Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

PT Adira Dinamika Multi Finance Tbk (ADMF.JK)

Company Dividend Discount ModelIndustry: Financial - Credit ServicesSector: Financial Services

Valuation Snapshot

Stable Growth$8,175.27 - $11,691.96$9,899.57
Multi-Stage$21,802.57 - $24,039.12$22,898.34
Blended Fair Value$16,398.95
Current Price$8,925.00
Upside83.74%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS1.37%-9.71%972.04803.03607.02513.021,054.54908.04704.53505.02332.51396.02
YoY Growth--21.05%32.29%18.32%-51.35%16.13%28.89%39.50%51.88%-16.04%-85.33%
Dividend Yield--10.57%5.90%5.92%5.98%12.67%12.66%6.65%8.28%4.84%12.24%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,230,852.00
(-) Cash Dividends Paid (M)703,000.00
(=) Cash Retained (M)527,852.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)246,170.40153,856.5092,313.90
Cash Retained (M)527,852.00527,852.00527,852.00
(-) Cash Required (M)-246,170.40-153,856.50-92,313.90
(=) Excess Retained (M)281,681.60373,995.50435,538.10
(/) Shares Outstanding (M)999.96999.96999.96
(=) Excess Retained per Share281.69374.01435.56
LTM Dividend per Share703.03703.03703.03
(+) Excess Retained per Share281.69374.01435.56
(=) Adjusted Dividend984.721,077.041,138.58
WACC / Discount Rate6.60%6.60%6.60%
Growth Rate-4.86%-3.86%-2.86%
Fair Value$8,175.27$9,899.57$11,691.96
Upside / Downside-8.40%10.92%31.00%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,230,852.001,183,311.671,137,607.541,093,668.671,051,426.901,010,816.671,041,141.17
Payout Ratio57.11%63.69%70.27%76.85%83.42%90.00%92.50%
Projected Dividends (M)703,000.00753,674.01799,384.82840,440.23877,131.67909,735.01963,055.59

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.60%6.60%6.60%
Growth Rate-4.86%-3.86%-2.86%
Year 1 PV (M)699,676.53707,030.89714,385.25
Year 2 PV (M)688,943.21703,502.42718,213.86
Year 3 PV (M)672,431.62693,859.25715,737.31
Year 4 PV (M)651,508.15679,335.31708,044.51
Year 5 PV (M)627,312.20660,981.27696,080.74
PV of Terminal Value (M)18,461,830.2919,452,712.8520,485,692.00
Equity Value (M)21,801,702.0022,897,421.9924,038,153.67
Shares Outstanding (M)999.96999.96999.96
Fair Value$21,802.57$22,898.34$24,039.12
Upside / Downside144.29%156.56%169.35%

High-Yield Dividend Screener

« Prev Page 62 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
5139.KLAEON Credit Service (M) Berhad2.49%$0.1421.23%
MOBA.OLMorrow Bank ASA2.49%$0.4035.32%
NOKIA.HENokia Oyj2.49%$0.1465.00%
SUNI.JKPT Sunindo Pratama Tbk2.49%$20.7827.09%
TIPCO.BKTipco Foods Public Company Limited2.49%$0.1933.58%
003220.KSDaewon Pharmaceutical Co., Ltd.2.48%$297.3678.76%
081000.KSIljin Diamond Co.,Ltd2.48%$298.1639.09%
2489.HKPersistence Resources Group Ltd2.48%$0.0348.82%
2755.TWOYoungQin International Co., Ltd.2.48%$2.9054.00%
5474.TWOYuan High-Tech Development Co., Ltd.2.48%$3.9963.53%
6665.TWOHealthconn Corp.2.48%$0.5186.65%
7276.TKoito Manufacturing Co., Ltd.2.48%$57.3733.13%
BREB.BRBrederode S.A.2.48%$2.6620.88%
ICBP.JKPT Indofood CBP Sukses Makmur Tbk2.48%$200.0025.69%
ILU.AXIluka Resources Limited2.48%$0.1513.66%
LOXLEY.BKLoxley Public Company Limited2.48%$0.0332.70%
203450.KQUNION biometrics Co., Ltd.2.47%$77.4517.43%
300138.SZChenGuang Biotech Group Co., Ltd.2.47%$0.3144.10%
600854.SSJiangsu chunlan refrigerating equipment stock co.,ltd.2.47%$0.1253.56%
601108.SSCaitong Securities Co.,Ltd.2.47%$0.2238.34%
ACTINVRB.MXCorporación Actinver, S. A. B. de C. V.2.47%$0.5516.64%
ALCIS.PACatering International & Services S.A.2.47%$0.3426.64%
QBR-A.TOQuebecor Inc.2.47%$1.3738.63%
U13.SIUnited Overseas Insurance Limited2.47%$0.1947.92%
002415.SZHangzhou Hikvision Digital Technology Co., Ltd.2.46%$0.7451.16%
2897.TNissin Foods Holdings Co.,Ltd.2.46%$71.7542.73%
300144.SZSongcheng Performance Development Co.,Ltd2.46%$0.2066.36%
300257.SZKaishan Group Co., Ltd.2.46%$0.3585.09%
4452.TKao Corporation2.46%$153.9058.66%
6530.TWOAxcen Photonics Corporation2.46%$1.5382.52%
6571.TQB Net Holdings Co.,Ltd.2.46%$34.3143.61%
7298.TYachiyo Industry Co., Ltd.2.46%$34.0716.58%
2478.TWTA-I Technology Co., Ltd.2.45%$1.5253.44%
603305.SSNingbo Xusheng Auto Technology Co., Ltd.2.45%$0.4098.16%
603919.SSJINHUI LIQUOR Co.,Ltd.2.45%$0.5065.59%
688616.SSHangzhou Xili Intelligent Technology Co.,Ltd2.45%$0.3055.59%
KALMAR.HEKalmar Oyj2.45%$1.0044.14%
TOWR.JKPT Sarana Menara Nusantara Tbk.2.45%$14.3423.50%
VIVT3.SATelefônica Brasil S.A.2.45%$0.8042.63%
103140.KSPoongsan Corporation2.44%$2,600.4939.75%
300017.SZWangsu Science & Technology Co.,Ltd.2.44%$0.2572.18%
3086.TJ. Front Retailing Co., Ltd.2.44%$53.5343.66%
600182.SSGiti Tire Corporation2.44%$0.3789.97%
600785.SSYinchuan Xinhua Commercial (Group) Co., Ltd.2.44%$0.3355.95%
601636.SSZhuzhou Kibing Group Co.,Ltd2.44%$0.1564.94%
ELET5.SACentrais Elétricas Brasileiras S.A. - Eletrobrás2.44%$1.9263.99%
LISN.SWChocoladefabriken Lindt & Sprüngli AG2.44%$2,845.6050.18%
SCA-A.STSvenska Cellulosa Aktiebolaget SCA (publ)2.44%$3.0059.52%
000858.SZWuliangye Yibin Co.,Ltd.2.43%$2.5835.17%
002328.SZShanghai Xinpeng Industry Co.,Ltd.2.43%$0.1682.89%