Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

PT Samator Indo Gas Tbk (AGII.JK)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$4,576.39 - $5,393.51$5,053.70
Multi-Stage$5,204.27 - $5,721.40$5,457.92
Blended Fair Value$5,255.81
Current Price$805.00
Upside552.90%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS29.92%0.00%12.036.1710.603.130.003.250.000.000.000.00
YoY Growth--95.07%-41.81%239.00%0.00%-100.00%0.00%0.00%0.00%0.00%0.00%
Dividend Yield--1.01%0.36%0.52%0.19%0.00%0.60%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)84,583.00
(-) Cash Dividends Paid (M)32,041.00
(=) Cash Retained (M)52,542.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)16,916.6010,572.886,343.73
Cash Retained (M)52,542.0052,542.0052,542.00
(-) Cash Required (M)-16,916.60-10,572.88-6,343.73
(=) Excess Retained (M)35,625.4041,969.1346,198.28
(/) Shares Outstanding (M)3,066.663,066.663,066.66
(=) Excess Retained per Share11.6213.6915.06
LTM Dividend per Share10.4510.4510.45
(+) Excess Retained per Share11.6213.6915.06
(=) Adjusted Dividend22.0724.1325.51
WACC / Discount Rate-9.02%-9.02%-9.02%
Growth Rate3.70%4.70%5.70%
Fair Value$4,576.39$5,053.70$5,393.51
Upside / Downside468.50%527.79%570.00%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)84,583.0088,559.8392,723.6597,083.23101,647.79106,426.96109,619.76
Payout Ratio37.88%48.30%58.73%69.15%79.58%90.00%92.50%
Projected Dividends (M)32,041.0042,778.7554,455.3767,135.4480,887.4795,784.26101,398.28

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-9.02%-9.02%-9.02%
Growth Rate3.70%4.70%5.70%
Year 1 PV (M)46,569.2647,018.3347,467.39
Year 2 PV (M)64,533.2165,783.8067,046.40
Year 3 PV (M)86,609.5089,139.2891,717.84
Year 4 PV (M)113,596.84118,042.31122,616.99
Year 5 PV (M)146,436.85153,634.82161,113.10
PV of Terminal Value (M)15,501,967.6116,263,953.0817,055,612.03
Equity Value (M)15,959,713.2716,737,571.6117,545,573.75
Shares Outstanding (M)3,066.663,066.663,066.66
Fair Value$5,204.27$5,457.92$5,721.40
Upside / Downside546.49%578.00%610.73%

High-Yield Dividend Screener

« Prev Page 10 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
BNGA.JKPT Bank CIMB Niaga Tbk8.91%$157.7256.96%
QIGD.QAQatari Investors Group Q.S.C.8.91%$0.1397.17%
MCS-R.BKM.C.S. Steel Public Company Limited8.90%$0.7434.29%
0QR1.LSchweiter Technologies AG8.89%$22.4090.72%
0816.HKJinmao Property Services Co., Limited8.88%$0.2355.27%
3492.TMIRARTH Real Estate Investment Corporation8.88%$8,301.0988.12%
3998.HKBosideng International Holdings Limited8.86%$0.4070.17%
PJP.WAPJP Makrum S.A.8.86%$1.4265.03%
603565.SSShanghai Zhonggu Logistics Co., Ltd.8.84%$0.8987.23%
ALVAP.PAKumulus Vape S.A.8.83%$0.3724.09%
IPS.PAIpsos S.A.8.83%$2.9938.93%
RFF.AXRural Funds Group8.83%$0.1715.19%
KOV.AXKorvest Ltd8.81%$1.2460.47%
0QUS.LG5 Entertainment AB (publ)8.80%$8.0594.74%
9620.SRBalsm Alofoq Medical Co.8.80%$2.4063.98%
PPM.AXPepper Money Limited8.80%$0.2044.77%
VK.PAVallourec S.A.8.80%$1.4183.22%
BBNI.JKPT Bank Negara Indonesia (Persero) Tbk8.79%$374.4666.86%
KJL.BKKijcharoen Engineering Electric Public Company Limited8.79%$0.5473.06%
0856.HKVSTECS Holdings Limited8.78%$0.7147.24%
BA-R.BKBangkok Airways Public Company Limited8.78%$1.3083.23%
PFRM3.SAProfarma Distribuidora de Produtos Farmacêuticos S.A.8.78%$0.7478.88%
0001.HKCK Hutchison Holdings Limited8.77%$4.7359.96%
NOBLE-R.BKNoble Development Public Company Limited8.75%$0.1927.34%
RANA.OLRana Gruber ASA8.75%$6.7583.80%
PDG.BKProdigy Public Company Limited8.74%$0.2690.35%
WHC.AXWhitehaven Coal Limited8.74%$0.6856.57%
DLTA.JKPT Delta Djakarta Tbk8.73%$175.4299.09%
8371.HKTaste Gourmet Group Limited8.70%$0.1853.44%
TRAN.BACompañía de Transporte de Energía Eléctrica en Alta Tensión Transener S.A.8.70%$301.7991.83%
0257.HKChina Everbright Environment Group Limited8.69%$0.4235.73%
EMB.AXEmbelton Limited8.69%$0.7069.10%
HP3A.DERingmetall SE8.69%$0.2438.33%
RDTX.JKPT Roda Vivatex Tbk8.69%$1,103.9395.63%
S56.SISamudera Shipping Line Ltd8.69%$0.1060.61%
1307.TWSan Fang Chemical Industry Co., Ltd.8.68%$2.7091.10%
ASIZ.LAberforth Split Level Income ZDP 20248.68%$11.0447.29%
PIC.AXPerpetual Equity Investment Company Limited8.68%$0.1197.90%
CPHN.SWCPH Chemie + Papier Holding AG8.66%$5.9989.84%
JIN.AXJumbo Interactive Limited8.66%$0.9974.11%
PM-R.BKPremier Marketing Public Company Limited8.66%$1.0390.60%
0546.HKFufeng Group Limited8.65%$0.7030.72%
ITB.DEImperial Brands PLC8.65%$3.0955.77%
LOGG3.SALOG Commercial Properties e Participações S.A.8.64%$2.1949.79%
5547.TWOJioushun Construction Co., Ltd.8.63%$2.2658.13%
TWD.AXTamawood Limited8.62%$0.2480.43%
UNITED.HEUnited Bankers Oyj8.60%$1.6153.91%
DDR.AXDicker Data Limited8.58%$0.8796.73%
PATO.BKPato Chemical Industry Public Company Limited8.58%$0.6098.05%
0371.HKBeijing Enterprises Water Group Limited8.56%$0.2164.00%