Definitive Analysis
Definitive Analysis

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Search

PT Astra Agro Lestari Tbk (AALI.JK)

Company Dividend Discount ModelIndustry: Agricultural Farm ProductsSector: Consumer Defensive

Valuation Snapshot

Stable Growth$11,098.63 - $20,887.49$15,074.09
Multi-Stage$18,502.45 - $20,329.18$19,398.30
Blended Fair Value$17,236.20
Current Price$8,175.00
Upside110.84%
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$11,098.63$15,074.09$20,887.49
Upside / Downside35.76%84.39%155.50%

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)633,952.41640,232.14646,511.87
Year 2 PV (M)738,923.96753,635.55768,492.15
Year 3 PV (M)831,710.37856,671.97882,128.08
Year 4 PV (M)913,272.93950,000.51987,824.88
Year 5 PV (M)984,507.011,034,243.691,085,970.50
PV of Terminal Value (M)31,509,076.0033,100,895.0734,756,407.99
Equity Value (M)35,611,442.6737,335,678.9439,127,335.47
Shares Outstanding (M)1,924.691,924.691,924.69
Fair Value$18,502.45$19,398.30$20,329.18
Upside / Downside126.33%137.29%148.68%

High-Yield Dividend Screener

« Prev Page 4 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
EG7.IRFBD Holdings plc12.49%$1.9761.47%
WILCG. Willi-Food International Ltd.12.48%$3.5852.70%
9908.HKJiaXing Gas Group Co., Ltd.12.44%$1.0240.94%
MPMX.JKPT Mitra Pinasthika Mustika Tbk12.44%$120.0095.84%
0QL5.LCarlo Gavazzi Holding AG12.42%$20.0062.49%
GOZ.AXGrowthpoint Properties Australia12.40%$0.3016.37%
1999.HKMan Wah Holdings Limited12.39%$0.5757.62%
1285.HKJiashili Group Limited12.38%$0.1455.24%
600015.SSHua Xia Bank Co., Limited12.36%$0.8549.77%
BNP.DEBNP Paribas S.A.12.28%$10.0751.11%
0836.HKChina Resources Power Holdings Company Limited12.20%$2.1541.97%
BIS.AXBisalloy Steel Group Limited12.19%$0.5981.88%
KBS.BKKhonburi Sugar Public Company Limited12.17%$0.7056.34%
9300.SRAlwaha REIT Fund12.14%$1.1871.67%
2005.HKSSY Group Limited12.13%$0.3550.50%
BGI-UN.TOBrookfield Global Infrastructure Securities Income Fund12.09%$0.9646.13%
2003.HKVCREDIT Holdings Limited12.07%$0.3218.47%
1713.HKSichuan Energy Investment Development Co., Ltd.12.02%$0.2941.35%
NSI.ASNSI N.V.12.02%$2.3330.60%
RIO1.DERio Tinto Group12.02%$8.2864.54%
IGL.AXIVE Group Limited12.01%$0.3574.81%
0G5B.LSto SE & Co. KGaA12.00%$14.6483.41%
CDU.LSConduril - Engenharia, S.A.12.00%$1.8069.00%
2156.HKC&D Property Management Group Co. Limited11.98%$0.3354.74%
0057.HKChen Hsong Holdings Limited11.94%$0.1945.38%
BBSE3.SABB Seguridade Participações S.A.11.93%$4.2691.94%
SWUT.VISW Umwelttechnik Stoiser & Wolschner AG11.93%$3.7034.18%
0Q76.LCBo Territoria S.A.11.92%$0.4461.80%
ALCOF.PACofidur S.A.11.92%$34.8038.87%
0239.HKPak Fah Yeow International Limited11.87%$0.2852.60%
2356.HKDah Sing Banking Group Limited11.87%$1.2941.19%
3311.HKChina State Construction International Holdings Limited11.87%$1.1029.31%
ENGI.PAEngie S.A.11.87%$2.7376.93%
SENA.BKSena Development Public Company Limited11.86%$0.2074.93%
4348.SRAlkhabeer REIT Fund11.85%$0.6698.08%
AWZ.SIMulti-Chem Limited11.83%$0.4160.70%
0331.HKFSE Lifestyle Services Limited11.81%$0.6731.73%
SUL.AXSuper Retail Group Limited11.78%$1.8791.92%
2877.HKChina Shineway Pharmaceutical Group Limited11.77%$1.0139.47%
DSWLDeswell Industries, Inc.11.77%$0.4027.95%
0855.HKChina Water Affairs Group Limited11.75%$0.6256.78%
0659.HKCTF Services Limited11.70%$0.8876.18%
DRA.AXDRA Global Limited11.69%$0.2158.65%
GWA.AXGWA Group Limited11.68%$0.2995.40%
0968.HKXinyi Solar Holdings Limited11.67%$0.3670.18%
ENI-UN.TOEnergy Income Fund11.66%$0.2356.38%
TCF.AX360 Capital Mortgage REIT11.66%$0.6776.18%
3316.HKBinjiang Service Group Co. Ltd.11.65%$2.7669.09%
CC3.SIStarHub Ltd11.65%$0.1381.69%
TFG-R.BKThaifoods Group Public Company Limited11.65%$0.5242.58%