Definitive Analysis
Loading...
Definitive Analysis

Financials

Fundamentals

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 69 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
SIE.DESiemens AG2.14%$5.1641.34%
TBIG.JKPT Tower Bersama Infrastructure Tbk2.14%$55.6585.41%
VNX.DENXP Semiconductors N.V.2.14%$4.0549.93%
010100.KSKorea Movenex Co., Ltd.2.13%$99.689.18%
300154.SZShenzhen Riland Industry Group Co., Ltd2.13%$0.2190.73%
600848.SSShanghai Lingang Holdings Co.,Ltd.2.13%$0.2539.80%
7259.TAisin Corporation2.13%$62.3927.27%
ALBRK.ISAlbaraka Türk Katilim Bankasi A.S.2.13%$0.173.51%
BURBurford Capital Limited2.13%$0.1947.60%
ECSC.LECSC Group plc2.13%$1.1222.10%
PR9.BKPraram 9 Hospital Public Company Limited2.13%$0.4038.51%
000630.SZTongling Nonferrous Metals Group Co.,Ltd.2.12%$0.1392.15%
000878.SZYunnan Copper Co., Ltd.2.12%$0.4467.43%
002223.SZJiangsu Yuyue Medical Equipment & Supply Co., Ltd.2.12%$0.8146.42%
002731.SZShenyang Cuihua Gold and Silver Jewelry Co., Ltd.2.12%$0.2724.86%
0RKK.LVolati AB2.12%$2.2057.57%
0RVK.LBefesa S.A.2.12%$0.7464.88%
163560.KSDRB Industrial Co., Ltd.2.12%$146.7836.08%
2641.TWOFranbo Lines Corp.2.12%$0.4325.10%
443060.KSHdhms2.12%$4,099.9369.50%
605500.SSForest Packaging Group Co.,Ltd.2.12%$0.1989.23%
6455.TMorita Holdings Corporation2.12%$58.4524.57%
CCOLA.ISCoca-Cola Içecek Anonim Sirketi2.12%$1.2625.02%
MTWI.JKPT Malacca Trust Wuwungan Insurance Tbk2.12%$7.8425.68%
PNDX-B.STPandox AB (publ)2.12%$4.2540.78%
000860.KSKangnam Jevisco Co., Ltd2.11%$292.3959.03%
002440.SZZhejiang Runtu Co., Ltd.2.11%$0.1660.72%
002973.SZQiaoyin City Management Co.,Ltd.2.11%$0.2959.79%
0400.HKIngdan, Inc.2.11%$0.0622.33%
0Z4I.LSunny Optical Technology (Group) Company Limited2.11%$0.7115.45%
200771.SZHangzhou Steam Turbine Co., Ltd.2.11%$0.2859.18%
285130.KSSK Chemicals Co.,Ltd2.11%$1,396.2531.71%
688558.SSNantong Guosheng Intelligence Technology Group Co., Ltd.2.11%$0.6153.65%
NRDF.CONordfyns Bank A/S2.11%$13.0894.24%
001880.KSDL Construction Co., Ltd.2.10%$300.9316.73%
002967.SZGRG Metrology & Test Group Co. Ltd. Class A2.10%$0.4662.67%
023350.KSKorea Engineering Consultants Corp.2.10%$100.0016.54%
1423.TWReward Wool Industry Corporation2.10%$0.7918.73%
2811.TKagome Co., Ltd.2.10%$56.5639.32%
601456.SSGuolian Minsheng Securities Co., Ltd.2.10%$0.2168.71%
U10.SIUOB-Kay Hian Holdings Limited2.10%$0.0524.07%
UNBL.PAUnibel S.A.2.10%$24.7334.10%
3979.TUluru.Co.,Ltd.2.09%$8.7136.14%
600309.SSWanhua Chemical Group Co., Ltd.2.09%$1.6045.09%
7714.TWOUniforce Technology Corp.2.09%$3.8369.36%
ALIG.STAlimak Group AB (publ)2.09%$2.9845.61%
002226.SZAnhui Jiangnan Chemical Industry Co., Ltd.2.08%$0.1239.66%
002706.SZShanghai Liangxin Electrical Co.,LTD.2.08%$0.2279.51%
002763.SZShenzhen Huijie Group Co., Ltd.2.08%$0.1578.60%
4016.SRMiddle East Pharmaceutical Industries Company2.08%$2.3548.29%