Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

PT Astra Agro Lestari Tbk (AALI.JK)

Company Dividend Discount ModelIndustry: Agricultural Farm ProductsSector: Consumer Defensive

Valuation Snapshot

Stable Growth$11,095.80 - $20,879.00$15,069.37
Multi-Stage$18,494.56 - $20,320.49$19,390.02
Blended Fair Value$17,229.70
Current Price$8,175.00
Upside110.76%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS2.14%-6.55%248.97400.96443.95254.9790.99223.98433.96517.9598.99386.14
YoY Growth---37.91%-9.68%74.12%180.22%-59.38%-48.39%-16.22%423.23%-74.36%-21.20%
Dividend Yield--4.45%5.79%5.48%2.03%0.91%4.15%3.85%3.84%0.66%2.69%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,416,511.00
(-) Cash Dividends Paid (M)515,764.00
(=) Cash Retained (M)900,747.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)283,302.20177,063.88106,238.33
Cash Retained (M)900,747.00900,747.00900,747.00
(-) Cash Required (M)-283,302.20-177,063.88-106,238.33
(=) Excess Retained (M)617,444.80723,683.13794,508.68
(/) Shares Outstanding (M)1,924.691,924.691,924.69
(=) Excess Retained per Share320.80376.00412.80
LTM Dividend per Share267.97267.97267.97
(+) Excess Retained per Share320.80376.00412.80
(=) Adjusted Dividend588.78643.97680.77
WACC / Discount Rate6.31%6.31%6.31%
Growth Rate0.95%1.95%2.95%
Fair Value$11,095.80$15,069.37$20,879.00
Upside / Downside35.73%84.33%155.40%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,416,511.001,444,164.131,472,357.111,501,100.471,530,404.961,560,281.531,607,089.98
Payout Ratio36.41%47.13%57.85%68.56%79.28%90.00%92.50%
Projected Dividends (M)515,764.00680,615.74851,707.391,029,219.761,213,338.331,404,253.381,486,558.23

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.31%6.31%6.31%
Growth Rate0.95%1.95%2.95%
Year 1 PV (M)633,944.27640,223.92646,503.57
Year 2 PV (M)738,905.00753,616.21768,472.43
Year 3 PV (M)831,678.35856,638.99882,094.12
Year 4 PV (M)913,226.05949,951.75987,774.17
Year 5 PV (M)984,443.831,034,177.331,085,900.82
PV of Terminal Value (M)31,494,064.0033,085,124.6834,739,848.86
Equity Value (M)35,596,261.5037,319,732.8839,110,593.96
Shares Outstanding (M)1,924.691,924.691,924.69
Fair Value$18,494.56$19,390.02$20,320.49
Upside / Downside126.23%137.19%148.57%

High-Yield Dividend Screener

« Prev Page 27 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
138930.KSBNK Financial Group Inc.5.33%$837.7733.77%
RPI-UN.TORichards Packaging Income Fund5.33%$1.6282.84%
8956.TNTT UD REIT Investment Corporation5.32%$7,471.7960.60%
ACGLArch Capital Group Ltd.5.32%$4.9945.85%
BTTBlackrock Municipal 2030 Target Term Trust5.32%$1.2174.76%
PREV-B.STPrevas AB5.31%$5.0990.29%
000690.SZGuangdong Baolihua New Energy Stock Co., Ltd.5.30%$0.2251.75%
005830.KSDB Insurance Co., Ltd.5.29%$6,766.2625.66%
1157.HKZoomlion Heavy Industry Science and Technology Co., Ltd.5.29%$0.4189.60%
6884.TWOHighpoint Service Network Corporation5.29%$2.0256.70%
7237.KLPower Root Berhad5.29%$0.0798.68%
MCKPA.NZMillennium & Copthorne Hotels New Zealand Limited5.29%$0.0957.34%
MFCManulife Financial Corporation5.29%$1.9255.22%
CLSC3.SACentrais Elétricas de Santa Catarina S.A.5.28%$6.1235.64%
000899.SZJiangxi Ganneng Co., Ltd.5.27%$0.5253.85%
0QQN.LBucher Industries AG5.27%$19.4043.82%
601107.SSSichuan Expressway Company Limited5.27%$0.3299.95%
CRAP.PACaisse Régionale de Crédit Agricole Mutuel Alpes Provence Société coopérative5.27%$6.9619.09%
0IW5.LThales S.A.5.26%$7.0970.33%
AIRARABIA.AEAir Arabia PJSC5.26%$0.2575.35%
PHOR.MEPublic Joint-Stock Company PhosAgro5.26%$335.1737.65%
RBREW.CORoyal Unibrew A/S5.26%$29.5094.31%
TCELL.ISTurkcell Iletisim Hizmetleri A.S.5.26%$5.0570.22%
TLC.AXThe Lottery Corporation Limited5.26%$0.2778.26%
TTA-R.BKThoresen Thai Agencies Public Company Limited5.26%$0.2217.40%
4712.TKeyHolder, Inc.5.25%$37.1432.06%
8926.TWTaiwan Cogeneration Corporation5.25%$2.1587.97%
RJH.BKRajthanee Hospital Public Company Limited5.25%$0.6575.57%
016090.KSDaehyun Co.,Ltd.5.24%$87.5664.98%
ALGEV.PAGévelot S.A.5.24%$9.2742.01%
1209.HKChina Resources Mixc Lifestyle Services Limited5.23%$2.2571.56%
HTECH.BKHalcyon Technology Public Company Limited5.23%$0.1538.21%
002911.SZForan Energy Group Co.,Ltd.5.22%$0.6390.85%
000913.SZZhejiang Qianjiang Motorcycle Co., Ltd.5.21%$0.8077.77%
4915.TWPrimax Electronics Ltd.5.21%$3.9968.04%
601000.SSTangShan Port Group Co.,Ltd5.21%$0.2066.38%
CAFO.PACentrale d'Achat Française pour l'Outre-Mer S.A.5.21%$0.4416.81%
KBLI.JKPT KMI Wire and Cable Tbk5.21%$16.9931.01%
0QOH.Lnaturenergie holding AG5.20%$1.6927.11%
600551.SSTime Publishing and Media Co., Ltd.5.20%$0.4268.97%
8979.TStarts Proceed Investment Corporation5.20%$10,484.9163.22%
AMIN.JKPT Ateliers Mecaniques D'Indonesie Tbk5.20%$13.0170.06%
EBO.AXEBOS Group Limited5.20%$1.2245.78%
SMCB.JKPT Solusi Bangun Indonesia Tbk5.20%$40.2745.56%
5159.KLYoong Onn Corporation Berhad5.19%$0.0858.97%
603355.SSKingclean Electric Co.,Ltd5.19%$1.6597.04%
603855.SSWarom Technology Incorporated Company5.19%$1.0077.28%
8034.TWOOPNET Technologies Co., Ltd.5.19%$1.3498.92%
ALRFG.PARacing Force S.p.A.5.19%$0.2671.02%
DEME.BRDEME Group N.V.5.19%$7.4131.20%