DDM Analysis: MIKA.JK

Valuation Snapshot

Stable Growth	$5,896.28 - $18,452.99	$17,293.16
Multi-Stage	$2,492.45 - $2,726.25	$2,607.21
Blended Fair Value	$9,950.18
Current Price	$2,460.00
Upside	304.48%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	13.02%	0.06%	34.00	37.00	36.01	36.86	21.50	18.44	0.04	35.57	26.16	20.93
YoY Growth	-	-	-8.11%	2.76%	-2.33%	71.43%	16.62%	42,637.12%	-99.88%	36.00%	25.00%	-38.08%
Dividend Yield	-	-	1.52%	1.38%	1.23%	1.70%	0.82%	0.86%	0.00%	1.70%	0.99%	0.86%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,290,432.13
(-) Cash Dividends Paid (M)	598,021.74
(=) Cash Retained (M)	692,410.39

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	258,086.43	161,304.02	96,782.41
Cash Retained (M)	692,410.39	692,410.39	692,410.39
(-) Cash Required (M)	-258,086.43	-161,304.02	-96,782.41
(=) Excess Retained (M)	434,323.96	531,106.37	595,627.98
(/) Shares Outstanding (M)	13,907.48	13,907.48	13,907.48
(=) Excess Retained per Share	31.23	38.19	42.83
LTM Dividend per Share	43.00	43.00	43.00
(+) Excess Retained per Share	31.23	38.19	42.83
(=) Adjusted Dividend	74.23	81.19	85.83
WACC / Discount Rate	6.83%	6.83%	6.83%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$5,896.28	$17,293.16	$18,452.99
Upside / Downside	139.69%	602.97%	650.12%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,290,432.13	1,374,310.22	1,463,640.38	1,558,777.01	1,660,097.52	1,768,003.85	1,821,043.97
Payout Ratio	46.34%	55.07%	63.81%	72.54%	81.27%	90.00%	92.50%
Projected Dividends (M)	598,021.74	756,890.37	933,885.27	1,130,691.64	1,349,137.18	1,591,203.47	1,684,465.67

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.83%	6.83%	6.83%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	701,859.32	708,512.02	715,164.71
Year 2 PV (M)	803,022.50	818,317.82	833,757.44
Year 3 PV (M)	901,561.73	927,442.33	953,813.54
Year 4 PV (M)	997,526.62	1,035,888.68	1,075,346.71
Year 5 PV (M)	1,090,965.95	1,143,660.01	1,198,370.80
PV of Terminal Value (M)	30,168,751.57	31,625,913.55	33,138,844.55
Equity Value (M)	34,663,687.69	36,259,734.41	37,915,297.76
Shares Outstanding (M)	13,907.48	13,907.48	13,907.48
Fair Value	$2,492.45	$2,607.21	$2,726.25
Upside / Downside	1.32%	5.98%	10.82%

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 Mitra Keluarga Karyasehat Tbk (MIKA.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener