DDM Analysis: ASDM.JK

Valuation Snapshot

Stable Growth	$1,095.53 - $1,920.74	$1,447.02
Multi-Stage	$1,743.07 - $1,911.68	$1,825.77
Blended Fair Value	$1,636.40
Current Price	$555.00
Upside	194.85%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	1.85%	3.45%	40.00	33.00	36.00	47.50	39.00	36.50	34.50	34.50	34.00	32.50
YoY Growth	-	-	21.21%	-8.33%	-24.21%	21.79%	6.85%	5.80%	0.00%	1.47%	4.62%	14.04%
Dividend Yield	-	-	8.51%	6.71%	7.74%	9.60%	8.43%	7.68%	6.39%	6.80%	7.23%	5.42%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	31,836.70
(-) Cash Dividends Paid (M)	19,200.00
(=) Cash Retained (M)	12,636.70

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	6,367.34	3,979.59	2,387.75
Cash Retained (M)	12,636.70	12,636.70	12,636.70
(-) Cash Required (M)	-6,367.34	-3,979.59	-2,387.75
(=) Excess Retained (M)	6,269.36	8,657.11	10,248.94
(/) Shares Outstanding (M)	384.00	384.00	384.00
(=) Excess Retained per Share	16.33	22.54	26.69
LTM Dividend per Share	50.00	50.00	50.00
(+) Excess Retained per Share	16.33	22.54	26.69
(=) Adjusted Dividend	66.33	72.54	76.69
WACC / Discount Rate	7.00%	7.00%	7.00%
Growth Rate	0.89%	1.89%	2.89%
Fair Value	$1,095.53	$1,447.02	$1,920.74
Upside / Downside	97.39%	160.72%	246.08%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	31,836.70	32,438.00	33,050.66	33,674.89	34,310.91	34,958.95	36,007.72
Payout Ratio	60.31%	66.25%	72.18%	78.12%	84.06%	90.00%	92.50%
Projected Dividends (M)	19,200.00	21,488.95	23,857.51	26,307.87	28,842.29	31,463.05	33,307.14

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.00%	7.00%	7.00%
Growth Rate	0.89%	1.89%	2.89%
Year 1 PV (M)	19,886.62	20,083.73	20,280.84
Year 2 PV (M)	20,432.27	20,839.32	21,250.39
Year 3 PV (M)	20,850.81	21,476.99	22,115.59
Year 4 PV (M)	21,154.99	22,006.29	22,883.02
Year 5 PV (M)	21,356.48	22,436.09	23,558.93
PV of Terminal Value (M)	565,659.62	594,254.74	623,994.76
Equity Value (M)	669,340.79	701,097.16	734,083.53
Shares Outstanding (M)	384.00	384.00	384.00
Fair Value	$1,743.07	$1,825.77	$1,911.68
Upside / Downside	214.07%	228.97%	244.45%

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 Asuransi Dayin Mitra Tbk (ASDM.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener