DDM Analysis: AMFG.JK

Valuation Snapshot

Stable Growth	$5,514.52 - $11,268.36	$7,724.62
Multi-Stage	$7,370.25 - $8,090.93	$7,723.75
Blended Fair Value	$7,724.19
Current Price	$3,380.00
Upside	128.53%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	21.60%	-0.03%	79.75	81.18	79.75	0.00	0.00	30.00	30.00	80.00	80.00	80.00
YoY Growth	-	-	-1.76%	1.79%	0.00%	0.00%	-100.00%	0.00%	-62.50%	0.00%	0.00%	0.00%
Dividend Yield	-	-	2.34%	1.40%	1.55%	0.00%	0.00%	1.20%	0.53%	1.47%	1.18%	1.20%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	138,641.00
(-) Cash Dividends Paid (M)	34,828.00
(=) Cash Retained (M)	103,813.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	27,728.20	17,330.13	10,398.08
Cash Retained (M)	103,813.00	103,813.00	103,813.00
(-) Cash Required (M)	-27,728.20	-17,330.13	-10,398.08
(=) Excess Retained (M)	76,084.80	86,482.88	93,414.93
(/) Shares Outstanding (M)	434.00	434.00	434.00
(=) Excess Retained per Share	175.31	199.27	215.24
LTM Dividend per Share	80.25	80.25	80.25
(+) Excess Retained per Share	175.31	199.27	215.24
(=) Adjusted Dividend	255.56	279.52	295.49
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	2.01%	3.01%	4.01%
Fair Value	$5,514.52	$7,724.62	$11,268.36
Upside / Downside	63.15%	128.54%	233.38%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	138,641.00	142,814.89	147,114.43	151,543.41	156,105.74	160,805.41	165,629.57
Payout Ratio	25.12%	38.10%	51.07%	64.05%	77.02%	90.00%	92.50%
Projected Dividends (M)	34,828.00	54,407.90	75,135.16	97,061.13	120,239.19	144,724.87	153,207.35

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	2.01%	3.01%	4.01%
Year 1 PV (M)	50,478.46	50,973.29	51,468.13
Year 2 PV (M)	64,674.27	65,948.47	67,235.11
Year 3 PV (M)	77,513.58	79,815.57	82,162.70
Year 4 PV (M)	89,088.70	92,633.72	96,283.49
Year 5 PV (M)	99,486.44	104,459.27	109,628.99
PV of Terminal Value (M)	2,817,448.42	2,958,278.48	3,104,684.58
Equity Value (M)	3,198,689.87	3,352,108.80	3,511,463.00
Shares Outstanding (M)	434.00	434.00	434.00
Fair Value	$7,370.25	$7,723.75	$8,090.93
Upside / Downside	118.05%	128.51%	139.38%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 13 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
CL	Colgate-Palmolive Company	2.88%	$2.24	62.40%
TCBK	TriCo Bancshares	2.87%	$1.35	37.83%
0U6R.L	Bunge Limited	2.86%	$3.05	31.37%
FBMS	The First Bancshares, Inc.	2.86%	$0.97	39.72%
RILYG	B. Riley Financial, Inc. 5.00% Senior Notes due 2026	2.86%	$0.58	56.91%
CNS	Cohen & Steers, Inc.	2.85%	$1.81	56.91%
MRBK	Meridian Corporation	2.85%	$0.49	27.85%
AMGN	Amgen Inc.	2.84%	$9.31	72.03%
BKH	Black Hills Corporation	2.84%	$1.98	50.60%
GABC	German American Bancorp, Inc.	2.84%	$1.11	40.35%
HOMB	Home Bancshares, Inc.	2.84%	$0.79	34.17%
KO	The Coca-Cola Company	2.84%	$1.96	65.04%
SBFG	SB Financial Group, Inc.	2.84%	$0.61	28.02%
TSBK	Timberland Bancorp, Inc.	2.84%	$1.00	27.24%
CATY	Cathay General Bancorp	2.83%	$1.38	31.20%
CWT	California Water Service Group	2.83%	$1.22	53.25%
EBIX	Ebix, Inc.	2.83%	$0.08	46.85%
CMS-PB	Consumers Energy Company	2.82%	$2.17	62.27%
EPRT	Essential Properties Realty Trust, Inc.	2.82%	$0.85	70.58%
GPK	Graphic Packaging Holding Company	2.82%	$0.43	24.85%
VALSX	Value Line Select Growth Fund	2.82%	$0.87	56.29%
CCNE	CNB Financial Corporation	2.81%	$0.72	35.05%
ORRF	Orrstown Financial Services, Inc.	2.81%	$0.98	26.05%
TXNM	TXNM Energy, Inc.	2.80%	$1.65	86.75%
STC	Stewart Information Services Corporation	2.79%	$1.95	54.56%
CVLY	Codorus Valley Bancorp, Inc.	2.77%	$0.67	28.98%
KKRS	KKR Group Finance Co. IX LLC 4.	2.77%	$0.49	7.61%
SHBI	Shore Bancshares, Inc.	2.77%	$0.48	28.28%
HNNA	Hennessy Advisors, Inc.	2.76%	$0.27	21.11%
HONE	HarborOne Bancorp, Inc.	2.76%	$0.33	51.05%
KMT	Kennametal Inc.	2.76%	$0.80	65.12%
PNM	PNM Resources, Inc.	2.76%	$1.12	57.65%
HWC	Hancock Whitney Corporation	2.75%	$1.77	31.35%
YOU	Clear Secure, Inc.	2.75%	$0.95	50.89%
0HE2.L	Ameren Corporation	2.74%	$2.78	53.51%
MTDR	Matador Resources Company	2.74%	$1.19	18.96%
OFG	OFG Bancorp	2.74%	$1.12	25.13%
VLO	Valero Energy Corporation	2.74%	$4.53	93.65%
YORW	The York Water Company	2.73%	$0.87	62.37%
CCZ	Comcast Holdings Corp.	2.72%	$1.63	26.92%
K	Kellanova	2.72%	$2.27	62.18%
ADT	ADT Inc.	2.71%	$0.22	29.95%
AVT	Avnet, Inc.	2.71%	$1.34	48.46%
BKU	BankUnited, Inc.	2.71%	$1.21	34.19%
CNOB	ConnectOne Bancorp, Inc.	2.71%	$0.71	48.64%
GBX	The Greenbrier Companies, Inc.	2.71%	$1.28	19.40%
PBHC	Pathfinder Bancorp, Inc.	2.71%	$0.38	26.39%
TRIN	Trinity Capital Inc.	2.71%	$0.41	20.50%
RILYN	B. Riley Financial, Inc. - 6.50	2.70%	$0.58	56.91%
0L5A.L	Sempra	2.69%	$2.41	72.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

PT Asahimas Flat Glass Tbk (AMFG.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener