Definitive Analysis | Institutional-Grade Financial Research
Definitive Analysis
Get Full Access
See Pricing Start Free Trial

PT Astra Graphia Tbk (ASGR.JK)

Company Dividend Discount ModelIndustry: Specialty Business ServicesSector: Industrials

Valuation Snapshot

Stable Growth$1,073.09 - $1,514.33$1,291.58
Multi-Stage$3,090.79 - $3,411.66$3,247.96
Blended Fair Value$2,269.77
Current Price$1,165.00
Upside94.83%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-6.71%-2.60%53.0034.0027.0016.0054.0074.9980.9973.99119.9976.99
YoY Growth--55.88%25.92%68.75%-70.37%-28.00%-7.41%9.46%-38.33%55.84%11.59%
Dividend Yield--6.46%4.00%2.83%1.84%6.71%9.20%5.83%4.71%6.22%4.02%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)235,362.00
(-) Cash Dividends Paid (M)133,529.00
(=) Cash Retained (M)101,833.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)47,072.4029,420.2517,652.15
Cash Retained (M)101,833.00101,833.00101,833.00
(-) Cash Required (M)-47,072.40-29,420.25-17,652.15
(=) Excess Retained (M)54,760.6072,412.7584,180.85
(/) Shares Outstanding (M)1,348.891,348.891,348.89
(=) Excess Retained per Share40.6053.6862.41
LTM Dividend per Share98.9998.9998.99
(+) Excess Retained per Share40.6053.6862.41
(=) Adjusted Dividend139.59152.67161.40
WACC / Discount Rate6.43%6.43%6.43%
Growth Rate-5.82%-4.82%-3.82%
Fair Value$1,073.09$1,291.58$1,514.33
Upside / Downside-7.89%10.87%29.99%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)235,362.00224,014.12213,213.37202,933.37193,149.02183,836.42189,351.51
Payout Ratio56.73%63.39%70.04%76.69%83.35%90.00%92.50%
Projected Dividends (M)133,529.00141,995.30149,334.80155,636.47160,983.32165,452.78175,150.15

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.43%6.43%6.43%
Growth Rate-5.82%-4.82%-3.82%
Year 1 PV (M)132,015.66133,417.42134,819.18
Year 2 PV (M)129,081.49131,837.25134,622.12
Year 3 PV (M)125,073.63129,100.23133,212.34
Year 4 PV (M)120,278.15125,468.61130,825.27
Year 5 PV (M)114,929.47121,162.11127,662.26
PV of Terminal Value (M)3,547,765.063,740,160.833,940,814.44
Equity Value (M)4,169,143.474,381,146.454,601,955.61
Shares Outstanding (M)1,348.891,348.891,348.89
Fair Value$3,090.79$3,247.96$3,411.66
Upside / Downside165.30%178.80%192.85%

High-Yield Dividend Screener

« Prev Page 3 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
1272.HKDatang Environment Industry Group Co., Ltd.13.53%$0.1542.28%
MID-UN.TOMINT Income Fund13.47%$1.0661.55%
1126.HKDream International Limited13.45%$1.1550.50%
HCO.PAHigh Co. S.A.13.45%$0.5362.33%
2348.HKDawnrays Pharmaceutical (Holdings) Limited13.44%$0.1633.06%
0384.HKChina Gas Holdings Limited13.43%$1.0494.76%
AEFAbrdn Emerging Markets Equity Income Fund Inc13.42%$0.9661.57%
9616.HKNeutech Group Limited13.40%$0.3455.10%
WN-PA.TOGeorge Weston Limited13.36%$3.4127.39%
CY4.FKelsian Group Limited13.31%$0.3278.26%
1100.HKMainland Headwear Holdings Limited13.28%$0.1742.95%
1755.HKS-Enjoy Service Group Co., Limited13.28%$0.3733.22%
DRR.AXDeterra Royalties Limited13.28%$0.5593.57%
2942.TWOJing-Jan Retail Business Co., Ltd.13.27%$4.1962.94%
1985.HKMicroware Group Limited13.26%$0.1768.95%
SSG.AXShaver Shop Group Limited13.25%$0.2086.08%
1553.HKMaike Tube Industry Holdings Limited13.22%$0.2027.92%
3306.HKJNBY Design Limited13.22%$2.5577.85%
0363.HKShanghai Industrial Holdings Limited13.17%$1.9035.00%
0579.HKBeijing Jingneng Clean Energy Co., Limited13.09%$0.3042.68%
RI.PAPernod Ricard S.A.13.06%$9.5377.43%
VULC3.SAVulcabras S.A.13.05%$2.6060.16%
600919.SSBank of Jiangsu Co., Ltd.13.01%$1.3572.63%
1551.HKGuangzhou Rural Commercial Bank Co., Ltd.13.00%$0.2058.85%
EIT-UN.TOCanoe EIT Income Fund13.00%$2.0542.34%
4334.SRAl Maather Reit Fund12.98%$1.1689.22%
BCE-PA.TOBCE Inc.12.97%$2.7139.91%
HLO.AXHelloworld Travel Limited12.97%$0.2567.50%
4347.SRBonyan REIT Fund12.96%$1.2193.24%
1526.HKRici Healthcare Holdings Limited12.94%$0.1438.91%
3709.HKEEKA Fashion Holdings Limited12.93%$0.9958.41%
ELSA.JKPT Elnusa Tbk12.90%$65.7979.08%
3348.HKChina PengFei Group Limited12.88%$0.1642.43%
BAYU.JKPT Bayu Buana Tbk12.87%$175.0059.18%
MJLF.BKMajor Cineplex Lifestyle Leasehold Property Fund.12.81%$0.6246.37%
037460.KQSamji Electronics Co., Ltd.12.80%$1,880.7647.73%
1785.HKChengdu Expressway Co., Ltd.12.79%$0.2688.07%
GWO-PN.TOGreat-West Lifeco Inc.12.76%$2.3953.09%
UNC.TOUnited Corporations Limited12.75%$1.8760.14%
FDJ.PAFDJ United12.74%$3.8390.91%
IRAO.MEPJSC Inter RAO UES12.74%$0.3919.11%
0OGG.LS.A. Catana Group12.72%$0.3722.37%
TAPG.JKPT Triputra Agro Persada Tbk12.65%$191.0090.66%
2407.HKGaush Meditech Ltd12.64%$1.0277.13%
MPCK.DEMPC Münchmeyer Petersen Capital AG12.63%$0.6260.64%
EDL.DEEdel SE & Co. KGaA12.60%$0.5754.20%
0086.HKSun Hung Kai & Co. Limited12.59%$0.5294.25%
4340.SRAl Rajhi REIT Fund12.56%$1.0083.50%
TRMDTORM plc12.54%$2.4890.35%
0819.HKTianneng Power International Limited12.50%$0.8935.06%