DDM Analysis: AVIA.JK

Valuation Snapshot

Stable Growth	$232.73 - $346.81	$287.02
Multi-Stage	$332.48 - $362.87	$347.39
Blended Fair Value	$317.21
Current Price	$408.00
Upside	-22.25%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017
DPS	2.36%	0.00%	22.12	22.36	18.30	38.56	11.49	19.69	0.00	19.75	0.00	0.00
YoY Growth	-	-	-1.09%	22.22%	-52.55%	235.71%	-41.67%	199,999,900.00%	-100.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	5.45%	4.07%	3.08%	4.94%	1.33%	0.00%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,693,711.00
(-) Cash Dividends Paid (M)	1,337,793.00
(=) Cash Retained (M)	355,918.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	338,742.20	211,713.88	127,028.33
Cash Retained (M)	355,918.00	355,918.00	355,918.00
(-) Cash Required (M)	-338,742.20	-211,713.88	-127,028.33
(=) Excess Retained (M)	17,175.80	144,204.13	228,889.68
(/) Shares Outstanding (M)	60,948.30	60,948.30	60,948.30
(=) Excess Retained per Share	0.28	2.37	3.76
LTM Dividend per Share	21.95	21.95	21.95
(+) Excess Retained per Share	0.28	2.37	3.76
(=) Adjusted Dividend	22.23	24.32	25.71
WACC / Discount Rate	9.94%	9.94%	9.94%
Growth Rate	0.36%	1.36%	2.36%
Fair Value	$232.73	$287.02	$346.81
Upside / Downside	-42.96%	-29.65%	-15.00%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,693,711.00	1,716,668.03	1,739,936.23	1,763,519.81	1,787,423.06	1,811,650.29	1,865,999.80
Payout Ratio	78.99%	81.19%	83.39%	85.59%	87.80%	90.00%	92.50%
Projected Dividends (M)	1,337,793.00	1,393,740.90	1,450,959.69	1,509,473.55	1,569,307.06	1,630,485.26	1,726,049.81

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.94%	9.94%	9.94%
Growth Rate	0.36%	1.36%	2.36%
Year 1 PV (M)	1,255,199.58	1,267,707.12	1,280,214.66
Year 2 PV (M)	1,176,838.39	1,200,408.65	1,224,212.61
Year 3 PV (M)	1,102,599.33	1,135,889.69	1,169,843.48
Year 4 PV (M)	1,032,359.33	1,074,126.58	1,117,148.57
Year 5 PV (M)	965,985.43	1,015,082.40	1,066,155.69
PV of Terminal Value (M)	14,730,944.79	15,479,656.67	16,258,506.83
Equity Value (M)	20,263,926.86	21,172,871.12	22,116,081.84
Shares Outstanding (M)	60,948.30	60,948.30	60,948.30
Fair Value	$332.48	$347.39	$362.87
Upside / Downside	-18.51%	-14.86%	-11.06%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 80 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
301151.SZ	Shanghai Karon Eco-Valve Manufacturing Co., Ltd.	1.64%	$0.31	64.22%
4912.T	Lion Corporation	1.64%	$27.13	35.97%
5328.TWO	Hua Jung Components Co.,Ltd.	1.64%	$0.35	73.35%
600256.SS	Guanghui Energy Co., Ltd.	1.64%	$0.08	26.14%
605365.SS	Leedarson IoT Technology Inc.	1.64%	$0.44	81.91%
6244.TWO	Motech Industries Inc.	1.64%	$0.34	98.50%
6367.T	Daikin Industries,Ltd.	1.64%	$330.12	35.31%
6383.T	Daifuku Co., Ltd.	1.64%	$80.66	36.37%
6454.T	Max Co., Ltd.	1.64%	$113.15	45.27%
LSS.PA	Lectra S.A.	1.64%	$0.41	50.95%
MEVA.AT	Mevaco S.A.	1.64%	$0.15	13.50%
MOVI3.SA	Movida Participações S.A.	1.64%	$0.16	19.79%
SRSOLTD.BO	Silicon Rental Solutions Ltd.	1.64%	$1.90	9.23%
002266.SZ	Zhefu Holding Group Co., Ltd.	1.63%	$0.07	37.41%
0GDU.L	Paradox Interactive AB (publ)	1.63%	$5.00	82.82%
300121.SZ	Shandong Yanggu Huatai Chemical Co., Ltd.	1.63%	$0.21	53.84%
603013.SS	YAPP Automotive Systems Co., Ltd.	1.63%	$0.40	37.85%
603081.SS	Zhejiang Dafeng Industry Co., Ltd	1.63%	$0.23	92.61%
603194.SS	Zhejiang E-P Equipment Co Ltd	1.63%	$0.64	29.27%
603221.SS	Elegant Home-Tech Co., Ltd.	1.63%	$0.21	78.59%
BEI.DE	Beiersdorf AG	1.63%	$1.52	25.19%
CLD.WA	Cloud Technologies S.A.	1.63%	$1.14	92.28%
IVS.MI	IVS Group S.A.	1.63%	$0.12	62.72%
LDO.MI	Leonardo S.p.A.	1.63%	$0.84	33.82%
MEOH	Methanex Corporation	1.63%	$0.67	24.08%
PARKIN.AE	Parkin Company PJSC	1.63%	$0.09	49.98%
051900.KS	LG H&H Co., Ltd.	1.62%	$4,377.83	70.74%
0F4O.L	Lotus Bakeries N.V.	1.62%	$133.75	36.00%
300206.SZ	Edan Instruments, Inc.	1.62%	$0.21	48.61%
5393.T	Nichias Corporation	1.62%	$110.01	23.11%
603385.SS	Huida Sanitary Ware Co., Ltd.	1.62%	$0.11	69.37%
605050.SS	Friend Co.,Ltd.	1.62%	$0.22	30.01%
7378.T	ASIRO Inc.	1.62%	$23.93	20.21%
BPAC11.SA	Banco BTG Pactual S.A.	1.62%	$0.84	27.38%
GRMN	Garmin Ltd.	1.62%	$3.28	40.42%
RUBFILA.BO	Rubfila International Limited	1.62%	$1.20	22.45%
VALO.BA	Banco de Valores S.A.	1.62%	$8.91	22.52%
WAS.WA	Wasko S.A.	1.62%	$0.03	19.20%
002152.SZ	GRG Banking Equipment Co., Ltd.	1.61%	$0.22	65.18%
002457.SZ	Ningxia Qinglong Pipes Industry Group Co., Ltd.	1.61%	$0.18	28.21%
002913.SZ	Aoshikang Technology Co., Ltd.	1.61%	$0.69	60.58%
007570.KS	Ilyang Pharmaceutical Co.,Ltd	1.61%	$210.74	33.61%
066570.KS	LG Electronics Inc.	1.61%	$1,472.83	36.12%
603181.SS	Zhejiang Huangma Technology Co.,Ltd	1.61%	$0.23	29.53%
603416.SS	WuXi Xinje Electric Co.,Ltd.	1.61%	$0.89	59.24%
ABB.AX	Aussie Broadband Limited	1.61%	$0.08	39.83%
H22.SI	Hong Leong Asia Ltd.	1.61%	$0.04	31.75%
MATAS.CO	Matas A/S	1.61%	$2.00	26.57%
SRSN.JK	PT Indo Acidatama Tbk	1.61%	$1.00	12.49%
000050.KS	Kyungbangco.Ltd	1.60%	$149.61	11.55%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

PT Avia Avian Tbk (AVIA.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener