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 20 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
SMBC	Southern Missouri Bancorp, Inc.	1.61%	$0.94	17.19%
VIRC	Virco Mfg. Corporation	1.61%	$0.10	41.34%
CNO	CNO Financial Group, Inc.	1.60%	$0.67	22.53%
IVT	InvenTrust Properties Corp.	1.60%	$0.45	29.49%
KBR	KBR, Inc.	1.60%	$0.65	21.84%
OBK	Origin Bancorp, Inc.	1.60%	$0.60	31.45%
TNC	Tennant Company	1.60%	$1.18	39.96%
DELL	Dell Technologies Inc.	1.59%	$2.03	27.33%
RVSB	Riverview Bancorp, Inc.	1.59%	$0.08	35.84%
0HPW.L	Broadridge Financial Solutions, Inc.	1.58%	$3.49	44.54%
CCF	Chase Corporation	1.58%	$2.01	57.26%
MSIF	MSC Income Fund, Inc.	1.58%	$0.21	12.72%
PRI	Primerica, Inc.	1.58%	$4.10	18.44%
IEX	IDEX Corporation	1.57%	$2.82	44.28%
LHX	L3Harris Technologies, Inc.	1.57%	$4.79	51.11%
MRO	Marathon Oil Corporation	1.57%	$0.45	19.02%
NEU	NewMarket Corporation	1.57%	$10.82	22.69%
PSMT	PriceSmart, Inc.	1.57%	$1.93	39.29%
TFSL	TFS Financial Corporation	1.57%	$0.21	65.45%
UFPI	UFP Industries, Inc.	1.57%	$1.44	25.79%
0M3Q.L	Zoetis Inc.	1.56%	$1.95	32.55%
0K92.L	Northrop Grumman Corporation	1.55%	$8.80	31.43%
0QZ5.L	Cognizant Technology Solutions Corporation	1.55%	$1.25	28.62%
EMR	Emerson Electric Co.	1.55%	$2.11	51.98%
SYF	Synchrony Financial	1.55%	$1.32	13.96%
TXRH	Texas Roadhouse, Inc.	1.55%	$2.65	40.30%
0HQW.L	C.H. Robinson Worldwide, Inc.	1.54%	$2.48	50.26%
0J76.L	Huntington Ingalls Industries, Inc.	1.54%	$5.36	37.08%
BHE	Benchmark Electronics, Inc.	1.54%	$0.68	65.62%
DPZ	Domino's Pizza, Inc.	1.54%	$6.54	37.90%
GRC	The Gorman-Rupp Company	1.54%	$0.74	38.69%
DFS	Discover Financial Services	1.53%	$3.06	16.08%
SPFI	South Plains Financial, Inc.	1.53%	$0.59	16.67%
JMSB	John Marshall Bancorp, Inc.	1.52%	$0.30	29.07%
0J3H.L	The Hartford Financial Services Group, Inc.	1.51%	$2.06	16.53%
TRV	The Travelers Companies, Inc.	1.51%	$4.29	16.63%
CISMX	Clarkston Partners Fund Institutional Class	1.50%	$0.19	32.74%
FCAP	First Capital, Inc.	1.50%	$0.88	28.53%
MGYR	Magyar Bancorp, Inc.	1.50%	$0.26	22.66%
OBT	Orange County Bancorp, Inc.	1.50%	$0.43	15.62%
OSK	Oshkosh Corporation	1.50%	$1.99	19.24%
SAIC	Science Applications International Corporation	1.50%	$1.51	19.14%
FUL	H.B. Fuller Company	1.49%	$0.90	43.28%
CBNK	Capital Bancorp, Inc.	1.48%	$0.41	14.04%
FRBA	First Bank	1.48%	$0.24	14.40%
ANDE	The Andersons, Inc.	1.47%	$0.78	36.39%
IROQ	IF Bancorp, Inc.	1.47%	$0.40	25.40%
WM	Waste Management, Inc.	1.47%	$3.22	50.78%
ATR	AptarGroup, Inc.	1.45%	$1.78	28.44%
CHX	ChampionX Corporation	1.45%	$0.37	24.70%

Financial Statements

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

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