DDM Analysis: ADMF.JK

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
Upside	83.74%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	1.37%	-9.71%	972.04	803.03	607.02	513.02	1,054.54	908.04	704.53	505.02	332.51	396.02
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

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	246,170.40	153,856.50	92,313.90
Cash Retained (M)	527,852.00	527,852.00	527,852.00
(-) Cash Required (M)	-246,170.40	-153,856.50	-92,313.90
(=) Excess Retained (M)	281,681.60	373,995.50	435,538.10
(/) Shares Outstanding (M)	999.96	999.96	999.96
(=) Excess Retained per Share	281.69	374.01	435.56
LTM Dividend per Share	703.03	703.03	703.03
(+) Excess Retained per Share	281.69	374.01	435.56
(=) Adjusted Dividend	984.72	1,077.04	1,138.58
WACC / Discount Rate	6.60%	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)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,230,852.00	1,183,311.67	1,137,607.54	1,093,668.67	1,051,426.90	1,010,816.67	1,041,141.17
Payout Ratio	57.11%	63.69%	70.27%	76.85%	83.42%	90.00%	92.50%
Projected Dividends (M)	703,000.00	753,674.01	799,384.82	840,440.23	877,131.67	909,735.01	963,055.59

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.60%	6.60%	6.60%
Growth Rate	-4.86%	-3.86%	-2.86%
Year 1 PV (M)	699,676.53	707,030.89	714,385.25
Year 2 PV (M)	688,943.21	703,502.42	718,213.86
Year 3 PV (M)	672,431.62	693,859.25	715,737.31
Year 4 PV (M)	651,508.15	679,335.31	708,044.51
Year 5 PV (M)	627,312.20	660,981.27	696,080.74
PV of Terminal Value (M)	18,461,830.29	19,452,712.85	20,485,692.00
Equity Value (M)	21,801,702.00	22,897,421.99	24,038,153.67
Shares Outstanding (M)	999.96	999.96	999.96
Fair Value	$21,802.57	$22,898.34	$24,039.12
Upside / Downside	144.29%	156.56%	169.35%

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

Analysis Mode

Ticker

Industry

Sector

PT Adira Dinamika Multi Finance Tbk (ADMF.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener