Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

PT Astra Agro Lestari Tbk (AALI.JK)

Company Dividend Discount ModelIndustry: Agricultural Farm ProductsSector: Consumer Defensive

Valuation Snapshot

Stable Growth$11,097.18 - $20,883.13$15,071.67
Multi-Stage$18,498.40 - $20,324.72$19,394.05
Blended Fair Value$17,232.86
Current Price$8,175.00
Upside110.80%
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$11,097.18$15,071.67$20,883.13
Upside / Downside35.75%84.36%155.45%

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)633,948.23640,227.92646,507.61
Year 2 PV (M)738,914.23753,625.63768,482.03
Year 3 PV (M)831,693.94856,655.05882,110.65
Year 4 PV (M)913,248.87949,975.49987,798.86
Year 5 PV (M)984,474.591,034,209.641,085,934.75
PV of Terminal Value (M)31,501,371.6533,092,801.5234,747,909.64
Equity Value (M)35,603,651.5237,327,495.2439,118,743.54
Shares Outstanding (M)1,924.691,924.691,924.69
Fair Value$18,498.40$19,394.05$20,324.72
Upside / Downside126.28%137.24%148.62%

High-Yield Dividend Screener

« Prev Page 60 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
002244.SZHangzhou Binjiang Real Estate Group Co.,Ltd2.61%$0.2624.72%
023800.KSINZI Controls Co.,Ltd.2.61%$170.3414.79%
0O2W.LGFT Technologies SE2.61%$0.5037.28%
4332.SRJadwa REIT Al Haramain Fund2.61%$0.1313.56%
603713.SSMilkyway Chemical Supply Chain Service Co., Ltd.2.61%$1.4540.70%
7743.TSEED Co.,Ltd.2.61%$14.9932.99%
GBF.DEBilfinger SE2.61%$2.8757.97%
SMTO3.SASão Martinho S.A.2.61%$0.3925.61%
TURSG.ISTürkiye Sigorta Anonim Sirketi2.61%$0.3017.12%
015230.KSDaechang Forging Co., Ltd.2.60%$159.7812.73%
300761.SZJiangsu Lihua Animal Husbandry Co., Ltd.2.60%$0.5469.75%
3257.TWChampion Microelectronic Corporation2.60%$1.8083.24%
000028.SZChina National Accord Medicines Corporation Ltd.2.59%$0.6366.16%
000423.SZDong-E-E-Jiao Co.,Ltd.2.59%$1.2748.72%
002375.SZZhejiang Yasha Decoration Co.,Ltd2.59%$0.1039.98%
002508.SZHangzhou Robam Appliances Co., Ltd.2.59%$0.5030.91%
035510.KSSHINSEGAE Information & Communication Co., Ltd.2.59%$430.0912.26%
4732.TUSS Co., Ltd.2.59%$44.4652.49%
600623.SSShanghai Huayi Group Corporation Limited2.59%$0.2060.15%
603367.SSCisen Pharmaceutical Co., Ltd.2.59%$0.4541.25%
6794.TFoster Electric Company, Limited2.59%$70.1937.70%
ORNAV.HEOrion Oyj2.59%$1.6373.31%
0027.HKGalaxy Entertainment Group Limited2.58%$1.0024.37%
0MKP.LStrabag SE2.58%$2.0829.10%
1586.HKChina Leon Inspection Holding Limited2.58%$0.0621.58%
3612.TWorld Co., Ltd.2.58%$79.8124.01%
5334.TNiterra Co., Ltd.2.58%$178.0936.87%
601137.SSNingbo Boway Alloy Material Company Limited2.58%$0.5543.16%
688355.SSSuzhou Mingzhi Technology Co., Ltd.2.58%$0.4698.88%
ASAI.LASA International Group PLC2.58%$5.0531.55%
DEK.WADekpol S.A.2.58%$2.3917.66%
PNGO.JKPT PINAGO UTAMA Tbk2.58%$80.2621.28%
600999.SSChina Merchants Securities Co., Ltd.2.57%$0.4330.69%
605338.SSZhongyin Babi Food Co., Ltd.2.57%$0.8067.91%
ARB.AXARB Corporation Limited2.57%$0.8234.10%
ERWPF.BKErawan Hotel Growth Property Fund2.57%$0.2322.08%
HLUN-A.COH. Lundbeck A/S2.57%$0.9524.76%
KVT.WAKrynica Vitamin S.A.2.57%$0.2725.50%
UNIQ.BKUnique Engineering and Construction Public Company Limited2.57%$0.077.66%
004710.KSHansol Technics Co., Ltd.2.56%$150.4826.54%
1714.TWHo Tung Chemical Corp.2.56%$0.2147.53%
300880.SZNingbo Jianan Electronics Co.,Ltd2.56%$0.4598.75%
383220.KSF&F Co., Ltd2.56%$1,700.2719.00%
603227.SSXinjiang Xuefeng Sci-Tech(Group)Co.,Ltd2.56%$0.2149.65%
605507.SSGuobang Pharma Ltd.2.56%$0.6340.20%
9319.TChuo Warehouse Co.,Ltd.2.56%$36.6436.47%
ANA.MCAcciona, S.A.2.56%$4.8831.97%
GGAL.BAGrupo Financiero Galicia S.A.2.56%$213.9137.51%
HOFI.STHoist Finance AB (publ)2.56%$2.9325.50%
P52.SIPan-United Corporation Ltd2.56%$0.0348.81%