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$9,373.30 - $10,306.79$9,831.16
Blended Fair Value$7,442.43
Current Price$805.00
Upside824.53%
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-19.19%-19.19%-19.19%
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-19.19%-19.19%-19.19%
Growth Rate3.70%4.70%5.70%
Year 1 PV (M)52,429.5452,935.1253,440.70
Year 2 PV (M)81,796.8883,382.0384,982.39
Year 3 PV (M)123,593.55127,203.60130,883.26
Year 4 PV (M)182,504.38189,646.45196,996.12
Year 5 PV (M)264,870.85277,890.34291,416.84
PV of Terminal Value (M)28,039,522.1029,417,779.9430,849,710.34
Equity Value (M)28,744,717.3030,148,837.4831,607,429.65
Shares Outstanding (M)3,066.663,066.663,066.66
Fair Value$9,373.30$9,831.16$10,306.79
Upside / Downside1,064.38%1,121.26%1,180.35%

High-Yield Dividend Screener

« Prev Page 2 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
0081.HKChina Overseas Grand Oceans Group Limited15.97%$0.3160.87%
QRF.BRQrf Comm. VA15.92%$1.6488.42%
INC-UN.TOIncome Financial Trust15.90%$1.4843.23%
QRI.AXQualitas Real Estate Income Fund15.90%$0.2594.00%
9172.KLFormosa Prosonic Industries Berhad15.89%$0.1872.55%
1099.HKSinopharm Group Co. Ltd.15.88%$3.1363.13%
XBBDC.MCBanco Bradesco S.A.15.82%$0.4623.31%
LPIN.JKPT Multi Prima Sejahtera Tbk15.59%$69.5396.86%
LFG.AXLiberty Financial Group Limited15.46%$0.6679.98%
ALPDX.PAPiscines Desjoyaux S.A.15.43%$2.0088.06%
2660.HKZengame Technology Holding Limited15.29%$0.3942.93%
CD3.AXCD Private Equity Fund III15.14%$0.1791.41%
PAGSPagSeguro Digital Ltd.15.12%$1.4619.46%
0912.HKSuga International Holdings Limited15.10%$0.1669.91%
RUI.PARubis15.03%$4.8772.73%
WAM.AXWAM Capital Limited15.01%$0.2767.95%
0113.HKDickson Concepts (International) Limited15.00%$0.8467.46%
0830.HKChina State Construction Development Holdings Limited14.96%$0.1834.59%
FFARM.ASForFarmers N.V.14.96%$0.6785.82%
BM.BKBangkok Sheet Metal Public Company Limited14.94%$0.1777.02%
DGS.TODividend Growth Split Corp.14.90%$1.1529.30%
6110.HKTopsports International Holdings Limited14.83%$0.4376.21%
GLB.AXGlobe International Limited14.83%$0.3872.14%
MOT.AXMetrics Income Opportunities Trust14.82%$0.2879.33%
CIQ-UN.TOCanadian High Income Equity Fund14.80%$1.0424.28%
BBVA.DEBanco Bilbao Vizcaya Argentaria, S.A.14.69%$0.6438.92%
601169.SSBank of Beijing Co., Ltd.14.63%$0.8064.51%
0184.HKKeck Seng Investments (Hong Kong) Limited14.62%$0.3123.90%
0881.HKZhongsheng Group Holdings Limited14.56%$1.7065.93%
6626.HKYuexiu Services Group Limited14.51%$0.3664.32%
ALNU.MEPJSC ALROSA-Nyurba14.51%$9,491.6654.89%
NONG.OLSpareBank 1 Nord-Norge14.36%$21.7372.60%
0640.HKInfinity Development Holdings Company Limited14.32%$0.3651.92%
2558.HKJinshang Bank Co., Ltd.14.28%$0.2031.14%
0270.HKGuangdong Investment Limited14.27%$0.9899.44%
0517.HKCOSCO SHIPPING International (Hong Kong) Co., Ltd.14.01%$0.8888.71%
2560.HKAnhui Conch Material Technology Co Ltd14.01%$0.2449.79%
WTCM.MEJoint Stock Company "World Trade Center Moscow"13.98%$1.9924.33%
6186.HKChina Feihe Limited13.94%$0.5681.20%
601186.SSChina Railway Construction Corporation Limited13.92%$1.0764.40%
CFEB.BRCompagnie d'Entreprises CFE S.A.13.92%$1.2171.32%
PMV.AXPremier Investments Limited13.92%$1.9251.67%
601229.SSBank of Shanghai Co., Ltd.13.82%$1.4093.74%
2120.HKWenzhou Kangning Hospital Co., Ltd.13.78%$1.3769.01%
DLNGDynagas LNG Partners LP13.72%$0.5131.08%
MXT.AXMetrics Master Income Trust13.71%$0.2785.17%
0085.HKChina Electronics Huada Technology Company Limited13.70%$0.1947.52%
0046.HKComputer And Technologies Holdings Limited13.69%$0.2285.50%
601328.SSBank of Communications Co., Ltd.13.66%$0.9992.22%
AKER.OLAker ASA13.66%$106.4372.10%