Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

PT Asuransi Bintang Tbk (ASBI.JK)

Company Dividend Discount ModelIndustry: Insurance - DiversifiedSector: Financial Services

Valuation Snapshot

Stable Growth$166.20 - $212.63$191.08
Multi-Stage$280.72 - $312.22$296.12
Blended Fair Value$243.60
Current Price$442.00
Upside-44.89%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-22.90%-14.13%2.865.205.7010.546.0010.5010.1013.1012.5010.00
YoY Growth---44.96%-8.79%-45.93%75.57%-42.82%4.01%-22.91%4.76%25.00%-23.82%
Dividend Yield--0.70%0.56%1.04%3.61%2.04%4.17%3.28%4.20%3.47%4.04%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)23,108.81
(-) Cash Dividends Paid (M)1,441.79
(=) Cash Retained (M)21,667.02
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)4,621.762,888.601,733.16
Cash Retained (M)21,667.0221,667.0221,667.02
(-) Cash Required (M)-4,621.76-2,888.60-1,733.16
(=) Excess Retained (M)17,045.2618,778.4219,933.86
(/) Shares Outstanding (M)348.39348.39348.39
(=) Excess Retained per Share48.9353.9057.22
LTM Dividend per Share4.144.144.14
(+) Excess Retained per Share48.9353.9057.22
(=) Adjusted Dividend53.0658.0461.36
WACC / Discount Rate10.65%10.65%10.65%
Growth Rate-16.13%-15.13%-14.13%
Fair Value$166.20$191.08$212.63
Upside / Downside-62.40%-56.77%-51.89%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)23,108.8119,612.5716,645.2914,126.9511,989.6110,175.6510,480.92
Payout Ratio6.24%22.99%39.74%56.50%73.25%90.00%92.50%
Projected Dividends (M)1,441.794,509.186,615.427,981.118,782.139,158.089,694.85

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate10.65%10.65%10.65%
Growth Rate-16.13%-15.13%-14.13%
Year 1 PV (M)4,027.194,075.204,123.22
Year 2 PV (M)5,276.735,403.315,531.39
Year 3 PV (M)5,685.585,891.386,102.09
Year 4 PV (M)5,587.465,858.756,139.79
Year 5 PV (M)5,203.835,521.555,854.60
PV of Terminal Value (M)72,017.2976,414.2681,023.42
Equity Value (M)97,798.08103,164.45108,774.51
Shares Outstanding (M)348.39348.39348.39
Fair Value$280.72$296.12$312.22
Upside / Downside-36.49%-33.00%-29.36%

High-Yield Dividend Screener

« Prev Page 8 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
035810.KQEASY HOLDINGS Co., Ltd.9.64%$435.2887.39%
0623.HKSinoMedia Holding Limited9.64%$0.1944.98%
ITSA3.SAItaúsa S.A.9.64%$1.1780.68%
MFG.AXMagellan Financial Group Limited9.64%$0.9634.94%
PMTA.BKPM Thoresen Asia Holdings Public Company Limited9.64%$0.9860.98%
2989.TTokaido REIT, Inc.9.63%$11,143.4889.54%
SBMO.ASSBM Offshore N.V.9.63%$2.3853.44%
0576.HKZhejiang Expressway Co., Ltd.9.62%$0.6974.90%
INVEST.HEInvestors House Oyj9.62%$0.3663.41%
MFEC.BKMFEC Public Company Limited9.62%$0.5094.79%
PIKK.MEPJSC PIK-specialized homebuilder9.61%$45.9431.14%
6868.HKTenfu (Cayman) Holdings Company Limited9.60%$0.2693.07%
601077.SSChongqing Rural Commercial Bank Co., Ltd.9.58%$0.6286.18%
SIQ.AXSmartgroup Corporation Ltd9.58%$0.8777.09%
5012.KLTa Ann Holdings Berhad9.57%$0.4093.61%
PAC.AXPacific Current Group Limited9.57%$0.9623.44%
MTO.AXMotorCycle Holdings Limited9.56%$0.3068.86%
HME.VHemisphere Energy Corporation9.55%$0.1957.92%
0382.HKEdvantage Group Holdings Limited9.54%$0.1412.43%
0OQQ.LInfotel S.A.9.54%$4.0386.81%
VIE.PAVeolia Environnement S.A.9.53%$2.8797.23%
0QJX.LEFG International AG9.52%$1.8196.44%
601998.SSChina CITIC Bank Corporation Limited9.51%$0.7368.88%
0752.HKPico Far East Holdings Limited9.50%$0.2545.55%
MRN.PAMersen S.A.9.50%$2.3045.40%
MTS.AXMetcash Limited9.50%$0.3164.02%
SYNE3.SASYN prop e tech S.A.9.50%$0.4659.20%
TEXF.BRTexaf S.A.9.50%$3.4063.35%
601997.SSBank of Guiyang Co.,Ltd.9.49%$0.5639.86%
WMA.AXWam Alternative Assets Limited9.49%$0.109.12%
0135.HKKunlun Energy Company Limited9.48%$0.7052.47%
SC-R.BKSC Asset Corporation Public Company Limited9.47%$0.1648.63%
0DLI.LAcomo N.V.9.45%$2.4067.74%
AFYAAfya Limited9.45%$1.4117.69%
BBRI.JKPT Bank Rakyat Indonesia (Persero) Tbk9.44%$343.6092.61%
TEKA.BKTeka Construction Public Company Limited9.44%$0.1696.55%
8964.TFrontier Real Estate Investment Corporation9.39%$8,736.6196.39%
ALLA.BKAlla Public Company Limited9.39%$0.1177.39%
4333.SRTaleem REIT Fund9.38%$0.9670.19%
SHL.AXSonic Healthcare Limited9.38%$2.1198.90%
TQM-R.BKTQM Alpha Public Company Limited9.37%$1.0882.74%
0882.HKTianjin Development Holdings Limited9.36%$0.2321.27%
0O84.LDNB Bank ASA9.36%$17.5255.97%
4339.SRDerayah Financial - Derayah Reit Fund9.36%$0.4982.63%
601390.SSChina Railway Group Limited9.35%$0.5150.32%
CPACopa Holdings, S.A.9.35%$11.3970.44%
BRSR3.SABanco do Estado do Rio Grande do Sul S.A.9.34%$1.5649.87%
RET.BRRetail Estates N.V.9.34%$5.9746.68%
0265.HKGangyu Smart Urban Services Holdings Limited9.33%$0.1868.15%
KGKC.MEPJSC Kurgan Generation Company9.33%$4.0370.77%