DDM Analysis: ACES.JK

Valuation Snapshot

Stable Growth	$680.74 - $1,236.25	$911.81
Multi-Stage	$996.49 - $1,091.67	$1,043.18
Blended Fair Value	$977.50
Current Price	$496.00
Upside	97.08%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.47%	18.82%	33.48	31.04	20.58	32.13	18.05	28.23	22.73	16.41	15.34	15.92
YoY Growth	-	-	7.86%	50.85%	-35.96%	77.96%	-36.04%	24.20%	38.49%	6.95%	-3.59%	166.67%
Dividend Yield	-	-	6.70%	3.41%	4.30%	3.13%	1.18%	2.17%	1.26%	1.23%	1.86%	1.78%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	819,151.31
(-) Cash Dividends Paid (M)	573,533.06
(=) Cash Retained (M)	245,618.26

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	163,830.26	102,393.91	61,436.35
Cash Retained (M)	245,618.26	245,618.26	245,618.26
(-) Cash Required (M)	-163,830.26	-102,393.91	-61,436.35
(=) Excess Retained (M)	81,788.00	143,224.34	184,181.91
(/) Shares Outstanding (M)	17,131.49	17,131.49	17,131.49
(=) Excess Retained per Share	4.77	8.36	10.75
LTM Dividend per Share	33.48	33.48	33.48
(+) Excess Retained per Share	4.77	8.36	10.75
(=) Adjusted Dividend	38.25	41.84	44.23
WACC / Discount Rate	7.17%	7.17%	7.17%
Growth Rate	1.47%	2.47%	3.47%
Fair Value	$680.74	$911.81	$1,236.25
Upside / Downside	37.25%	83.83%	149.24%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	819,151.31	839,397.55	860,144.19	881,403.61	903,188.48	925,511.78	953,277.14
Payout Ratio	70.02%	74.01%	78.01%	82.01%	86.00%	90.00%	92.50%
Projected Dividends (M)	573,533.06	621,258.41	670,992.57	722,805.68	776,770.13	832,960.61	881,781.35

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.17%	7.17%	7.17%
Growth Rate	1.47%	2.47%	3.47%
Year 1 PV (M)	574,018.35	579,675.28	585,332.22
Year 2 PV (M)	572,828.60	584,174.66	595,631.98
Year 3 PV (M)	570,140.69	587,163.51	604,521.85
Year 4 PV (M)	566,117.38	588,765.73	612,086.94
Year 5 PV (M)	560,908.38	589,097.22	618,408.15
PV of Terminal Value (M)	14,227,408.23	14,942,416.44	15,685,886.57
Equity Value (M)	17,071,421.63	17,871,292.84	18,701,867.71
Shares Outstanding (M)	17,131.49	17,131.49	17,131.49
Fair Value	$996.49	$1,043.18	$1,091.67
Upside / Downside	100.91%	110.32%	120.09%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 63 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
112610.KS	CS Wind Corporation	2.43%	$982.89	21.73%
300452.SZ	Anhui Sunhere Pharmaceutical Excipients Co.,Ltd.	2.43%	$0.33	58.46%
603599.SS	Anhui Guangxin Agrochemical Co., Ltd.	2.43%	$0.28	35.02%
605286.SS	Jiangsu Tongli Risheng Machinery Co., Ltd.	2.43%	$0.99	75.51%
9569.SR	Almuneef Company for Trade, Industry, Agriculture and Contracting	2.43%	$0.20	19.26%
ALV	Autoliv, Inc.	2.43%	$2.97	30.32%
KEPEN.AT	Flour Mills Kepenos S.A.	2.43%	$0.05	39.82%
MSAB-B.ST	Micro Systemation AB (publ)	2.43%	$1.50	65.33%
NEOE3.SA	Neoenergia S.A.	2.43%	$0.77	21.26%
OV8.SI	Sheng Siong Group Ltd	2.43%	$0.06	66.54%
VIL.PA	VIEL & Cie, S.A.	2.43%	$0.40	12.44%
002236.SZ	Zhejiang Dahua Technology Co., Ltd.	2.42%	$0.46	38.43%
006730.KQ	Seobu T&D Co., Ltd.	2.42%	$309.73	27.66%
071050.KS	Korea Investment Holdings Co., Ltd.	2.42%	$3,984.93	13.09%
0DQK.L	Beter Bed Holding N.V.	2.42%	$0.15	53.98%
2409.TW	AUO Corporation	2.42%	$0.31	41.22%
300453.SZ	Jiangxi Sanxin Medtec Co.,Ltd.	2.42%	$0.21	45.08%
600064.SS	Nanjing Gaoke Company Limited	2.42%	$0.21	15.60%
601236.SS	Hongta Securities Co., Ltd.	2.42%	$0.20	95.69%
9550.SR	Sure Global Tech Company	2.42%	$1.52	28.67%
9562.SR	Foods Gate Trading Co.	2.42%	$0.67	13.40%
AEONTS-R.BK	AEON Thana Sinsap (Thailand) Public Company Limited	2.42%	$2.60	21.04%
NMAN.ST	Nederman Holding AB (publ)	2.42%	$4.00	47.45%
SALIK.AE	Salik Company P.J.S.C.	2.42%	$0.16	83.74%
SKMO.ST	Skåne-möllan AB (publ)	2.42%	$1.40	96.86%
001130.KS	Daehan Flour Mills Co.,Ltd	2.41%	$3,470.92	10.83%
080160.KQ	Modetour Network Inc.	2.41%	$249.37	24.80%
0U96.L	Everest Re Group, Ltd.	2.41%	$8.07	61.23%
3591.T	Wacoal Holdings Corp.	2.41%	$106.27	49.77%
601966.SS	Shandong Linglong Tyre Co.,Ltd.	2.41%	$0.35	42.43%
7951.T	Yamaha Corporation	2.41%	$26.35	66.95%
BORG.ST	Björn Borg AB (publ)	2.41%	$1.50	43.49%
EIOF.OL	Eidesvik Offshore ASA	2.41%	$0.30	28.32%
ETTE.HE	Etteplan Oyj	2.41%	$0.23	71.21%
ZZ-B.ST	Zinzino AB (publ)	2.41%	$3.76	58.64%
002968.SZ	New Dazheng Property Group Co., Ltd.	2.40%	$0.29	59.28%
0NZN.L	Robertet S.A.	2.40%	$21.10	23.60%
4015.SR	Jamjoom Pharmaceuticals Factory Company	2.40%	$3.46	54.14%
7703.TWO	Rayzher	2.40%	$5.49	59.71%
BBL.AX	Brisbane Broncos Limited	2.40%	$0.04	25.15%
002158.SZ	Shanghai Hanbell Precise Machinery Co., Ltd.	2.39%	$0.60	60.14%
004690.KS	Samchully Co.,Ltd	2.39%	$3,000.02	10.30%
0GVS.L	Catena AB (publ)	2.39%	$8.76	32.84%
300577.SZ	Anhui Korrun Co., Ltd.	2.39%	$0.51	36.22%
3044.TW	Tripod Technology Corporation	2.39%	$7.48	42.14%
603080.SS	Xinjiang Torch Gas Co., Ltd	2.39%	$0.57	43.55%
6780.TWO	Study King Co., Ltd.	2.39%	$0.80	89.60%
6804.T	Hosiden Corporation	2.39%	$59.44	25.81%
KBLM.JK	PT Kabelindo Murni Tbk	2.39%	$8.08	12.05%
SCANFL.HE	Scanfil Oyj	2.39%	$0.24	42.33%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Ticker

Industry

Sector

PT Aspirasi Hidup Indonesia Tbk (ACES.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener