DDM Analysis: MYOR.JK

Valuation Snapshot

Stable Growth	$2,939.85 - $7,674.32	$4,473.06
Multi-Stage	$2,071.11 - $2,260.05	$2,163.88
Blended Fair Value	$3,318.47
Current Price	$2,030.00
Upside	63.47%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	13.66%	19.58%	55.09	35.05	21.03	52.08	30.05	29.05	27.04	21.03	12.32	6.68
YoY Growth	-	-	57.14%	66.67%	-59.62%	73.33%	3.45%	7.41%	28.57%	70.79%	84.39%	-27.52%
Dividend Yield	-	-	2.71%	1.39%	0.79%	2.96%	1.15%	1.57%	1.06%	0.71%	0.58%	0.53%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,834,439.77
(-) Cash Dividends Paid (M)	1,278,816.94
(=) Cash Retained (M)	1,555,622.83

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	566,887.95	354,304.97	212,582.98
Cash Retained (M)	1,555,622.83	1,555,622.83	1,555,622.83
(-) Cash Required (M)	-566,887.95	-354,304.97	-212,582.98
(=) Excess Retained (M)	988,734.88	1,201,317.86	1,343,039.85
(/) Shares Outstanding (M)	22,323.76	22,323.76	22,323.76
(=) Excess Retained per Share	44.29	53.81	60.16
LTM Dividend per Share	57.29	57.29	57.29
(+) Excess Retained per Share	44.29	53.81	60.16
(=) Adjusted Dividend	101.58	111.10	117.45
WACC / Discount Rate	9.15%	9.15%	9.15%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$2,939.85	$4,473.06	$7,674.32
Upside / Downside	44.82%	120.35%	278.05%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,834,439.77	3,018,678.35	3,214,892.44	3,423,860.45	3,646,411.38	3,883,428.12	3,999,930.97
Payout Ratio	45.12%	54.09%	63.07%	72.05%	81.02%	90.00%	92.50%
Projected Dividends (M)	1,278,816.94	1,632,914.13	2,027,640.96	2,466,783.22	2,954,447.19	3,495,085.31	3,699,936.14

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.15%	9.15%	9.15%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,482,046.00	1,496,093.83	1,510,141.66
Year 2 PV (M)	1,670,274.02	1,702,088.05	1,734,202.21
Year 3 PV (M)	1,844,276.33	1,897,218.87	1,951,165.04
Year 4 PV (M)	2,004,793.16	2,081,891.85	2,161,193.19
Year 5 PV (M)	2,152,531.21	2,256,499.28	2,364,446.44
PV of Terminal Value (M)	37,081,056.24	38,872,085.13	40,731,660.90
Equity Value (M)	46,234,976.97	48,305,877.01	50,452,809.44
Shares Outstanding (M)	22,323.76	22,323.76	22,323.76
Fair Value	$2,071.11	$2,163.88	$2,260.05
Upside / Downside	2.03%	6.59%	11.33%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 61 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
017810.KS	Pulmuone Co., Ltd.	2.55%	$331.61	65.57%
023160.KQ	Tae Kwang Corporation	2.55%	$535.13	21.10%
3152.TWO	Advanced Ceramic X Corporation	2.55%	$3.66	36.41%
600415.SS	Zhejiang China Commodities City Group Co., Ltd.	2.55%	$0.41	53.66%
601808.SS	China Oilfield Services Limited	2.55%	$0.36	43.75%
7606.T	United Arrows Ltd.	2.55%	$62.63	43.42%
CYRE3.SA	Cyrela Brazil Realty S.A. Empreendimentos e Participações	2.55%	$0.61	12.29%
JUNGH.SW	Jungheinrich AG	2.55%	$0.79	22.62%
RENT3.SA	Localiza Rent a Car S.A.	2.55%	$1.11	66.67%
002380.KS	KCC Corporation	2.54%	$10,000.23	6.25%
1527.HK	Zhejiang Tengy Environmental Technology Co., Ltd	2.54%	$0.05	4.95%
5212.KL	Pavilion Real Estate Investment Trust	2.54%	$0.05	39.63%
5489.TWO	DynaColor, Inc.	2.54%	$1.02	50.42%
600273.SS	Zhejiang Jiahua Energy Chemical Industry Co.,Ltd.	2.54%	$0.22	28.18%
600724.SS	Ningbo Fuda Company Limited	2.54%	$0.15	96.79%
7505.T	Fuso Dentsu Co., Ltd.	2.54%	$48.50	22.36%
8850.T	Starts Corporation Inc.	2.54%	$121.52	25.36%
BLAU3.SA	Blau Farmacêutica S.A.	2.54%	$0.35	19.81%
2367.HK	Giant Biogene Holding Co., Ltd.	2.53%	$0.87	22.55%
2701.TW	Wan Hwa Enterprise Company Ltd.	2.53%	$0.28	52.89%
600963.SS	Yueyang Forest & Paper Co., Ltd.	2.53%	$0.12	48.95%
603697.SS	YouYou Foods Co., Ltd.	2.53%	$0.31	63.16%
CK-R.BK	CH. Karnchang Public Company Limited	2.53%	$0.30	25.56%
SCHO.CO	Aktieselskabet Schouw & Co.	2.53%	$16.81	42.51%
003006.SZ	Chongqing Baiya Sanitary Products Co., Ltd.	2.52%	$0.55	80.44%
5191.T	Sumitomo Riko Company Limited	2.52%	$66.01	23.54%
600406.SS	NARI Technology Co., Ltd.	2.52%	$0.57	56.63%
600909.SS	Huaan Securities Co., Ltd.	2.52%	$0.17	38.30%
603811.SS	Zhejiang Cheng Yi Pharmaceutical Co., Ltd.	2.52%	$0.26	37.15%
BESALCO.SN	Besalco S.A.	2.52%	$30.59	34.76%
000019.SZ	Shenzhen Cereals Holdings Co., Ltd.	2.51%	$0.17	62.11%
094820.KQ	Iljin Power Co., Ltd.	2.51%	$320.01	48.44%
0QVR.L	Scandi Standard AB (publ)	2.51%	$2.49	52.58%
4041.T	Nippon Soda Co., Ltd.	2.51%	$90.77	32.02%
600056.SS	China Meheco Group Co., Ltd.	2.51%	$0.26	71.36%
605169.SS	Xinjiang Hongtong Natural Gas Co., Ltd.	2.51%	$0.33	91.06%
6691.TW	Yankey Engineering Co., Ltd.	2.51%	$13.92	62.80%
7483.T	Doshisha Co.,Ltd.	2.51%	$82.93	37.87%
GPSC-R.BK	Global Power Synergy Public Company Limited	2.51%	$0.90	51.48%
HOVE.CO	Hove A/S	2.51%	$0.14	34.71%
NOLA-B.ST	Nolato AB (publ)	2.51%	$1.50	51.20%
0QNH.L	Huber+Suhner AG	2.50%	$3.61	49.61%
100840.KS	SNT Energy Co., Ltd.	2.50%	$899.87	27.57%
138490.KS	Kolon Plastics, Inc.	2.50%	$200.40	17.45%
2612.T	Kadoya Sesame Mills Incorporated	2.50%	$99.85	34.73%
603112.SS	Shanxi Huaxiang Group Co., Ltd.	2.50%	$0.43	43.19%
603766.SS	Loncin Motor Co., Ltd.	2.50%	$0.40	45.87%
ISCTR.IS	Türkiye Is Bankasi A.S.	2.50%	$0.36	16.38%
002539.SZ	Chengdu Wintrue Holding Co., Ltd.	2.49%	$0.29	41.75%
2542.TW	Highwealth Construction Corp.	2.49%	$0.98	39.34%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

PT Mayora Indah Tbk (MYOR.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener