Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

PT Surya Toto Indonesia Tbk (TOTO.JK)

Company Dividend Discount ModelIndustry: ConstructionSector: Industrials

Valuation Snapshot

Stable Growth$319.38 - $480.25$395.45
Multi-Stage$387.45 - $423.54$405.16
Blended Fair Value$400.31
Current Price$224.00
Upside78.71%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS13.89%3.39%20.0418.1916.229.542.8610.4617.107.6111.4011.17
YoY Growth--10.21%12.12%70.05%233.76%-72.68%-38.82%124.82%-33.26%2.07%-22.26%
Dividend Yield--9.37%8.34%6.14%4.22%1.35%5.23%4.30%2.03%2.46%1.80%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)376,436.45
(-) Cash Dividends Paid (M)135,925.86
(=) Cash Retained (M)240,510.59
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)75,287.2947,054.5628,232.73
Cash Retained (M)240,510.59240,510.59240,510.59
(-) Cash Required (M)-75,287.29-47,054.56-28,232.73
(=) Excess Retained (M)165,223.30193,456.03212,277.86
(/) Shares Outstanding (M)10,320.0010,320.0010,320.00
(=) Excess Retained per Share16.0118.7520.57
LTM Dividend per Share13.1713.1713.17
(+) Excess Retained per Share16.0118.7520.57
(=) Adjusted Dividend29.1831.9233.74
WACC / Discount Rate10.65%10.65%10.65%
Growth Rate1.39%2.39%3.39%
Fair Value$319.38$395.45$480.25
Upside / Downside42.58%76.54%114.40%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)376,436.45385,425.96394,630.16404,054.15413,703.19423,582.66436,290.14
Payout Ratio36.11%46.89%57.67%68.44%79.22%90.00%92.50%
Projected Dividends (M)135,925.86180,714.15227,564.06276,548.53327,742.77381,224.40403,568.38

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate10.65%10.65%10.65%
Growth Rate1.39%2.39%3.39%
Year 1 PV (M)161,722.75163,317.84164,912.93
Year 2 PV (M)182,247.52185,860.30189,508.53
Year 3 PV (M)198,202.11204,124.80210,164.32
Year 4 PV (M)210,207.89218,624.59227,291.56
Year 5 PV (M)218,814.22229,820.12241,264.49
PV of Terminal Value (M)3,027,246.253,179,510.453,337,840.78
Equity Value (M)3,998,440.744,181,258.104,370,982.61
Shares Outstanding (M)10,320.0010,320.0010,320.00
Fair Value$387.45$405.16$423.54
Upside / Downside72.97%80.88%89.08%

High-Yield Dividend Screener

« Prev Page 77 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
EFN-PA.TOElement Fleet Management Corp.1.77%$0.4438.48%
RMS.AXRamelius Resources Limited1.77%$0.0712.68%
RSTIP.MERosseti, Public Joint Stock Company1.77%$0.025.65%
TRIThomson Reuters Corporation1.77%$2.2457.46%
UFOE.JKPT Damai Sejahtera Abadi Tbk1.77%$3.2616.08%
002073.SZMesnac Co., Ltd.1.76%$0.1431.34%
068290.KSSamsung Publishing Co., Ltd1.76%$199.5321.01%
0EWR.Linit innovation in traffic systems SE1.76%$0.8047.67%
300923.SZYeal Electric Co.,Ltd1.76%$0.4571.34%
600019.SSBaoshan Iron & Steel Co., Ltd.1.76%$0.1329.23%
600176.SSChina Jushi Co., Ltd.1.76%$0.3034.66%
603225.SSXinfengming Group Co., Ltd.1.76%$0.3448.02%
7269.TSuzuki Motor Corporation1.76%$41.0219.60%
7556.TWOYeedex Electronic Corporation1.76%$2.9043.54%
AWRD.STAwardit AB (publ)1.76%$2.3082.26%
AXSAXIS Capital Holdings Limited1.76%$1.8414.40%
KCR.HEKonecranes Plc1.76%$1.6533.86%
SY1.DESymrise AG1.76%$1.2033.09%
VINTE.MXVinte Viviendas Integrales, S.A.B. de C.V.1.76%$0.5714.97%
002350.KSNexen Tire Corporation1.75%$130.258.28%
003019.SZTES Touch Embedded Solutions (Xiamen) Co., Ltd.1.75%$0.5854.54%
300951.SZShenzhen Bsc Technology Co.,Ltd.1.75%$0.6051.92%
301156.SZShanghai Menon Animal Nutrition Technology Co., Ltd.1.75%$0.3173.33%
3242.TUrbanet Corporation Co.,Ltd.1.75%$10.029.72%
603045.SSFuda Alloy Materials Co.,Ltd1.75%$0.3478.02%
7512.TAeon Hokkaido Corporation1.75%$15.9769.82%
ICC.BKI.C.C. International Public Company Limited1.75%$0.4329.50%
IMD.AXImdex Limited1.75%$0.0637.34%
KRI.ATKri-Kri Milk Industry S.A.1.75%$0.3541.81%
PEAB-B.STPeab AB (publ)1.75%$1.5126.14%
SIMP.JKPT Salim Ivomas Pratama Tbk1.75%$10.008.73%
001820.KSSAMWHA CAPACITOR Co.,LTD1.74%$525.0939.85%
006260.KSLS Corp.1.74%$3,619.1044.44%
006880.KSSingsong Holdings Co.,Ltd.1.74%$119.6228.35%
030520.KQHancom Inc.1.74%$409.9476.57%
243070.KQHuons Co., Ltd.1.74%$475.6315.69%
300488.SZEST Tools Co., Ltd1.74%$0.5763.18%
300787.SZAnfu CE LINK Limited1.74%$0.2056.29%
316140.KSWoori Financial Group Inc.1.74%$487.0211.05%
603817.SSFujian Haixia Environmental Protection Group Co.,Ltd.1.74%$0.1232.99%
603885.SSJuneyao Airlines Co., Ltd1.74%$0.2676.13%
688566.SSJiangsu Jibeier Pharmaceutical Co., Ltd.1.74%$0.5242.91%
CRLA.PACaisse Régionale de Crédit Agricole Mutuel du Languedoc Société coopérative1.74%$1.417.62%
IVG.MIIveco Group N.V.1.74%$0.3327.33%
LTX.WALentex S.A.1.74%$0.1231.81%
MICE.JKPT Multi Indocitra Tbk1.74%$10.0013.08%
1334.HKRuichang Intl1.73%$0.0276.84%
4689.TLY Corporation1.73%$7.2024.40%
603926.SSZhejiang Tieliu Clutch Co., Ltd.1.73%$0.3066.82%
688533.SSSuzhou Sonavox Electronics Co., Ltd.1.73%$0.5045.54%