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 25 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
MDC	M.D.C. Holdings, Inc.	0.86%	$0.54	55.94%
AXP	American Express Company	0.85%	$3.17	20.85%
FOXA	Fox Corporation	0.85%	$0.62	13.96%
LMST	Limestone Bancorp, Inc.	0.85%	$0.20	8.06%
RCL	Royal Caribbean Cruises Ltd.	0.85%	$2.41	16.19%
AZZ	AZZ Inc.	0.84%	$0.92	8.89%
HIBB	Hibbett, Inc.	0.84%	$0.74	9.00%
MAR	Marriott International, Inc.	0.84%	$2.62	27.38%
MORN	Morningstar, Inc.	0.84%	$1.77	20.03%
SGH	SMART Global Holdings, Inc.	0.84%	$0.14	30.96%
URI	United Rentals, Inc.	0.84%	$7.13	18.10%
0HYJ.L	Cintas Corporation	0.83%	$1.54	34.15%
EFX	Equifax Inc.	0.83%	$1.78	33.46%
GM	General Motors Company	0.82%	$0.66	21.22%
KVSA	Khosla Ventures Acquisition Co.	0.81%	$0.09	9.61%
WMT	Walmart Inc.	0.81%	$0.91	31.92%
BMI	Badger Meter, Inc.	0.80%	$1.41	30.10%
FRD	Friedman Industries, Incorporated	0.80%	$0.16	9.82%
ITT	ITT Inc.	0.80%	$1.40	22.66%
MLI	Mueller Industries, Inc.	0.80%	$0.94	13.89%
SSSSL	SuRo Capital Corp. 6.00% Notes due 2026	0.80%	$0.20	8.46%
RGLD	Royal Gold, Inc.	0.79%	$1.75	24.00%
VRSK	Verisk Analytics, Inc.	0.79%	$1.74	26.41%
COF	Capital One Financial Corporation	0.78%	$1.94	87.57%
EE	Excelerate Energy, Inc.	0.78%	$0.22	9.21%
0K36.L	Moody's Corporation	0.77%	$3.82	30.70%
HCI	HCI Group, Inc.	0.77%	$1.42	9.00%
PH	Parker-Hannifin Corporation	0.77%	$6.85	24.15%
SEI	Solaris Energy Infrastructure, Inc.	0.77%	$0.39	44.96%
0HQN.L	Cboe Global Markets, Inc.	0.76%	$1.90	20.31%
ASIC	Ategrity Specialty Holdings LLC	0.76%	$0.15	12.77%
GL	Globe Life Inc.	0.75%	$1.03	7.35%
0KYY.L	S&P Global Inc.	0.74%	$3.81	28.09%
PHM	PulteGroup, Inc.	0.74%	$0.89	6.67%
ROP	Roper Technologies, Inc.	0.74%	$3.20	22.09%
ZWS	Zurn Elkay Water Solutions Corporation	0.74%	$0.35	30.63%
JOE	The St. Joe Company	0.73%	$0.43	24.05%
TOL	Toll Brothers, Inc.	0.73%	$0.99	7.16%
TTEK	Tetra Tech, Inc.	0.73%	$0.25	26.25%
0HCB.L	Alcoa Corporation	0.72%	$0.40	9.08%
A	Agilent Technologies, Inc.	0.72%	$0.99	21.64%
FCFS	FirstCash Holdings, Inc	0.72%	$1.13	16.40%
TRAK	ReposiTrak, Inc.	0.72%	$0.09	22.94%
BKNG	Booking Holdings Inc.	0.71%	$37.78	24.39%
PGC	Peapack-Gladstone Financial Corporation	0.71%	$0.20	10.22%
ASO	Academy Sports and Outdoors, Inc.	0.70%	$0.37	6.63%
BRO	Brown & Brown, Inc.	0.70%	$0.54	18.02%
INTU	Intuit Inc.	0.70%	$4.39	29.97%
MSFT	Microsoft Corporation	0.70%	$3.31	23.52%
NCR	NCR Corporation	0.70%	$0.11	1.70%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

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