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 94 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
AKVA.OLAKVA group ASA1.13%$1.0021.19%
CPCanadian Pacific Kansas City Ltd.1.13%$0.8418.03%
000698.SZShenyang Chemical Industry Co., Ltd.1.12%$0.0431.22%
000887.SZAnhui Zhongding Sealing Parts Co., Ltd.1.12%$0.2622.74%
002019.SZYifan Pharmaceutical Co., Ltd.1.12%$0.1339.99%
002489.SZYotrio Group Co., Ltd.1.12%$0.0414.30%
002545.SZQingdao East Steel Tower Stock Co.Ltd1.12%$0.2127.84%
002876.SZShenzhen Sunnypol Optoelectronics Co.,Ltd.1.12%$0.2796.20%
1133.HKHarbin Electric Company Limited1.12%$0.2013.64%
2081.SRAlkhorayef Water & Power Technologies1.12%$1.5020.25%
300014.SZEVE Energy Co., Ltd.1.12%$0.7443.77%
600452.SSChongqing Fuling Electric Power Industrial Co., Ltd.1.12%$0.1141.35%
600498.SSFiberhome Telecommunication Technologies Co., Ltd.1.12%$0.3651.86%
603290.SSStarPower Semiconductor Ltd.1.12%$1.0855.22%
603379.SSZhejiang Sanmei Chemical Industry Co., Ltd.1.12%$0.6823.00%
688077.SSEarth-Panda Advanced Magnetic Material Co.,Ltd.1.12%$0.3480.86%
688113.SSJiangsu Liance Electromechanical Technology Co., Ltd.1.12%$0.4427.68%
9697.TCapcom Co., Ltd.1.12%$40.8030.63%
JLJ-Long Group Limited1.12%$0.0710.02%
MREI.JKPT Maskapai Reasuransi Indonesia Tbk1.12%$13.567.63%
RRRP3.SA3R Petroleum Óleo e Gás S.A.1.12%$0.205.90%
RSGK.JKPT Kedoya Adyaraya Tbk1.12%$11.0030.42%
TKBP.SWThurgauer Kantonalbank1.12%$1.8211.49%
001203.SZInner Mongolia Dazhong Mining Co., Ltd.1.11%$0.3473.27%
002928.SZChina Express Airlines Co.,LTD1.11%$0.1226.84%
002971.SZHubei Heyuan Gas Co.,Ltd.1.11%$0.3396.40%
052690.KSKEPCO Engineering & Construction Company, Inc.1.11%$998.7236.59%
0QJY.LSchaffner Holding AG1.11%$5.5222.35%
0ROQ.LComet Holding AG1.11%$2.5034.42%
0Y4Q.LWillis Towers Watson Public Limited Company1.11%$3.5816.92%
600817.SSYutong Heavy Industries Co.,Ltd.1.11%$0.1323.44%
601127.SSSeres Group Co.,Ltd.1.11%$1.3530.47%
603228.SSShenzhen Kinwong Electronic Co., Ltd.1.11%$0.8162.37%
6742.KLYTL Power International Berhad1.11%$0.0413.90%
6920.TLasertec Corporation1.11%$328.9731.31%
FERGFerguson plc1.11%$2.4925.04%
FRAS3.SAFras-le S.A.1.11%$0.2720.45%
WTN.AXWinton Land Limited1.11%$0.032.57%
002559.SZJiangsu Yawei Machine Tool Co., Ltd.1.10%$0.1180.31%
002891.SZYantai China Pet Foods Co., Ltd.1.10%$0.5740.72%
002901.SZDouble Medical Technology Inc.1.10%$0.5239.26%
002922.SZEaglerise Electric & Electronic (China) Co., Ltd1.10%$0.3452.70%
012610.KSKyungin Synthetic Co., Ltd.1.10%$54.9429.75%
300735.SZDBG Technology Co., Ltd.1.10%$0.2764.53%
301135.SZGuangdong Real-Design Intelligent Technology Co., Ltd1.10%$0.3176.35%
5272.KLRanhill Utilities Berhad1.10%$0.0233.57%
600597.SSBright Dairy & Food Co.,Ltd1.10%$0.0917.78%
6445.TJANOME Corporation1.10%$12.7626.30%
688230.SSShanghai Prisemi Electronics Co.,Ltd.1.10%$0.8091.66%
688551.SSHefei Kewell Power System Co.,Ltd.1.10%$0.4168.90%