DDM Analysis: ASII.JK

Valuation Snapshot

Stable Growth	$65,639.37 - $160,490.57	$150,403.16
Multi-Stage	$23,593.78 - $25,811.55	$24,682.34
Blended Fair Value	$87,542.75
Current Price	$5,775.00
Upside	1,415.89%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	19.71%	9.16%	518.68	649.57	281.82	131.91	183.90	211.00	189.88	167.92	167.89	215.86
YoY Growth	-	-	-20.15%	130.49%	113.65%	-28.27%	-12.84%	11.12%	13.08%	0.01%	-22.22%	0.00%
Dividend Yield	-	-	10.54%	12.49%	4.70%	2.01%	3.49%	5.41%	2.61%	2.30%	1.95%	2.98%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	32,670,000.00
(-) Cash Dividends Paid (M)	16,426,000.00
(=) Cash Retained (M)	16,244,000.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	6,534,000.00	4,083,750.00	2,450,250.00
Cash Retained (M)	16,244,000.00	16,244,000.00	16,244,000.00
(-) Cash Required (M)	-6,534,000.00	-4,083,750.00	-2,450,250.00
(=) Excess Retained (M)	9,710,000.00	12,160,250.00	13,793,750.00
(/) Shares Outstanding (M)	40,483.66	40,483.66	40,483.66
(=) Excess Retained per Share	239.85	300.37	340.72
LTM Dividend per Share	405.74	405.74	405.74
(+) Excess Retained per Share	239.85	300.37	340.72
(=) Adjusted Dividend	645.59	706.12	746.47
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$65,639.37	$150,403.16	$160,490.57
Upside / Downside	1,036.61%	2,504.38%	2,679.06%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	32,670,000.00	34,793,550.00	37,055,130.75	39,463,714.25	42,028,855.67	44,760,731.29	46,103,553.23
Payout Ratio	50.28%	58.22%	66.17%	74.11%	82.06%	90.00%	92.50%
Projected Dividends (M)	16,426,000.00	20,257,791.00	24,518,314.98	29,247,117.91	34,487,075.34	40,284,658.16	42,645,786.74

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	18,836,137.83	19,014,679.42	19,193,221.01
Year 2 PV (M)	21,197,769.57	21,601,527.54	22,009,094.55
Year 3 PV (M)	23,511,611.47	24,186,545.34	24,874,273.78
Year 4 PV (M)	25,778,370.40	26,769,733.77	27,789,419.71
Year 5 PV (M)	27,998,744.02	29,351,093.83	30,755,201.24
PV of Terminal Value (M)	837,840,160.32	878,308,153.35	920,324,951.72
Equity Value (M)	955,162,793.61	999,231,733.25	1,044,946,162.02
Shares Outstanding (M)	40,483.66	40,483.66	40,483.66
Fair Value	$23,593.78	$24,682.34	$25,811.55
Upside / Downside	308.55%	327.40%	346.95%

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

Mode

Ticker

Industry

Sector

PT Astra International Tbk (ASII.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener