Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

PT Samator Indo Gas Tbk (AGII.JK)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$4,576.39 - $5,393.51$5,053.70
Multi-Stage$5,157.31 - $5,669.76$5,408.67
Blended Fair Value$5,231.18
Current Price$805.00
Upside549.84%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS29.92%0.00%12.036.1710.603.130.003.250.000.000.000.00
YoY Growth--95.07%-41.81%239.00%0.00%-100.00%0.00%0.00%0.00%0.00%0.00%
Dividend Yield--1.01%0.36%0.52%0.19%0.00%0.60%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)84,583.00
(-) Cash Dividends Paid (M)32,041.00
(=) Cash Retained (M)52,542.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)16,916.6010,572.886,343.73
Cash Retained (M)52,542.0052,542.0052,542.00
(-) Cash Required (M)-16,916.60-10,572.88-6,343.73
(=) Excess Retained (M)35,625.4041,969.1346,198.28
(/) Shares Outstanding (M)3,066.663,066.663,066.66
(=) Excess Retained per Share11.6213.6915.06
LTM Dividend per Share10.4510.4510.45
(+) Excess Retained per Share11.6213.6915.06
(=) Adjusted Dividend22.0724.1325.51
WACC / Discount Rate-8.85%-8.85%-8.85%
Growth Rate3.70%4.70%5.70%
Fair Value$4,576.39$5,053.70$5,393.51
Upside / Downside468.50%527.79%570.00%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)84,583.0088,559.8392,723.6597,083.23101,647.79106,426.96109,619.76
Payout Ratio37.88%48.30%58.73%69.15%79.58%90.00%92.50%
Projected Dividends (M)32,041.0042,778.7554,455.3767,135.4480,887.4795,784.26101,398.28

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-8.85%-8.85%-8.85%
Growth Rate3.70%4.70%5.70%
Year 1 PV (M)46,484.2146,932.4647,380.71
Year 2 PV (M)64,297.7265,543.7666,801.74
Year 3 PV (M)86,135.8888,651.8291,216.29
Year 4 PV (M)112,769.33117,182.41121,723.76
Year 5 PV (M)145,104.64152,237.13159,647.37
PV of Terminal Value (M)15,360,937.9416,115,991.2216,900,448.02
Equity Value (M)15,815,729.7216,586,538.7917,387,217.90
Shares Outstanding (M)3,066.663,066.663,066.66
Fair Value$5,157.31$5,408.67$5,669.76
Upside / Downside540.66%571.88%604.32%

High-Yield Dividend Screener

« Prev Page 30 of 30
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
LZOEXLazard Emerging Markets Equity Portfolio0.09%$0.0236.87%
PWRQuanta Services, Inc.0.09%$0.395.78%
AAMIAcadian Asset Management0.08%$0.041.59%
PDLBPonce Financial Group, Inc.0.08%$0.011.31%
VRTVertiv Holdings Co0.08%$0.155.48%
0J46.LHEICO Corporation0.07%$0.234.98%
0JYM.LMarkel Corporation0.07%$1.410.87%
CHCIComstock Holding Companies, Inc.0.06%$0.010.56%
MTVCMotive Capital Corp II0.06%$0.012.21%
ENJEntergy New Orleans, LLC First Mortgage Bonds, 5.0% Series due December 1, 20520.05%$0.010.31%
ENOEntergy New Orleans, LLC First Mortgage Bonds, 5.50% Series due April 1, 20660.05%$0.010.31%
AJRDAerojet Rocketdyne Holdings, Inc.0.04%$0.022.70%
ERESEast Resources Acquisition Company0.04%$0.001.55%
NBNNortheast Bank0.04%$0.040.38%
ARHSArhaus, Inc.0.03%$0.000.61%
BSIGBrightSphere Investment Group Inc.0.03%$0.010.34%
EWCZEuropean Wax Center, Inc.0.03%$0.000.37%
WIREEncore Wire Corporation0.03%$0.080.42%
ACFNAcorn Energy, Inc.0.02%$0.000.09%
ACMRACM Research, Inc.0.02%$0.010.62%
CFBCrossFirst Bankshares, Inc.0.02%$0.000.21%
FDSBFifth District Savings Bank0.02%$0.000.35%
GRDNGuardian Pharmacy Services, Inc.0.02%$0.000.75%
NVDANVIDIA Corporation0.02%$0.040.98%
AMGAffiliated Managers Group, Inc.0.01%$0.040.23%
BSX-PABoston Scientific Corporation0.01%$0.020.82%
FIGRFigure Technology Solutions, Inc. Class A Common Stock0.01%$0.002.22%
GNRCGenerac Holdings Inc.0.01%$0.010.18%
LAURLaureate Education, Inc.0.01%$0.000.22%
PLNTPlanet Fitness, Inc.0.01%$0.010.57%
SUMSummit Materials, Inc.0.01%$0.000.32%
BEBloom Energy Corporation0.00%$0.006.20%
BJRIBJ's Restaurants, Inc.0.00%$0.000.01%
CXWCoreCivic, Inc.0.00%$0.000.04%
INFAInformatica Inc.0.00%$0.000.10%
MMMBMamaMancini's Holdings, Inc.0.00%$0.000.04%
PMOPutnam Municipal Opportunities Trust0.00%$0.000.05%
SENEASeneca Foods Corporation0.00%$0.000.04%
SLCAU.S. Silica Holdings, Inc.0.00%$0.000.02%
UNITUniti Group Inc.0.00%$0.000.00%