Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

PT. Mitra Adiperkasa Tbk (MAPI.JK)

Company Dividend Discount ModelIndustry: Department StoresSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$18,634.49 - $21,954.59$20,574.67
Multi-Stage$193,612.58 - $212,629.11$202,942.61
Blended Fair Value$111,758.64
Current Price$1,180.00
Upside9,371.07%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS1.33%18.20%10.6610.130.000.000.009.983.992.500.000.00
YoY Growth--5.28%0.00%0.00%0.00%-100.00%150.04%60.00%0.00%0.00%-100.00%
Dividend Yield--0.79%0.55%0.00%0.00%0.00%2.11%0.40%0.32%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,829,206.00
(-) Cash Dividends Paid (M)176,822.00
(=) Cash Retained (M)1,652,384.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)365,841.20228,650.75137,190.45
Cash Retained (M)1,652,384.001,652,384.001,652,384.00
(-) Cash Required (M)-365,841.20-228,650.75-137,190.45
(=) Excess Retained (M)1,286,542.801,423,733.251,515,193.55
(/) Shares Outstanding (M)16,569.8116,569.8116,569.81
(=) Excess Retained per Share77.6485.9291.44
LTM Dividend per Share10.6710.6710.67
(+) Excess Retained per Share77.6485.9291.44
(=) Adjusted Dividend88.3296.59102.11
WACC / Discount Rate-40.89%-40.89%-40.89%
Growth Rate5.50%6.50%7.50%
Fair Value$18,634.49$20,574.67$21,954.59
Upside / Downside1,479.19%1,643.62%1,760.56%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,829,206.001,948,104.392,074,731.182,209,588.702,353,211.972,506,170.752,581,355.87
Payout Ratio9.67%25.73%41.80%57.87%73.93%90.00%92.50%
Projected Dividends (M)176,822.00501,311.13867,236.781,278,614.731,739,807.732,255,553.672,387,754.18

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-40.89%-40.89%-40.89%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)840,074.30848,037.08855,999.87
Year 2 PV (M)2,435,333.152,481,719.412,528,543.27
Year 3 PV (M)6,016,871.546,189,594.306,365,591.32
Year 4 PV (M)13,719,637.5514,247,256.1014,789,948.33
Year 5 PV (M)29,806,082.1631,245,727.0832,740,470.59
PV of Terminal Value (M)3,155,304,975.543,307,707,385.683,465,942,594.79
Equity Value (M)3,208,122,974.243,362,719,719.653,523,223,148.18
Shares Outstanding (M)16,569.8116,569.8116,569.81
Fair Value$193,612.58$202,942.61$212,629.11
Upside / Downside16,307.85%17,098.53%17,919.42%

High-Yield Dividend Screener

« Prev Page 9 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
0293.HKCathay Pacific Airways Limited9.31%$1.1841.45%
ROMI3.SARomi S.A.9.31%$0.7473.26%
SKUE.OLSkue Sparebank9.31%$32.5919.52%
4589.TWOMotion Technology Electric & Machinery Co., Ltd.9.30%$3.2567.47%
SSTRT.BKSub Sri Thai Real Estate Investment Trust9.30%$0.4078.24%
CLPI.JKPT Colorpak Indonesia Tbk9.29%$139.3665.00%
GXH.NZGreen Cross Health Limited9.27%$0.1047.49%
MOL.BDMOL Magyar Olaj- és Gázipari Nyilvánosan Muködo Részvénytársaság9.27%$272.6077.71%
ORG.AXOrigin Energy Limited9.27%$1.0562.89%
0259.HKYeebo (International Holdings) Limited9.26%$0.3611.31%
WEHB.BRWereldhave Belgium9.26%$4.9846.05%
0KD1.LTubacex, S.A.9.24%$0.3299.60%
ACL.AXAustralian Clinical Labs Limited9.21%$0.2579.65%
BMRI.JKPT Bank Mandiri (Persero) Tbk9.19%$466.1884.49%
0116.HKChow Sang Sang Holdings International Limited9.18%$1.1239.62%
2284.SRModern Mills for Food Products Co.9.18%$2.6499.54%
CGRA3.SAGrazziotin S.A.9.18%$2.5751.61%
0OPJ.LABC arbitrage S.A.9.17%$0.5056.87%
000543.SZAn Hui Wenergy Company Limited9.16%$0.7369.19%
PANR.JKPT Panorama Sentrawisata Tbk9.16%$60.0023.97%
CQR.AXCharter Hall Retail REIT9.15%$0.3794.16%
ILINK.BKInterlink Communication Public Company Limited9.14%$0.4360.06%
ELD.AXElders Limited9.10%$0.6284.73%
GOP.WAGames Operators S.A.9.09%$1.0094.94%
000544.SZZhongyuan Environmental Protection Co., Ltd.9.08%$0.7669.45%
DIRR3.SADirecional Engenharia S.A.9.08%$1.2485.08%
BMKS3.SABicicletas Monark S.A.9.07%$33.5819.86%
WHA.ASWereldhave N.V.9.07%$1.7542.00%
ARBS.MIArterra Bioscience9.06%$0.2856.80%
WMI.AXWAM Microcap Limited9.06%$0.1552.69%
2386.HKSINOPEC Engineering (Group) Co., Ltd.9.05%$0.6961.95%
FGX.AXFuture Generation Australia Limited9.05%$0.1256.23%
0011.HKHang Seng Bank Limited9.04%$13.9281.46%
0552.HKChina Communications Services Corporation Limited9.04%$0.4239.96%
3092.SRRiyadh Cement Company9.03%$2.1653.08%
3320.HKChina Resources Pharmaceutical Group Limited9.01%$0.4135.95%
DF.TODividend 15 Split Corp. II9.01%$0.6814.59%
SIGN.SWSIG Group AG9.01%$1.0282.02%
ODPV3.SAOdontoprev S.A.9.00%$1.0195.59%
CDO.AXCadence Opportunities Fund Limited8.99%$0.1771.14%
MDARA.RGAS MADARA Cosmetics8.97%$0.9355.30%
SRIPANWA.BKSri panwa Hospitality Real Estate Investment Trust8.97%$0.4552.90%
ASK.AXAbacus Storage King8.96%$0.1441.63%
BBAJIOO.MXBanco del Bajío, S.A., Institución de Banca Múltiple8.95%$4.1050.16%
COFA.PACoface S.A.8.95%$1.4091.04%
0002.HKCLP Holdings Limited8.94%$6.2582.57%
2636.TWT3EX Global Holdings Corp.8.94%$6.0073.34%
IFSIntercorp Financial Services Inc.8.94%$3.7721.42%
BIZ.BKBusiness Alignment Public Company Limited8.93%$0.3664.25%
6963.HKSunshine Insurance Group Company Limited8.92%$0.3541.98%