Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

PT Asahimas Flat Glass Tbk (AMFG.JK)

Company Dividend Discount ModelIndustry: ConstructionSector: Industrials

Valuation Snapshot

Stable Growth$5,514.77 - $11,269.24$7,725.07
Multi-Stage$7,370.70 - $8,091.42$7,724.22
Blended Fair Value$7,724.64
Current Price$3,380.00
Upside128.54%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS21.60%-0.03%79.7581.1879.750.000.0030.0030.0080.0080.0080.00
YoY Growth---1.76%1.79%0.00%0.00%-100.00%0.00%-62.50%0.00%0.00%0.00%
Dividend Yield--2.34%1.40%1.55%0.00%0.00%1.20%0.53%1.47%1.18%1.20%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)138,641.00
(-) Cash Dividends Paid (M)34,828.00
(=) Cash Retained (M)103,813.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)27,728.2017,330.1310,398.08
Cash Retained (M)103,813.00103,813.00103,813.00
(-) Cash Required (M)-27,728.20-17,330.13-10,398.08
(=) Excess Retained (M)76,084.8086,482.8893,414.93
(/) Shares Outstanding (M)434.00434.00434.00
(=) Excess Retained per Share175.31199.27215.24
LTM Dividend per Share80.2580.2580.25
(+) Excess Retained per Share175.31199.27215.24
(=) Adjusted Dividend255.56279.52295.49
WACC / Discount Rate6.74%6.74%6.74%
Growth Rate2.01%3.01%4.01%
Fair Value$5,514.77$7,725.07$11,269.24
Upside / Downside63.16%128.55%233.41%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)138,641.00142,814.89147,114.43151,543.41156,105.74160,805.41165,629.57
Payout Ratio25.12%38.10%51.07%64.05%77.02%90.00%92.50%
Projected Dividends (M)34,828.0054,407.9075,135.1697,061.13120,239.19144,724.87153,207.35

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.74%6.74%6.74%
Growth Rate2.01%3.01%4.01%
Year 1 PV (M)50,478.5650,973.4051,468.23
Year 2 PV (M)64,674.5365,948.7467,235.38
Year 3 PV (M)77,514.0479,816.0582,163.19
Year 4 PV (M)89,089.4292,634.4696,284.27
Year 5 PV (M)99,487.44104,460.31109,630.09
PV of Terminal Value (M)2,817,637.742,958,477.273,104,893.20
Equity Value (M)3,198,881.723,352,310.223,511,674.35
Shares Outstanding (M)434.00434.00434.00
Fair Value$7,370.70$7,724.22$8,091.42
Upside / Downside118.07%128.53%139.39%

High-Yield Dividend Screener

« Prev Page 8 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ACICAmerican Coastal Insurance Corporation4.24%$0.4828.28%
NCDLNuveen Churchill Direct Lending Corp.4.24%$0.5730.88%
ESEversource Energy4.23%$2.8879.84%
ISBCInvestors Bancorp, Inc.4.21%$0.5844.24%
KMIKinder Morgan, Inc.4.21%$1.1795.05%
PWODPenns Woods Bancorp, Inc.4.17%$1.2545.44%
DDSDillard's, Inc.4.16%$26.5071.17%
RLIRLI Corp.4.16%$2.6067.96%
TFCTruist Financial Corporation4.16%$2.0753.19%
RMBIRichmond Mutual Bancorporation, Inc.4.15%$0.5854.33%
PRPermian Resources Corporation4.14%$0.6052.90%
RILYTB. Riley Financial, Inc. 6.00% Senior Notes Due 20284.13%$0.5856.91%
DGICADonegal Group Inc.4.12%$0.8028.85%
AUBNAuburn National Bancorporation, Inc.4.11%$1.0876.62%
FHBFirst Hawaiian, Inc.4.11%$1.0650.97%
PORPortland General Electric Company4.09%$1.9872.28%
NEWTLNewtek Business Services Corp.4.08%$1.0244.14%
NEWTGNewtekOne, Inc. 8.50% Fixed Rate Senior Notes due 20294.06%$1.0244.14%
NEWTZNewtek Business Services Corp. 5.50% Notes Due 20264.05%$1.0244.14%
LKQLKQ Corporation4.04%$1.2144.76%
NWENorthwestern Energy Group Inc4.04%$2.6274.07%
PXDPioneer Natural Resources Company4.00%$10.8054.25%
HAFCHanmi Financial Corporation3.99%$1.0744.22%
KSSKohl's Corporation3.99%$0.8550.52%
APAAPA Corporation3.98%$1.0124.12%
NWNNorthwest Natural Holding Company3.98%$1.8676.25%
HFWAHeritage Financial Corporation3.97%$0.9456.54%
WSBCWesBanco, Inc.3.97%$1.3265.39%
FULTFulton Financial Corporation3.96%$0.7739.22%
REYNReynolds Consumer Products Inc.3.96%$0.9163.16%
MSMMSC Industrial Direct Co., Inc.3.95%$3.3995.14%
RF-PFRegions Financial Corporation3.95%$1.0141.98%
NEWTINewtekOne, Inc. 8.00% Fixed Rate Senior Notes due 20283.94%$0.9942.24%
BOHBank of Hawaii Corporation3.93%$2.6958.42%
DCOMDime Community Bancshares, Inc.3.93%$1.1786.59%
OGEOGE Energy Corp.3.93%$1.6967.72%
ASIEXMultisector Income Fund - Investor Class3.92%$0.3596.64%
ESSEssex Property Trust, Inc.3.90%$10.0376.31%
WABCWestamerica Bancorporation3.90%$1.8639.32%
NJRNew Jersey Resources Corporation3.88%$1.7853.65%
XHRXenia Hotels & Resorts, Inc.3.88%$0.5693.99%
ARTNAArtesian Resources Corporation3.87%$1.2255.68%
FFBCFirst Financial Bancorp.3.87%$0.9738.17%
PNWPinnacle West Capital Corporation3.87%$3.4169.92%
UEUrban Edge Properties3.87%$0.7482.23%
NECBNortheast Community Bancorp, Inc.3.86%$0.8827.20%
SCSCXTouchstone Large Cap Focused Fund Class C3.86%$2.8037.43%
BBWIBath & Body Works, Inc.3.85%$0.8024.18%
BHBBar Harbor Bankshares3.85%$1.2054.11%
UGIUGI Corporation3.85%$1.4547.35%