Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

PT Selaras Citra Nusantara Perkasa Tbk (SCNP.JK)

Company Dividend Discount ModelIndustry: Consumer ElectronicsSector: Technology

Valuation Snapshot

Stable Growth$19.66 - $27.05$23.39
Multi-Stage$60.35 - $66.79$63.50
Blended Fair Value$43.44
Current Price$153.00
Upside-71.60%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR20242023202220212020201920182017
DPS-34.02%0.00%0.500.000.000.000.004.002.802.800.000.00
YoY Growth--0.00%0.00%0.00%0.00%-100.00%42.86%0.00%0.00%0.00%0.00%
Dividend Yield--0.31%0.00%0.00%0.00%0.00%2.70%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)9,431.83
(-) Cash Dividends Paid (M)3,750.00
(=) Cash Retained (M)5,681.83
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,886.371,178.98707.39
Cash Retained (M)5,681.835,681.835,681.83
(-) Cash Required (M)-1,886.37-1,178.98-707.39
(=) Excess Retained (M)3,795.474,502.854,974.45
(/) Shares Outstanding (M)2,500.002,500.002,500.00
(=) Excess Retained per Share1.521.801.99
LTM Dividend per Share1.501.501.50
(+) Excess Retained per Share1.521.801.99
(=) Adjusted Dividend3.023.303.49
WACC / Discount Rate6.39%6.39%6.39%
Growth Rate-7.77%-6.77%-5.77%
Fair Value$19.66$23.39$27.05
Upside / Downside-87.15%-84.71%-82.32%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)9,431.838,793.308,197.997,642.997,125.566,643.166,842.45
Payout Ratio39.76%49.81%59.86%69.90%79.95%90.00%92.50%
Projected Dividends (M)3,750.004,379.694,906.945,342.725,697.015,978.846,329.27

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.39%6.39%6.39%
Growth Rate-7.77%-6.77%-5.77%
Year 1 PV (M)4,072.534,116.684,160.84
Year 2 PV (M)4,242.794,335.294,428.79
Year 3 PV (M)4,295.604,436.844,581.15
Year 4 PV (M)4,259.204,446.954,640.84
Year 5 PV (M)4,156.414,386.684,627.04
PV of Terminal Value (M)129,837.18137,030.25144,538.65
Equity Value (M)150,863.71158,752.70166,977.31
Shares Outstanding (M)2,500.002,500.002,500.00
Fair Value$60.35$63.50$66.79
Upside / Downside-60.56%-58.50%-56.35%

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%