Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

PT Indocement Tunggal Prakarsa Tbk (INTP.JK)

Company Dividend Discount ModelIndustry: Construction MaterialsSector: Basic Materials

Valuation Snapshot

Stable Growth$3,795.98 - $5,345.82$4,564.45
Multi-Stage$6,261.36 - $6,868.79$6,559.21
Blended Fair Value$5,561.83
Current Price$6,525.00
Upside-14.76%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-31.36%-21.13%92.15163.96519.80552.47794.40604.71769.641,021.42456.301,484.30
YoY Growth---43.80%-68.46%-5.91%-30.45%31.37%-21.43%-24.65%123.85%-69.26%50.00%
Dividend Yield--1.77%1.84%4.94%5.13%6.50%4.84%3.47%6.38%2.75%7.52%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,015,120.00
(-) Cash Dividends Paid (M)867,318.00
(=) Cash Retained (M)1,147,802.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)403,024.00251,890.00151,134.00
Cash Retained (M)1,147,802.001,147,802.001,147,802.00
(-) Cash Required (M)-403,024.00-251,890.00-151,134.00
(=) Excess Retained (M)744,778.00895,912.00996,668.00
(/) Shares Outstanding (M)3,347.063,347.063,347.06
(=) Excess Retained per Share222.52267.67297.77
LTM Dividend per Share259.13259.13259.13
(+) Excess Retained per Share222.52267.67297.77
(=) Adjusted Dividend481.65526.80556.90
WACC / Discount Rate9.59%9.59%9.59%
Growth Rate-2.75%-1.75%-0.75%
Fair Value$3,795.98$4,564.45$5,345.82
Upside / Downside-41.82%-30.05%-18.07%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,015,120.001,979,883.151,945,262.461,911,247.151,877,826.651,844,990.541,900,340.26
Payout Ratio43.04%52.43%61.82%71.22%80.61%90.00%92.50%
Projected Dividends (M)867,318.001,038,100.471,202,645.061,361,117.701,513,680.431,660,491.491,757,814.74

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.59%9.59%9.59%
Growth Rate-2.75%-1.75%-0.75%
Year 1 PV (M)937,609.30947,250.39956,891.48
Year 2 PV (M)981,075.681,001,355.491,021,842.76
Year 3 PV (M)1,002,866.761,034,122.281,066,020.56
Year 4 PV (M)1,007,312.611,049,387.331,092,766.56
Year 5 PV (M)998,042.981,050,421.681,104,976.78
PV of Terminal Value (M)16,030,212.6716,871,500.7817,747,745.47
Equity Value (M)20,957,120.0021,954,037.9622,990,243.62
Shares Outstanding (M)3,347.063,347.063,347.06
Fair Value$6,261.36$6,559.21$6,868.79
Upside / Downside-4.04%0.52%5.27%

High-Yield Dividend Screener

« Prev Page 92 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
025860.KSNamhae Chemical Corporation1.19%$80.0414.89%
1811.HKCGN New Energy Holdings Co., Ltd.1.19%$0.0326.78%
2834.TWTaiwan Business Bank, Ltd.1.19%$0.1915.08%
300228.SZZhangjiagang Furui Special Equipment Co., Ltd.1.19%$0.1226.55%
301603.SZJirfine Intelligent Equipment Co Ltd1.19%$0.9032.78%
CBChubb Limited1.19%$3.6915.38%
CEU.TOCES Energy Solutions Corp.1.19%$0.1518.25%
DMR.BODMR Engineering Limited1.19%$0.543.40%
NVGSNavigator Holdings Ltd.1.19%$0.2113.24%
000811.SZMoon Environment Technology Co.,Ltd.1.18%$0.2237.00%
002394.SZJiangsu Lianfa Textile Co.,Ltd1.18%$0.1918.15%
0N5I.Ladesso SE1.18%$1.0353.71%
300446.SZAerospace Intelligent Manufacturing Technology Co., Ltd.1.18%$0.3028.00%
300685.SZAmoy Diagnostics Co., Ltd.1.18%$0.2432.27%
4733.TOBIC Business Consultants Co., Ltd.1.18%$100.0244.69%
600839.SSSichuan Changhong Electric Co.,Ltd.1.18%$0.1136.18%
603708.SSJiajiayue Group Co., Ltd.1.18%$0.1457.83%
IDUN-B.STIdun Industrier AB (publ)1.18%$4.0996.91%
000821.SZJ.S. Corrugating Machinery Co., Ltd.1.17%$0.1635.09%
000938.SZUnisplendour Corporation Limited1.17%$0.2958.81%
002454.SZSongz Automobile Air Conditioning Co., Ltd.1.17%$0.1030.68%
002675.SZYantai Dongcheng Pharmaceutical Group Co.,Ltd.1.17%$0.1679.89%
200670.KQHumedix Co., Ltd.1.17%$480.838.97%
600380.SSJoincare Pharmaceutical Group Industry Co.,Ltd.1.17%$0.1418.16%
603687.SSZhejiang Great Shengda Packaging Co.,Ltd.1.17%$0.1152.97%
603868.SSShanghai Flyco Electrical Appliance Co., Ltd.1.17%$0.5149.15%
605020.SSZhejiang Yonghe Refrigerant Co., Ltd.1.17%$0.3228.04%
6895.TWOWave Power Technology Inc.1.17%$2.3059.81%
7583.TWOInternational Ocean Group1.17%$0.8213.23%
ENGCON-B.STengcon AB (publ)1.17%$0.9766.07%
KGX.DEKion Group AG1.17%$0.8239.55%
KTMS.BKKt Medical Service Public Company Limited1.17%$0.0217.07%
ORI-R.BKOrigin Property Public Company Limited1.17%$0.029.09%
TIH.TOToromont Industries Ltd.1.17%$1.9632.92%
000407.SZShandong Shengli Co., Ltd.1.16%$0.0640.12%
001318.SZJiangxi Sunshine Dairy Co., Ltd.1.16%$0.1843.68%
002696.SZBaiyang Investment Group, Inc.1.16%$0.0852.38%
002825.SZShanghai NAR Industrial Co., Ltd1.16%$0.1327.19%
002947.SZSuzhou Hengmingda Electronic Technology Co., Ltd.1.16%$0.6027.09%
009450.KSKyung Dong Navien Co., Ltd.1.16%$650.007.73%
075580.KSSejin Heavy Industries Co., Ltd.1.16%$199.3628.86%
0R15.LSoftBank Group Corp.1.16%$50.854.17%
300127.SZChengdu Galaxy Magnets Co.,Ltd.1.16%$0.3563.58%
300259.SZSuntront Technology Co., Ltd.1.16%$0.0524.87%
301131.SZSuper-Dragon Engineering Plastics Co., Ltd1.16%$0.5664.43%
3692.HKHansoh Pharmaceutical Group Company Limited1.16%$0.4226.44%
4373.TSimplex Holdings, Inc.1.16%$12.1428.57%
601899.SSZijin Mining Group Company Limited1.16%$0.4023.72%
603101.SSXinjiang Winka Times Department Store Co.,Ltd.1.16%$0.1158.89%
603530.SSJiangsu Shemar Electric Co.,Ltd1.16%$0.4854.08%