DDM Analysis: MIKA.JK

Valuation Snapshot

Stable Growth	$5,893.68 - $18,452.99	$17,293.16
Multi-Stage	$2,492.05 - $2,725.82	$2,606.79
Blended Fair Value	$9,949.98
Current Price	$2,460.00
Upside	304.47%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	13.02%	0.06%	34.00	37.00	36.01	36.86	21.50	18.44	0.04	35.57	26.16	20.93
YoY Growth	-	-	-8.11%	2.76%	-2.33%	71.43%	16.62%	42,637.12%	-99.88%	36.00%	25.00%	-38.08%
Dividend Yield	-	-	1.52%	1.38%	1.23%	1.70%	0.82%	0.86%	0.00%	1.70%	0.99%	0.86%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,290,432.13
(-) Cash Dividends Paid (M)	598,021.74
(=) Cash Retained (M)	692,410.39

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	258,086.43	161,304.02	96,782.41
Cash Retained (M)	692,410.39	692,410.39	692,410.39
(-) Cash Required (M)	-258,086.43	-161,304.02	-96,782.41
(=) Excess Retained (M)	434,323.96	531,106.37	595,627.98
(/) Shares Outstanding (M)	13,907.48	13,907.48	13,907.48
(=) Excess Retained per Share	31.23	38.19	42.83
LTM Dividend per Share	43.00	43.00	43.00
(+) Excess Retained per Share	31.23	38.19	42.83
(=) Adjusted Dividend	74.23	81.19	85.83
WACC / Discount Rate	6.83%	6.83%	6.83%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$5,893.68	$17,293.16	$18,452.99
Upside / Downside	139.58%	602.97%	650.12%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,290,432.13	1,374,310.22	1,463,640.38	1,558,777.01	1,660,097.52	1,768,003.85	1,821,043.97
Payout Ratio	46.34%	55.07%	63.81%	72.54%	81.27%	90.00%	92.50%
Projected Dividends (M)	598,021.74	756,890.37	933,885.27	1,130,691.64	1,349,137.18	1,591,203.47	1,684,465.67

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.83%	6.83%	6.83%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	701,855.48	708,508.13	715,160.79
Year 2 PV (M)	803,013.70	818,308.86	833,748.31
Year 3 PV (M)	901,546.91	927,427.08	953,797.86
Year 4 PV (M)	997,504.76	1,035,865.97	1,075,323.14
Year 5 PV (M)	1,090,936.06	1,143,628.68	1,198,337.97
PV of Terminal Value (M)	30,163,312.67	31,620,211.95	33,132,870.20
Equity Value (M)	34,658,169.58	36,253,950.68	37,909,238.27
Shares Outstanding (M)	13,907.48	13,907.48	13,907.48
Fair Value	$2,492.05	$2,606.79	$2,725.82
Upside / Downside	1.30%	5.97%	10.81%

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 Mitra Keluarga Karyasehat Tbk (MIKA.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener