DDM Analysis: TGKA.JK

Valuation Snapshot

Stable Growth	$7,050.02 - $14,186.38	$9,820.02
Multi-Stage	$10,979.02 - $12,041.09	$11,499.99
Blended Fair Value	$10,660.00
Current Price	$5,650.00
Upside	88.67%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	5.48%	15.24%	312.00	355.00	295.00	360.00	285.00	239.00	160.00	115.00	106.50	94.50
YoY Growth	-	-	-12.11%	20.34%	-18.06%	26.32%	19.25%	49.38%	39.13%	7.98%	12.70%	25.17%
Dividend Yield	-	-	5.16%	5.24%	4.45%	5.12%	3.61%	4.60%	4.57%	4.51%	4.02%	3.05%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	385,135.00
(-) Cash Dividends Paid (M)	275,548.00
(=) Cash Retained (M)	109,587.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	77,027.00	48,141.88	28,885.13
Cash Retained (M)	109,587.00	109,587.00	109,587.00
(-) Cash Required (M)	-77,027.00	-48,141.88	-28,885.13
(=) Excess Retained (M)	32,560.00	61,445.13	80,701.88
(/) Shares Outstanding (M)	918.49	918.49	918.49
(=) Excess Retained per Share	35.45	66.90	87.86
LTM Dividend per Share	300.00	300.00	300.00
(+) Excess Retained per Share	35.45	66.90	87.86
(=) Adjusted Dividend	335.45	366.90	387.86
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	1.51%	2.51%	3.51%
Fair Value	$7,050.02	$9,820.02	$14,186.38
Upside / Downside	24.78%	73.81%	151.09%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	385,135.00	394,808.61	404,725.20	414,890.87	425,311.87	435,994.62	449,074.46
Payout Ratio	71.55%	75.24%	78.93%	82.62%	86.31%	90.00%	92.50%
Projected Dividends (M)	275,548.00	297,040.80	319,439.45	342,775.90	367,083.12	392,395.16	415,393.87

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	1.51%	2.51%	3.51%
Year 1 PV (M)	276,601.62	279,326.44	282,051.26
Year 2 PV (M)	276,991.07	282,475.27	288,013.23
Year 3 PV (M)	276,774.51	285,034.94	293,458.10
Year 4 PV (M)	276,006.20	287,043.80	298,409.18
Year 5 PV (M)	274,736.70	288,538.21	302,888.90
PV of Terminal Value (M)	8,703,039.30	9,140,240.21	9,594,837.58
Equity Value (M)	10,084,149.39	10,562,658.86	11,059,658.25
Shares Outstanding (M)	918.49	918.49	918.49
Fair Value	$10,979.02	$11,499.99	$12,041.09
Upside / Downside	94.32%	103.54%	113.12%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 46 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATCOL	Atlas Corp.	3.53%	$0.89	30.47%
AWC-R.BK	Asset World Corp Public Company Limited	3.53%	$0.07	37.62%
CCRO3.SA	CCR S.A.	3.53%	$0.48	66.57%
HMU.DE	HMS Bergbau AG	3.53%	$1.69	29.89%
RAUTE.HE	Raute Oyj	3.53%	$0.52	26.97%
RWE.DE	RWE AG	3.53%	$1.66	46.76%
SNL.AX	Supply Network Limited	3.53%	$1.13	67.28%
0NHS.L	Nutrien Ltd.	3.52%	$2.18	58.76%
CELL.MI	Cellularline S.p.A.	3.52%	$0.09	34.70%
INFREA.ST	Infrea AB	3.52%	$0.50	67.57%
ISSP.JK	PT Steel Pipe Industry of Indonesia Tbk	3.52%	$15.00	19.85%
MGA	Magna International Inc.	3.52%	$1.92	52.47%
PARP.PA	Groupe Partouche S.A.	3.52%	$0.64	38.61%
PKI.TO	Parkland Corporation	3.52%	$1.40	73.81%
SMU.SN	SMU S.A.	3.52%	$5.49	46.99%
161390.KS	Hankook Tire & Technology Co., Ltd.	3.51%	$2,000.00	25.86%
300360.SZ	Hangzhou Sunrise Technology Co., Ltd.	3.51%	$0.61	52.03%
5106.KL	Axis Real Estate Investment Trust	3.51%	$0.07	56.99%
601128.SS	Jiangsu Changshu Rural Commercial Bank Co., Ltd.	3.51%	$0.25	19.56%
INTP.JK	PT Indocement Tunggal Prakarsa Tbk	3.51%	$259.81	43.04%
RATO-A.ST	Ratos AB (publ)	3.51%	$1.35	12.15%
002887.SZ	Tianjin LVYIN Landscape and Ecology Construction Co., Ltd	3.50%	$0.33	84.50%
603062.SS	MEGA P&C Advanced Materials (Shanghai) Company Limited	3.50%	$1.66	74.27%
CMCL	Caledonia Mining Corporation Plc	3.50%	$0.92	35.87%
DLO	DLocal Limited	3.50%	$0.49	87.74%
LAZ	Lazard Ltd	3.50%	$1.74	67.48%
TWL.MI	TraWell Co S.p.A.	3.50%	$0.21	28.69%
WJP.SI	VICOM Ltd	3.50%	$0.06	66.95%
005610.KS	SPC Samlip Co., Ltd.	3.49%	$1,803.39	45.19%
0RFL.L	VAT Group AG	3.49%	$12.50	88.50%
2030.HK	Cabbeen Fashion Limited	3.49%	$0.05	63.92%
5206.TWO	Kunyue Development Co., Ltd.	3.49%	$1.18	21.91%
5246.KL	Westports Holdings Berhad	3.49%	$0.20	71.36%
5989.T	H-One Co.,Ltd.	3.49%	$49.44	14.49%
ACO-X.TO	ATCO Ltd.	3.49%	$1.98	50.80%
CNI	Canadian National Railway Company	3.49%	$3.50	50.64%
PEAB3.SA	Companhia de Participações Aliança da Bahia	3.49%	$1.36	78.68%
026960.KS	Dong Suh Companies Inc.	3.48%	$905.33	62.72%
055550.KS	Shinhan Financial Group Co., Ltd.	3.48%	$2,668.74	26.55%
0QK5.L	INFICON Holding AG	3.48%	$3.44	43.54%
6722.TWO	Whetron Electronics Co.,Ltd.	3.48%	$1.99	24.71%
HOLM-A.ST	Holmen AB (publ)	3.48%	$12.23	66.11%
002206.SZ	Zhejiang Hailide New Material Co.,Ltd	3.47%	$0.20	43.30%
3004.SR	Northern Region Cement Company	3.47%	$0.25	79.89%
4129.TWO	United Orthopedic Corporation	3.47%	$3.80	69.70%
600133.SS	Wuhan East Lake High Technology Group Co., Ltd.	3.47%	$0.32	87.27%
601995.SS	China International Capital Corporation Limited	3.47%	$1.21	62.35%
6471.T	NSK Ltd.	3.47%	$33.82	92.34%
CSED3.SA	Cruzeiro do Sul Educacional S.A.	3.47%	$0.21	30.49%
GPRA.JK	PT Perdana Gapuraprima Tbk	3.47%	$5.00	18.12%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

PT Tigaraksa Satria Tbk (TGKA.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener