Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

PT Pioneerindo Gourmet International Tbk (PTSP.JK)

Company Dividend Discount ModelIndustry: RestaurantsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$1,331.43 - $2,558.65$1,822.84
Multi-Stage$1,917.28 - $2,105.36$2,009.53
Blended Fair Value$1,916.18
Current Price$945.00
Upside102.77%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS19.14%0.00%13.3111.110.000.000.005.558.884.448.886.66
YoY Growth--19.89%0.00%0.00%0.00%-100.00%-37.50%100.00%-50.00%33.33%0.00%
Dividend Yield--1.97%0.91%0.00%0.00%0.00%0.12%0.12%0.06%0.12%0.07%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)18,724.24
(-) Cash Dividends Paid (M)5,020.00
(=) Cash Retained (M)13,704.24
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)3,744.852,340.531,404.32
Cash Retained (M)13,704.2413,704.2413,704.24
(-) Cash Required (M)-3,744.85-2,340.53-1,404.32
(=) Excess Retained (M)9,959.3911,363.7112,299.92
(/) Shares Outstanding (M)220.81220.81220.81
(=) Excess Retained per Share45.1051.4655.70
LTM Dividend per Share22.7322.7322.73
(+) Excess Retained per Share45.1051.4655.70
(=) Adjusted Dividend67.8474.2078.44
WACC / Discount Rate6.74%6.74%6.74%
Growth Rate1.57%2.57%3.57%
Fair Value$1,331.43$1,822.84$2,558.65
Upside / Downside40.89%92.89%170.76%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)18,724.2419,204.5519,697.1820,202.4520,720.6821,252.2121,889.77
Payout Ratio26.81%39.45%52.09%64.72%77.36%90.00%92.50%
Projected Dividends (M)5,020.007,575.8410,259.4913,075.8516,029.9419,126.9920,248.04

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.74%6.74%6.74%
Growth Rate1.57%2.57%3.57%
Year 1 PV (M)7,028.267,097.467,166.66
Year 2 PV (M)8,829.999,004.739,181.17
Year 3 PV (M)10,440.5010,751.9411,069.51
Year 4 PV (M)11,874.1012,348.7012,837.38
Year 5 PV (M)13,144.1513,804.1014,490.29
PV of Terminal Value (M)372,034.55390,713.83410,135.99
Equity Value (M)423,351.56443,720.76464,881.00
Shares Outstanding (M)220.81220.81220.81
Fair Value$1,917.28$2,009.53$2,105.36
Upside / Downside102.89%112.65%122.79%

High-Yield Dividend Screener

« Prev Page 7 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PLYMPlymouth Industrial REIT, Inc.4.80%$1.0549.94%
SAFTSafety Insurance Group, Inc.4.80%$3.6361.47%
CETCentral Securities Corp.4.79%$2.4313.87%
GBLIGlobal Indemnity Group, LLC4.79%$1.3870.11%
JANIXJanus Henderson Triton Fund Class D4.79%$1.2767.95%
MITNAG Mortgage Investment Trust, Inc. 9.500% Senior Notes due 20294.77%$1.2175.90%
PRUPrudential Financial, Inc.4.77%$5.4373.37%
IFAFXThe Income Fund of America, Class F-1 Shares4.76%$1.2433.91%
AMECXAmerican Funds The Income Fund of America Class A4.74%$1.2433.91%
UMPQUmpqua Holdings Corporation4.74%$0.8454.13%
NFBKNorthfield Bancorp, Inc.4.73%$0.5454.01%
SBSISouthside Bancshares, Inc.4.72%$1.4462.24%
TNLTravel + Leisure Co.4.72%$3.4054.99%
AIRCApartment Income REIT Corp.4.68%$1.8341.27%
SONSonoco Products Company4.68%$2.0832.95%
OFLXOmega Flex, Inc.4.67%$1.3685.30%
FTAIOFTAI Aviation Ltd.4.65%$1.1825.22%
WDWalker & Dunlop, Inc.4.65%$2.7379.29%
0J2Z.LHA Sustainable Infrastructure Capital, Inc.4.63%$1.4766.70%
FLMNFalcon Minerals Corporation4.63%$0.3681.83%
GSRMGSR II Meteora Acquisition Corp.4.62%$0.1532.94%
FBFWXAmerican Funds Retirement Income Portfolio - Moderate Class F-14.61%$0.6379.77%
GPSThe Gap, Inc.4.61%$0.9341.48%
QUADQuad/Graphics, Inc.4.61%$0.2764.56%
BMYBristol-Myers Squibb Company4.59%$2.4582.81%
WTBAWest Bancorporation, Inc.4.56%$0.9952.39%
SCPLSciPlay Corporation4.55%$1.0417.40%
OLPOne Liberty Properties, Inc.4.53%$0.9257.61%
RWAYLRunway Growth Finance Corp. - 74.53%$1.1475.51%
INSWInternational Seaways, Inc.4.52%$2.1248.43%
RWAYZRunway Growth Finance Corp. 8.00% Notes due 20274.52%$1.1475.51%
DDominion Energy, Inc.4.48%$2.6597.13%
TGTTarget Corporation4.48%$4.5054.48%
COLBColumbia Banking System, Inc.4.47%$1.2662.95%
DFPAXBNY Mellon Diversified International Fund Class A4.46%$0.4556.12%
KEYKeyCorp4.46%$0.9495.81%
RPTIXT. Rowe Price Mid-Cap Growth Fund4.46%$4.3859.54%
CGBDCarlyle Secured Lending, Inc.4.45%$0.5655.08%
NEWTPNewtekOne, Inc. Depositary Shares, Non-Cumulative Perpetual Preferred Stock, Series B4.44%$1.0244.14%
PFCPremier Financial Corp.4.43%$1.2468.07%
BFCBank First Corporation4.40%$5.3073.82%
DUKDuke Energy Corporation4.40%$5.1780.55%
0L77.LSkyworks Solutions, Inc.4.37%$2.7990.67%
ESCAEscalade, Incorporated4.35%$0.6065.28%
DINOHF Sinclair Corporation4.34%$2.0396.43%
LBAILakeland Bancorp, Inc.4.34%$0.5844.96%
CVXChevron Corporation4.32%$6.7495.36%
CVBFCVB Financial Corp.4.31%$0.8154.32%
HTBKHeritage Commerce Corp4.30%$0.5273.66%
EQREquity Residential4.28%$2.6689.76%