Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

PT Merck Tbk (MERK.JK)

Company Dividend Discount ModelIndustry: Drug Manufacturers - Specialty & GenericSector: Healthcare

Valuation Snapshot

Stable Growth$66,839.38 - $78,757.29$73,802.85
Multi-Stage$18,001.88 - $19,736.42$18,853.00
Blended Fair Value$46,327.93
Current Price$2,860.00
Upside1,519.86%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS168.91%0.22%318.99321.18239.43123.32128.652.272,815.51273.4199.80490.54
YoY Growth---0.68%34.14%94.15%-4.14%5,571.43%-99.92%929.78%173.95%-79.65%57.25%
Dividend Yield--9.35%8.11%4.96%3.08%4.06%0.13%69.86%4.34%1.08%6.91%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)178,505.28
(-) Cash Dividends Paid (M)76,296.85
(=) Cash Retained (M)102,208.43
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)35,701.0622,313.1613,387.90
Cash Retained (M)102,208.43102,208.43102,208.43
(-) Cash Required (M)-35,701.06-22,313.16-13,387.90
(=) Excess Retained (M)66,507.3779,895.2788,820.53
(/) Shares Outstanding (M)448.00448.00448.00
(=) Excess Retained per Share148.45178.34198.26
LTM Dividend per Share170.31170.31170.31
(+) Excess Retained per Share148.45178.34198.26
(=) Adjusted Dividend318.76348.64368.57
WACC / Discount Rate5.24%5.24%5.24%
Growth Rate4.84%5.84%6.84%
Fair Value$66,839.38$73,802.85$78,757.29
Upside / Downside2,237.04%2,480.52%2,653.75%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)178,505.28188,935.30199,974.75211,659.23224,026.43237,116.25244,229.73
Payout Ratio42.74%52.19%61.65%71.10%80.55%90.00%92.50%
Projected Dividends (M)76,296.8598,612.24123,274.92150,483.00180,449.74213,404.62225,912.50

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.24%5.24%5.24%
Growth Rate4.84%5.84%6.84%
Year 1 PV (M)92,814.0393,699.2994,584.56
Year 2 PV (M)109,204.43111,297.57113,410.57
Year 3 PV (M)125,468.80129,093.35132,787.03
Year 4 PV (M)141,607.85147,088.30152,726.32
Year 5 PV (M)157,622.30165,284.14173,241.06
PV of Terminal Value (M)7,438,123.177,799,681.668,175,165.38
Equity Value (M)8,064,840.598,446,144.318,841,914.92
Shares Outstanding (M)448.00448.00448.00
Fair Value$18,001.88$18,853.00$19,736.42
Upside / Downside529.44%559.20%590.08%

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%