Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

PT Duta Pertiwi Nusantara Tbk (DPNS.JK)

Company Dividend Discount ModelIndustry: Chemicals - SpecialtySector: Basic Materials

Valuation Snapshot

Stable Growth$138.45 - $191.98$165.31
Multi-Stage$397.86 - $440.49$418.73
Blended Fair Value$292.02
Current Price$304.00
Upside-3.94%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS11.88%-6.19%9.6614.4814.240.002.755.512.745.544.5713.71
YoY Growth---33.33%1.72%0.00%-100.00%-50.01%100.78%-50.49%21.25%-66.67%-25.01%
Dividend Yield--4.64%3.34%3.65%0.00%0.99%2.84%0.84%1.58%1.15%4.54%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)8,314.52
(-) Cash Dividends Paid (M)1,598.32
(=) Cash Retained (M)6,716.20
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,662.901,039.32623.59
Cash Retained (M)6,716.206,716.206,716.20
(-) Cash Required (M)-1,662.90-1,039.32-623.59
(=) Excess Retained (M)5,053.305,676.896,092.61
(/) Shares Outstanding (M)331.13331.13331.13
(=) Excess Retained per Share15.2617.1418.40
LTM Dividend per Share4.834.834.83
(+) Excess Retained per Share15.2617.1418.40
(=) Adjusted Dividend20.0921.9723.23
WACC / Discount Rate6.49%6.49%6.49%
Growth Rate-7.01%-6.01%-5.01%
Fair Value$138.45$165.31$191.98
Upside / Downside-54.46%-45.62%-36.85%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)8,314.527,815.137,345.746,904.536,489.836,100.036,283.04
Payout Ratio19.22%33.38%47.53%61.69%75.84%90.00%92.50%
Projected Dividends (M)1,598.322,608.583,491.724,259.364,922.195,490.035,811.81

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.49%6.49%6.49%
Growth Rate-7.01%-6.01%-5.01%
Year 1 PV (M)2,423.632,449.692,475.75
Year 2 PV (M)3,014.143,079.313,145.18
Year 3 PV (M)3,416.093,527.493,641.27
Year 4 PV (M)3,667.803,828.133,993.66
Year 5 PV (M)3,800.884,009.684,227.57
PV of Terminal Value (M)115,419.95121,760.65128,377.00
Equity Value (M)131,742.49138,654.95145,860.43
Shares Outstanding (M)331.13331.13331.13
Fair Value$397.86$418.73$440.49
Upside / Downside30.87%37.74%44.90%

High-Yield Dividend Screener

« Prev Page 8 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ACICAmerican Coastal Insurance Corporation4.24%$0.4828.28%
NCDLNuveen Churchill Direct Lending Corp.4.24%$0.5730.88%
ESEversource Energy4.23%$2.8879.84%
ISBCInvestors Bancorp, Inc.4.21%$0.5844.24%
KMIKinder Morgan, Inc.4.21%$1.1795.05%
PWODPenns Woods Bancorp, Inc.4.17%$1.2545.44%
DDSDillard's, Inc.4.16%$26.5071.17%
RLIRLI Corp.4.16%$2.6067.96%
TFCTruist Financial Corporation4.16%$2.0753.19%
RMBIRichmond Mutual Bancorporation, Inc.4.15%$0.5854.33%
PRPermian Resources Corporation4.14%$0.6052.90%
RILYTB. Riley Financial, Inc. 6.00% Senior Notes Due 20284.13%$0.5856.91%
DGICADonegal Group Inc.4.12%$0.8028.85%
AUBNAuburn National Bancorporation, Inc.4.11%$1.0876.62%
FHBFirst Hawaiian, Inc.4.11%$1.0650.97%
PORPortland General Electric Company4.09%$1.9872.28%
NEWTLNewtek Business Services Corp.4.08%$1.0244.14%
NEWTGNewtekOne, Inc. 8.50% Fixed Rate Senior Notes due 20294.06%$1.0244.14%
NEWTZNewtek Business Services Corp. 5.50% Notes Due 20264.05%$1.0244.14%
LKQLKQ Corporation4.04%$1.2144.76%
NWENorthwestern Energy Group Inc4.04%$2.6274.07%
PXDPioneer Natural Resources Company4.00%$10.8054.25%
HAFCHanmi Financial Corporation3.99%$1.0744.22%
KSSKohl's Corporation3.99%$0.8550.52%
APAAPA Corporation3.98%$1.0124.12%
NWNNorthwest Natural Holding Company3.98%$1.8676.25%
HFWAHeritage Financial Corporation3.97%$0.9456.54%
WSBCWesBanco, Inc.3.97%$1.3265.39%
FULTFulton Financial Corporation3.96%$0.7739.22%
REYNReynolds Consumer Products Inc.3.96%$0.9163.16%
MSMMSC Industrial Direct Co., Inc.3.95%$3.3995.14%
RF-PFRegions Financial Corporation3.95%$1.0141.98%
NEWTINewtekOne, Inc. 8.00% Fixed Rate Senior Notes due 20283.94%$0.9942.24%
BOHBank of Hawaii Corporation3.93%$2.6958.42%
DCOMDime Community Bancshares, Inc.3.93%$1.1786.59%
OGEOGE Energy Corp.3.93%$1.6967.72%
ASIEXMultisector Income Fund - Investor Class3.92%$0.3596.64%
ESSEssex Property Trust, Inc.3.90%$10.0376.31%
WABCWestamerica Bancorporation3.90%$1.8639.32%
NJRNew Jersey Resources Corporation3.88%$1.7853.65%
XHRXenia Hotels & Resorts, Inc.3.88%$0.5693.99%
ARTNAArtesian Resources Corporation3.87%$1.2255.68%
FFBCFirst Financial Bancorp.3.87%$0.9738.17%
PNWPinnacle West Capital Corporation3.87%$3.4169.92%
UEUrban Edge Properties3.87%$0.7482.23%
NECBNortheast Community Bancorp, Inc.3.86%$0.8827.20%
SCSCXTouchstone Large Cap Focused Fund Class C3.86%$2.8037.43%
BBWIBath & Body Works, Inc.3.85%$0.8024.18%
BHBBar Harbor Bankshares3.85%$1.2054.11%
UGIUGI Corporation3.85%$1.4547.35%