Definitive Analysis
Loading...
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 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%