DDM Analysis: MYOR.JK

Valuation Snapshot

Stable Growth	$13,232.70 - $25,251.09	$23,663.97
Multi-Stage	$3,963.97 - $4,338.39	$4,147.74
Blended Fair Value	$13,905.86
Current Price	$2,030.00
Upside	585.02%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	13.66%	19.58%	55.09	35.05	21.03	52.08	30.05	29.05	27.04	21.03	12.32	6.68
YoY Growth	-	-	57.14%	66.67%	-59.62%	73.33%	3.45%	7.41%	28.57%	70.79%	84.39%	-27.52%
Dividend Yield	-	-	2.71%	1.39%	0.79%	2.96%	1.15%	1.57%	1.06%	0.71%	0.58%	0.53%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,834,439.77
(-) Cash Dividends Paid (M)	1,278,816.94
(=) Cash Retained (M)	1,555,622.83

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	566,887.95	354,304.97	212,582.98
Cash Retained (M)	1,555,622.83	1,555,622.83	1,555,622.83
(-) Cash Required (M)	-566,887.95	-354,304.97	-212,582.98
(=) Excess Retained (M)	988,734.88	1,201,317.86	1,343,039.85
(/) Shares Outstanding (M)	22,323.76	22,323.76	22,323.76
(=) Excess Retained per Share	44.29	53.81	60.16
LTM Dividend per Share	57.29	57.29	57.29
(+) Excess Retained per Share	44.29	53.81	60.16
(=) Adjusted Dividend	101.58	111.10	117.45
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$13,232.70	$23,663.97	$25,251.09
Upside / Downside	551.86%	1,065.71%	1,143.90%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,834,439.77	3,018,678.35	3,214,892.44	3,423,860.45	3,646,411.38	3,883,428.12	3,999,930.97
Payout Ratio	45.12%	54.09%	63.07%	72.05%	81.02%	90.00%	92.50%
Projected Dividends (M)	1,278,816.94	1,632,914.13	2,027,640.96	2,466,783.22	2,954,447.19	3,495,085.31	3,699,936.14

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,521,572.94	1,535,995.43	1,550,417.92
Year 2 PV (M)	1,760,556.28	1,794,089.93	1,827,939.94
Year 3 PV (M)	1,995,810.35	2,053,102.89	2,111,481.51
Year 4 PV (M)	2,227,378.09	2,313,036.76	2,401,142.65
Year 5 PV (M)	2,455,302.02	2,573,894.02	2,697,024.82
PV of Terminal Value (M)	78,530,014.25	82,323,043.30	86,261,240.50
Equity Value (M)	88,490,633.92	92,593,162.34	96,849,247.35
Shares Outstanding (M)	22,323.76	22,323.76	22,323.76
Fair Value	$3,963.97	$4,147.74	$4,338.39
Upside / Downside	95.27%	104.32%	113.71%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 24 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EXPD	Expeditors International of Washington, Inc.	0.99%	$1.50	24.32%
LISOX	Lazard International Strategic Equity Ptf Open Shares	0.99%	$0.13	36.87%
MXC	Mexco Energy Corporation	0.99%	$0.10	12.25%
NIC	Nicolet Bankshares, Inc.	0.99%	$1.19	12.58%
PAYC	Paycom Software, Inc.	0.99%	$1.51	18.80%
RRC	Range Resources Corporation	0.99%	$0.35	14.60%
WLFC	Willis Lease Finance Corporation	0.99%	$1.32	7.58%
WOR	Worthington Industries, Inc.	0.99%	$0.52	23.95%
CNXN	PC Connection, Inc.	0.98%	$0.56	16.89%
CAT	Caterpillar Inc.	0.97%	$5.78	29.40%
CNK	Cinemark Holdings, Inc.	0.97%	$0.23	18.28%
ECL	Ecolab Inc.	0.97%	$2.54	36.57%
EVR	Evercore Inc.	0.97%	$3.41	27.02%
LSBK	Lake Shore Bancorp, Inc.	0.96%	$0.14	24.34%
0ITL.L	Arthur J. Gallagher & Co.	0.95%	$2.42	39.43%
0IZI.L	W.W. Grainger, Inc.	0.95%	$9.52	26.47%
0L5V.L	The Sherwin-Williams Company	0.95%	$3.11	30.09%
0R2S.L	Stryker Corporation	0.95%	$3.28	43.09%
RRX	Regal Rexnord Corporation	0.95%	$1.39	36.07%
WT	WisdomTree, Inc.	0.95%	$0.12	18.12%
J	Jacobs Solutions Inc.	0.94%	$1.27	53.80%
ORCL	Oracle Corporation	0.94%	$1.84	34.81%
TCBS	Texas Community Bancshares, Inc.	0.94%	$0.17	19.22%
IMKTA	Ingles Markets, Incorporated	0.93%	$0.65	14.68%
ODC	Oil-Dri Corporation of America	0.93%	$0.45	12.28%
PENG	Penguin Solutions, Inc.	0.93%	$0.19	40.17%
SSBK	Southern States Bancshares, Inc.	0.93%	$0.34	9.19%
DAL	Delta Air Lines, Inc.	0.92%	$0.63	8.94%
HIFS	Hingham Institution for Savings	0.92%	$2.49	12.15%
RL	Ralph Lauren Corporation	0.92%	$3.34	24.37%
OPY	Oppenheimer Holdings Inc.	0.91%	$0.66	8.90%
BGC	BGC Group, Inc	0.90%	$0.08	23.56%
CDRE	Cadre Holdings, Inc.	0.90%	$0.37	33.35%
MBNKP	Medallion Bank	0.90%	$0.23	12.50%
JBHT	J.B. Hunt Transport Services, Inc.	0.89%	$1.75	30.14%
NYT	The New York Times Company	0.89%	$0.62	30.32%
RMD	ResMed Inc.	0.89%	$2.18	22.31%
VBFC	Village Bank and Trust Financial Corp.	0.89%	$0.72	15.35%
0I14.L	Cognex Corporation	0.88%	$0.32	49.16%
AR	Antero Resources Corporation	0.88%	$0.30	17.15%
LDOS	Leidos Holdings, Inc.	0.88%	$1.61	14.88%
LMAT	LeMaitre Vascular, Inc.	0.88%	$0.70	32.20%
NNI	Nelnet, Inc.	0.88%	$1.14	9.52%
PFSI	PennyMac Financial Services, Inc.	0.88%	$1.16	12.49%
SMBK	SmartFinancial, Inc.	0.88%	$0.32	11.76%
BYD	Boyd Gaming Corporation	0.87%	$0.75	3.22%
ROST	Ross Stores, Inc.	0.87%	$1.59	24.85%
BBSI	Barrett Business Services, Inc.	0.86%	$0.31	15.02%
BCO	The Brink's Company	0.86%	$1.00	24.81%
HXL	Hexcel Corporation	0.86%	$0.66	77.18%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Ticker

Industry

Sector

PT Mayora Indah Tbk (MYOR.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener