Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

PT Bank SMBC Indonesia Tbk (BTPN.JK)

Company Dividend Discount ModelIndustry: Banks - RegionalSector: Financial Services

Valuation Snapshot

Stable Growth$2,514.78 - $4,017.98$3,196.59
Multi-Stage$4,547.28 - $5,001.20$4,769.83
Blended Fair Value$3,983.21
Current Price$2,520.00
Upside58.06%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%0.00%64.2578.2313.407.169.760.0053.9753.970.000.00
YoY Growth---17.88%483.92%87.19%-26.65%0.00%-100.00%0.00%0.00%0.00%0.00%
Dividend Yield--3.21%2.97%0.54%0.27%0.34%0.00%1.49%1.61%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,572,585.00
(-) Cash Dividends Paid (M)642,260.00
(=) Cash Retained (M)1,930,325.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)514,517.00321,573.13192,943.88
Cash Retained (M)1,930,325.001,930,325.001,930,325.00
(-) Cash Required (M)-514,517.00-321,573.13-192,943.88
(=) Excess Retained (M)1,415,808.001,608,751.881,737,381.13
(/) Shares Outstanding (M)10,645.9510,645.9510,645.95
(=) Excess Retained per Share132.99151.11163.20
LTM Dividend per Share60.3360.3360.33
(+) Excess Retained per Share132.99151.11163.20
(=) Adjusted Dividend193.32211.44223.53
WACC / Discount Rate7.03%7.03%7.03%
Growth Rate-0.61%0.39%1.39%
Fair Value$2,514.78$3,196.59$4,017.98
Upside / Downside-0.21%26.85%59.44%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,572,585.002,582,642.112,592,738.542,602,874.432,613,049.962,623,265.262,701,963.21
Payout Ratio24.97%37.97%50.98%63.99%76.99%90.00%92.50%
Projected Dividends (M)642,260.00980,692.231,321,760.741,665,480.962,011,868.432,360,938.732,499,315.97

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.03%7.03%7.03%
Growth Rate-0.61%0.39%1.39%
Year 1 PV (M)907,138.57916,265.54925,392.52
Year 2 PV (M)1,130,927.181,153,798.811,176,899.41
Year 3 PV (M)1,318,142.501,358,330.751,399,327.66
Year 4 PV (M)1,472,865.751,533,042.001,595,043.64
Year 5 PV (M)1,598,781.821,680,845.581,766,245.06
PV of Terminal Value (M)41,982,194.2744,137,095.3346,379,588.78
Equity Value (M)48,410,050.0750,779,378.0153,242,497.06
Shares Outstanding (M)10,645.9510,645.9510,645.95
Fair Value$4,547.28$4,769.83$5,001.20
Upside / Downside80.45%89.28%98.46%

High-Yield Dividend Screener

« Prev Page 7 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
AZK.MCAzkoyen, S.A.10.20%$0.9060.65%
KAPIAB.STKallebäck Property Invest AB (publ)10.19%$21.0091.25%
0071.HKMiramar Hotel and Investment Company, Limited10.18%$1.0543.56%
SOND3.SASondotécnica Engenharia de Solos S.A.10.15%$4.8748.70%
0F6L.LEtablissements Maurel & Prom S.A.10.14%$0.5723.09%
SCCC-R.BKSiam City Cement Public Company Limited10.13%$14.4378.86%
2666.HKGenertec Universal Medical Group Company Limited10.12%$0.6027.87%
0G67.LSparebanken Vest10.11%$19.9465.51%
BY6.FBYD Company Limited10.11%$1.1123.20%
0N4Y.ILEtn. Fr. Colruyt NV10.10%$3.2128.64%
AMAG.JKPT Asuransi Multi Artha Guna Tbk10.10%$40.0099.08%
COLR.BRColruyt Group N.V.10.10%$3.2128.64%
2638.HKHK Electric Investments and HK Electric Investments Limited10.09%$0.6490.04%
GBUS.MIGibus S.p.A.10.09%$1.0050.80%
PT.BKPremier Technology Public Company Limited10.08%$1.2099.46%
1606.HKChina Development Bank Financial Leasing Co., Ltd.10.05%$0.1824.74%
CITA.JKPT Cita Mineral Investindo Tbk10.05%$445.0053.80%
BJTM.JKPT Bank Pembangunan Daerah Jawa Timur Tbk10.04%$54.7160.03%
EZTC3.SAEZTEC Empreendimentos e Participações S.A.10.04%$1.3855.20%
CRES.BACresud Sociedad Anónima, Comercial, Inmobiliaria, Financiera y Agropecuaria10.03%$194.1967.22%
0NX1.ILAalberts N.V.10.02%$2.8278.30%
Q-CON.BKQuality Construction Products Public Company Limited10.02%$0.6577.43%
QHHR.BKQuality Houses Hotel and Residence Freehold and Leasehold Property Fund10.01%$0.6729.76%
DPAM.PALes Docks des Pétroles d'Ambès -SA10.00%$92.0087.00%
ITNS.BKInternational Network System Public Company Limited10.00%$0.1589.11%
SMSM.JKPT Selamat Sempurna Tbk10.00%$175.0091.04%
9578.SRAtlas Elevators General Trading and Contracting Co.9.98%$1.5253.96%
1044.HKHengan International Group Company Limited9.96%$2.8161.10%
2282.HKMGM China Holdings Limited9.95%$1.2956.05%
036530.KSSNT Holdings Co., Ltd.9.94%$5,467.3751.15%
V03.SIVenture Corporation Limited9.94%$1.5188.95%
1118.HKGolik Holdings Limited9.91%$0.1221.69%
AJ91.DEDocCheck AG9.90%$1.2583.74%
SUSCO.BKSusco Public Company Limited9.90%$0.2172.28%
0267.HKCITIC Limited9.89%$1.2233.15%
AZJ.AXAurizon Holdings Limited9.89%$0.3687.87%
NOS.LSNos, S.g.p.s., S.a.9.89%$0.4080.94%
1113.HKCK Asset Holdings Limited9.84%$3.9651.18%
GC.BKGlobal Connections Public Company Limited9.79%$0.3985.45%
LLBN.SWLiechtensteinische Landesbank AG9.78%$8.2074.94%
001120.KSLX International Corp.9.77%$3,127.2297.53%
GVF.AXStaude Capital Global Value Fund Limited9.73%$0.1454.60%
0023.HKThe Bank of East Asia, Limited9.72%$1.3143.70%
HBTS5.SACompanhia Habitasul de Participações9.72%$2.8363.33%
LAVV3.SALavvi Empreendimentos Imobiliários S.A.9.70%$1.5362.21%
POPF.BKPrime Office Leasehold Property Fund9.70%$0.6681.20%
ASRNL.ASASR Nederland N.V.9.68%$5.9273.33%
0QMG.LSwiss Life Holding AG9.66%$50.7872.66%
1292.HKChangan Minsheng APLL Logistics Co., Ltd.9.66%$0.3852.62%
GMI.SWGroupe Minoteries S.A.9.65%$22.0062.67%