DDM Analysis: AMFG.JK

Valuation Snapshot

Stable Growth	$5,514.51 - $11,268.29	$7,724.59
Multi-Stage	$7,370.22 - $8,090.89	$7,723.72
Blended Fair Value	$7,724.15
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	$5,514.51	$7,724.59	$11,268.29
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)	50,478.45	50,973.29	51,468.12
Year 2 PV (M)	64,674.25	65,948.45	67,235.09
Year 3 PV (M)	77,513.54	79,815.53	82,162.66
Year 4 PV (M)	89,088.65	92,633.66	96,283.44
Year 5 PV (M)	99,486.36	104,459.19	109,628.90
PV of Terminal Value (M)	2,817,433.97	2,958,263.31	3,104,668.66
Equity Value (M)	3,198,675.22	3,352,093.43	3,511,446.87
Shares Outstanding (M)	434.00	434.00	434.00
Fair Value	$7,370.22	$7,723.72	$8,090.89
Upside / Downside	118.05%	128.51%	139.38%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 15 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0R28.L	Newmont Corporation	2.49%	$1.01	15.53%
ETR	Entergy Corporation	2.49%	$2.34	57.35%
NKE	NIKE, Inc.	2.49%	$1.58	80.59%
OTTR	Otter Tail Corporation	2.49%	$2.03	30.69%
FHN	First Horizon Corporation	2.48%	$0.60	34.42%
PWP	Perella Weinberg Partners	2.48%	$0.44	69.65%
SCS	Steelcase Inc.	2.48%	$0.40	50.05%
PBI	Pitney Bowes Inc.	2.46%	$0.25	61.37%
RBCAA	Republic Bancorp, Inc.	2.45%	$1.67	25.85%
SRCE	1st Source Corporation	2.45%	$1.53	25.20%
TRMK	Trustmark Corporation	2.45%	$0.96	26.11%
VOYA	Voya Financial, Inc.	2.45%	$1.86	29.46%
AWK	American Water Works Company, Inc.	2.44%	$3.18	55.85%
LSTR	Landstar System, Inc.	2.44%	$3.58	90.21%
NGL	NGL Energy Partners LP	2.44%	$0.24	24.52%
TCFC	The Community Financial Corporation	2.44%	$0.66	12.72%
CADE	Cadence Bank	2.43%	$1.05	37.49%
JNJ	Johnson & Johnson	2.43%	$5.04	48.70%
MBCN	Middlefield Banc Corp.	2.43%	$0.83	42.36%
0L7G.L	Snap-on Incorporated	2.42%	$8.43	44.15%
ITW	Illinois Tool Works Inc.	2.42%	$6.04	58.20%
MOFG	MidWestOne Financial Group, Inc.	2.40%	$0.92	32.44%
FFIN	First Financial Bankshares, Inc.	2.39%	$0.72	42.45%
ADP	Automatic Data Processing, Inc.	2.38%	$6.03	59.30%
CAL	Caleres, Inc.	2.38%	$0.29	46.21%
ABM	ABM Industries Incorporated	2.37%	$1.01	54.79%
FUNC	First United Corporation	2.36%	$0.88	22.87%
HON	Honeywell International Inc.	2.36%	$4.63	48.21%
RILYK	B. Riley Financial, Inc. 5.50% Senior Notes Due 2026	2.36%	$0.58	56.91%
CDW	CDW Corporation	2.35%	$3.14	39.31%
CHMG	Chemung Financial Corporation	2.35%	$1.28	46.47%
LZB	La-Z-Boy Incorporated	2.35%	$0.88	40.20%
PKG	Packaging Corporation of America	2.35%	$4.97	50.31%
UNP	Union Pacific Corporation	2.35%	$5.44	45.77%
0K91.L	Northern Trust Corporation	2.34%	$3.20	35.68%
MCD	McDonald's Corporation	2.33%	$7.07	60.14%
MGEE	MGE Energy, Inc.	2.32%	$1.82	49.49%
MZTI	The Marzetti Company	2.32%	$3.82	61.80%
UNM	Unum Group	2.32%	$1.79	33.52%
RILYM	B. Riley Financial, Inc. - 6.37	2.31%	$0.58	56.91%
RILYO	B. Riley Financial, Inc. - 6.75	2.31%	$0.58	56.91%
HONIV	Honeywell International Inc. Common Stock Ex Distribution When Issued	2.30%	$4.63	48.21%
PGR	The Progressive Corporation	2.30%	$4.88	26.80%
WNEB	Western New England Bancorp, Inc.	2.30%	$0.28	43.00%
0R23.L	Halliburton Company	2.29%	$0.68	44.61%
ADS	Bread Financial Holdings, Inc.	2.29%	$1.30	21.08%
HLNE	Hamilton Lane Incorporated	2.29%	$3.13	74.09%
BSVN	Bank7 Corp.	2.28%	$0.94	20.81%
MCBC	Macatawa Bank Corporation	2.28%	$0.34	28.37%
BRKL	Brookline Bancorp, Inc.	2.27%	$0.54	61.06%

Financial Statements

Fundamentals

Valuations

Miscellaneous

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