.3841.88%