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 6 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
RIVER.OLRiver Tech p.l.c.10.78%$0.4364.39%
RZSB.MEJoint-Stock Company Ryazanenergosbyt10.78%$3.7168.15%
1193.HKChina Resources Gas Group Limited10.77%$2.3064.05%
601166.SSIndustrial Bank Co., Ltd.10.76%$2.2762.03%
7757.TWOLebledor F&B Co., Ltd.10.76%$12.4863.66%
KYLO.ATLoulis Food Ingredients S.A.10.71%$0.4088.89%
0220.HKUni-President China Holdings Ltd10.69%$0.8694.83%
9919.HKActivation Group Holdings Limited10.69%$0.1146.94%
1358.HKPW Medtech Group Limited10.66%$0.1468.89%
1809.HKPrinx Chengshan Holdings Limited10.66%$0.8521.37%
LCS.TOBrompton Lifeco Split Corp.10.66%$1.1817.54%
KSC.AXK&S Corporation Limited10.64%$0.3577.01%
2146.HKRoiserv Lifestyle Services Co., Ltd.10.62%$0.1524.06%
ALUP11.SAAlupar Investimento S.A.10.60%$3.3996.11%
2886.HKBinhai Investment Company Limited10.58%$0.1236.55%
601916.SSChina Zheshang Bank Co., Ltd10.58%$0.3263.30%
3877.HKCSSC (Hong Kong) Shipping Company Limited10.55%$0.2234.11%
2387.TWSunrex Technology Corporation10.53%$4.0579.22%
EMAAR.AEEmaar Properties PJSC10.52%$1.4986.86%
L-PB.TOLoblaw Companies Limited10.50%$2.6231.91%
0315.HKSmarTone Telecommunications Holdings Limited10.48%$0.5057.53%
TGHN.DELogwin AG10.47%$26.8057.77%
BJBR.JKPT Bank Pembangunan Daerah Jawa Barat dan Banten Tbk10.46%$85.2589.95%
MASTER.BKMaster Style Public Company Limited10.45%$0.7865.02%
0QQM.LIVF Hartmann Holding AG10.44%$14.5194.28%
VCOM.BKVintcom Technology Public Company Limited10.44%$0.3185.35%
ANI.BKAsia Network International Public Company Limited10.43%$0.3194.26%
LPSB3.SALPS Brasil - Consultoria de Imóveis S.A.10.43%$0.1783.48%
0842.HKLeoch International Technology Limited10.40%$0.2231.41%
1600.HKTian Lun Gas Holdings Limited10.40%$0.3345.16%
2111.HKBest Pacific International Holdings Limited10.40%$0.3437.60%
OTL.OLOdfjell Technology Ltd.10.40%$5.9771.20%
RCO.PARémy Cointreau S.A.10.38%$3.7763.28%
1979.HKTen Pao Group Holdings Limited10.37%$0.2329.45%
6938.TWONewebinfo10.34%$8.3570.00%
0032.HKThe Cross-Harbour (Holdings) Limited10.33%$0.8429.78%
TPBI.BKTPBI Public Company Limited10.33%$0.3061.20%
ALFLE.PAFleury Michon S.A.10.32%$2.6016.71%
0916.HKChina Longyuan Power Group Corporation Limited10.31%$0.7098.82%
KUBE.MERosseti Kuban PJSC10.31%$14.6288.00%
BAZA3.SABanco da Amazônia S.A.10.29%$8.0041.79%
0QON.LAscom Holding AG10.28%$0.3979.12%
NPR.AXNewmark Property REIT10.28%$0.1565.75%
FMG.AXFortescue Ltd10.26%$2.2776.64%
GAGS.VIGurktaler AG10.26%$1.5999.02%
1525.HKShanghai Gench Education Group Limited10.25%$0.2722.33%
LHHOTEL.BKLH Hotel Leasehold Real Estate Investment Trust10.25%$1.3358.58%
WAX.AXWAM Research Limited10.25%$0.1210.33%
0006.HKPower Assets Holdings Limited10.23%$5.6498.48%
151860.KQKG Eco Solution Co.,Ltd.10.21%$561.5130.85%