DDM Analysis: ATIC.JK

Valuation Snapshot

Stable Growth	$4,000.90 - $15,368.87	$11,428.10
Multi-Stage	$2,052.71 - $2,245.91	$2,147.54
Blended Fair Value	$6,787.82
Current Price	$394.00
Upside	1,622.80%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.00%	0.00%	0.00	0.00	0.00	0.00	7.45	46.47	10.84	4.74	7.22	6.95
YoY Growth	-	-	0.00%	0.00%	0.00%	-100.00%	-83.98%	328.73%	128.76%	-34.37%	3.90%	0.00%
Dividend Yield	-	-	0.00%	0.00%	0.00%	0.00%	1.05%	6.45%	1.24%	0.64%	1.00%	1.14%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	214,666.57
(-) Cash Dividends Paid (M)	96,150.38
(=) Cash Retained (M)	118,516.18

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	42,933.31	26,833.32	16,099.99
Cash Retained (M)	118,516.18	118,516.18	118,516.18
(-) Cash Required (M)	-42,933.31	-26,833.32	-16,099.99
(=) Excess Retained (M)	75,582.87	91,682.86	102,416.19
(/) Shares Outstanding (M)	2,769.92	2,769.92	2,769.92
(=) Excess Retained per Share	27.29	33.10	36.97
LTM Dividend per Share	34.71	34.71	34.71
(+) Excess Retained per Share	27.29	33.10	36.97
(=) Adjusted Dividend	62.00	67.81	71.69
WACC / Discount Rate	6.82%	6.82%	6.82%
Growth Rate	5.19%	6.19%	7.19%
Fair Value	$4,000.90	$11,428.10	$15,368.87
Upside / Downside	915.46%	2,800.53%	3,800.73%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	214,666.57	227,964.66	242,086.54	257,083.24	273,008.95	289,921.22	298,618.85
Payout Ratio	44.79%	53.83%	62.87%	71.92%	80.96%	90.00%	92.50%
Projected Dividends (M)	96,150.38	122,718.98	152,210.32	184,884.57	221,022.90	260,929.10	276,222.44

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.82%	6.82%	6.82%
Growth Rate	5.19%	6.19%	7.19%
Year 1 PV (M)	113,796.85	114,878.62	115,960.40
Year 2 PV (M)	130,882.37	133,382.57	135,906.44
Year 3 PV (M)	147,419.93	151,664.23	155,989.21
Year 4 PV (M)	163,422.30	169,725.56	176,209.42
Year 5 PV (M)	178,901.95	187,568.53	196,567.77
PV of Terminal Value (M)	4,951,435.51	5,191,298.83	5,440,369.16
Equity Value (M)	5,685,858.92	5,948,518.34	6,221,002.40
Shares Outstanding (M)	2,769.92	2,769.92	2,769.92
Fair Value	$2,052.71	$2,147.54	$2,245.91
Upside / Downside	420.99%	445.06%	470.03%

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 Anabatic Technologies Tbk (ATIC.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener