DDM Analysis: MAPI.JK

Valuation Snapshot

Stable Growth	$18,634.49 - $21,954.59	$20,574.67
Multi-Stage	$62,950.78 - $69,125.04	$65,980.08
Blended Fair Value	$43,277.38
Current Price	$1,180.00
Upside	3,567.57%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	1.33%	18.20%	10.66	10.13	0.00	0.00	0.00	9.98	3.99	2.50	0.00	0.00
YoY Growth	-	-	5.28%	0.00%	0.00%	0.00%	-100.00%	150.04%	60.00%	0.00%	0.00%	-100.00%
Dividend Yield	-	-	0.79%	0.55%	0.00%	0.00%	0.00%	2.11%	0.40%	0.32%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,829,206.00
(-) Cash Dividends Paid (M)	176,822.00
(=) Cash Retained (M)	1,652,384.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	365,841.20	228,650.75	137,190.45
Cash Retained (M)	1,652,384.00	1,652,384.00	1,652,384.00
(-) Cash Required (M)	-365,841.20	-228,650.75	-137,190.45
(=) Excess Retained (M)	1,286,542.80	1,423,733.25	1,515,193.55
(/) Shares Outstanding (M)	16,569.81	16,569.81	16,569.81
(=) Excess Retained per Share	77.64	85.92	91.44
LTM Dividend per Share	10.67	10.67	10.67
(+) Excess Retained per Share	77.64	85.92	91.44
(=) Adjusted Dividend	88.32	96.59	102.11
WACC / Discount Rate	-25.94%	-25.94%	-25.94%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$18,634.49	$20,574.67	$21,954.59
Upside / Downside	1,479.19%	1,643.62%	1,760.56%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,829,206.00	1,948,104.39	2,074,731.18	2,209,588.70	2,353,211.97	2,506,170.75	2,581,355.87
Payout Ratio	9.67%	25.73%	41.80%	57.87%	73.93%	90.00%	92.50%
Projected Dividends (M)	176,822.00	501,311.13	867,236.78	1,278,614.73	1,739,807.73	2,255,553.67	2,387,754.18

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-25.94%	-25.94%	-25.94%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	670,576.04	676,932.21	683,288.38
Year 2 PV (M)	1,551,740.33	1,581,296.62	1,611,131.75
Year 3 PV (M)	3,060,284.05	3,148,133.81	3,237,648.91
Year 4 PV (M)	5,570,112.55	5,784,323.36	6,004,654.02
Year 5 PV (M)	9,659,542.54	10,126,102.06	10,610,517.91
PV of Terminal Value (M)	1,022,569,906.57	1,071,960,415.41	1,123,241,215.28
Equity Value (M)	1,043,082,162.07	1,093,277,203.47	1,145,388,456.26
Shares Outstanding (M)	16,569.81	16,569.81	16,569.81
Fair Value	$62,950.78	$65,980.08	$69,125.04
Upside / Downside	5,234.81%	5,491.53%	5,758.05%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 21 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
GATX	GATX Corporation	1.45%	$2.47	28.36%
SF	Stifel Financial Corp.	1.45%	$1.86	30.82%
0HFN.L	Analog Devices, Inc.	1.44%	$3.90	84.88%
HAYN	Haynes International, Inc.	1.44%	$0.88	30.16%
0I58.L	Cummins Inc.	1.43%	$7.42	38.53%
0HRJ.L	CSX Corporation	1.42%	$0.51	33.32%
OLED	Universal Display Corporation	1.42%	$1.73	37.24%
BBW	Build-A-Bear Workshop, Inc.	1.41%	$0.86	19.50%
LBC	Luther Burbank Corporation	1.41%	$0.13	17.07%
SNDR	Schneider National, Inc.	1.41%	$0.38	58.72%
0R13.L	Church & Dwight Co., Inc.	1.40%	$1.16	36.55%
COHN	Cohen & Company Inc.	1.40%	$0.35	48.05%
HLI	Houlihan Lokey, Inc.	1.40%	$2.48	39.81%
PATK	Patrick Industries, Inc.	1.40%	$1.54	44.05%
CXT	Crane NXT, Co.	1.39%	$0.66	24.82%
ESBA	Empire State Realty OP, L.P.	1.39%	$0.09	49.94%
MMS	Maximus, Inc.	1.39%	$1.21	21.54%
WYNN	Wynn Resorts, Limited	1.39%	$1.70	34.98%
ATEN	A10 Networks, Inc.	1.38%	$0.24	34.61%
HYAC	Haymaker Acquisition Corp. III	1.38%	$0.16	37.41%
ISTR	Investar Holding Corporation	1.38%	$0.36	18.11%
MCY	Mercury General Corporation	1.38%	$1.27	16.00%
ACU	Acme United Corporation	1.37%	$0.55	28.31%
DE	Deere & Company	1.36%	$6.34	34.22%
HYAC-UN	Haymaker Acquisition Corp. 4	1.36%	$0.16	37.41%
RTX	RTX Corporation	1.36%	$2.56	52.52%
0HIN.L	Assurant, Inc.	1.35%	$3.22	19.47%
AL	Air Lease Corporation	1.35%	$0.86	9.51%
BGCP	BGC Partners, Inc.	1.34%	$0.06	11.88%
ESRT	Empire State Realty Trust, Inc.	1.34%	$0.09	49.94%
HUM	Humana Inc.	1.34%	$3.55	33.23%
ZEUS	Olympic Steel, Inc.	1.34%	$0.59	50.16%
0K9L.L	Nucor Corporation	1.33%	$2.22	31.04%
BY	Byline Bancorp, Inc.	1.33%	$0.39	13.97%
LPX	Louisiana-Pacific Corporation	1.33%	$1.09	35.19%
OPOF	Old Point Financial Corporation	1.33%	$0.56	32.91%
WSM	Williams-Sonoma, Inc.	1.33%	$2.50	27.85%
RUSHA	Rush Enterprises, Inc.	1.32%	$0.71	21.15%
VLEOX	Value Line Small Cap Opportunities Fund, Inc. Investor Class	1.32%	$0.79	56.29%
0IW7.L	Global Payments Inc.	1.31%	$1.01	13.82%
APO	Apollo Global Management, Inc.	1.31%	$1.92	27.59%
EMP	Entergy Mississippi, Inc. 1M BD 66	1.31%	$0.27	6.72%
NDSN	Nordson Corporation	1.31%	$3.15	36.67%
ROK	Rockwell Automation, Inc.	1.31%	$5.23	68.01%
UMBF	UMB Financial Corporation	1.31%	$1.52	18.87%
0L3I.L	The Charles Schwab Corporation	1.30%	$1.29	28.42%
0R2X.L	Corning Incorporated	1.30%	$1.15	72.69%
EBAY	eBay Inc.	1.30%	$1.13	24.20%
GGG	Graco Inc.	1.30%	$1.07	36.31%
HES	Hess Corporation	1.30%	$1.94	26.90%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

PT. Mitra Adiperkasa Tbk (MAPI.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener