DDM Analysis: ASBI.JK

Valuation Snapshot

Stable Growth	$166.20 - $212.63	$191.08
Multi-Stage	$280.72 - $312.22	$296.12
Blended Fair Value	$243.60
Current Price	$442.00
Upside	-44.89%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-22.90%	-14.13%	2.86	5.20	5.70	10.54	6.00	10.50	10.10	13.10	12.50	10.00
YoY Growth	-	-	-44.96%	-8.79%	-45.93%	75.57%	-42.82%	4.01%	-22.91%	4.76%	25.00%	-23.82%
Dividend Yield	-	-	0.70%	0.56%	1.04%	3.61%	2.04%	4.17%	3.28%	4.20%	3.47%	4.04%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	23,108.81
(-) Cash Dividends Paid (M)	1,441.79
(=) Cash Retained (M)	21,667.02

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,621.76	2,888.60	1,733.16
Cash Retained (M)	21,667.02	21,667.02	21,667.02
(-) Cash Required (M)	-4,621.76	-2,888.60	-1,733.16
(=) Excess Retained (M)	17,045.26	18,778.42	19,933.86
(/) Shares Outstanding (M)	348.39	348.39	348.39
(=) Excess Retained per Share	48.93	53.90	57.22
LTM Dividend per Share	4.14	4.14	4.14
(+) Excess Retained per Share	48.93	53.90	57.22
(=) Adjusted Dividend	53.06	58.04	61.36
WACC / Discount Rate	10.65%	10.65%	10.65%
Growth Rate	-16.13%	-15.13%	-14.13%
Fair Value	$166.20	$191.08	$212.63
Upside / Downside	-62.40%	-56.77%	-51.89%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	23,108.81	19,612.57	16,645.29	14,126.95	11,989.61	10,175.65	10,480.92
Payout Ratio	6.24%	22.99%	39.74%	56.50%	73.25%	90.00%	92.50%
Projected Dividends (M)	1,441.79	4,509.18	6,615.42	7,981.11	8,782.13	9,158.08	9,694.85

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.65%	10.65%	10.65%
Growth Rate	-16.13%	-15.13%	-14.13%
Year 1 PV (M)	4,027.19	4,075.20	4,123.22
Year 2 PV (M)	5,276.73	5,403.31	5,531.39
Year 3 PV (M)	5,685.58	5,891.38	6,102.09
Year 4 PV (M)	5,587.46	5,858.75	6,139.79
Year 5 PV (M)	5,203.83	5,521.55	5,854.60
PV of Terminal Value (M)	72,017.29	76,414.26	81,023.42
Equity Value (M)	97,798.08	103,164.45	108,774.51
Shares Outstanding (M)	348.39	348.39	348.39
Fair Value	$280.72	$296.12	$312.22
Upside / Downside	-36.49%	-33.00%	-29.36%

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

Mode

Ticker

Industry

Sector

PT Asuransi Bintang Tbk (ASBI.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener