DDM Analysis: MTDL.JK

Valuation Snapshot

Stable Growth	$1,795.35 - $6,883.49	$3,032.66
Multi-Stage	$1,144.79 - $1,250.57	$1,196.72
Blended Fair Value	$2,114.69
Current Price	$600.00
Upside	252.45%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	33.24%	24.82%	21.00	14.50	10.50	7.40	6.60	5.00	2.00	1.06	1.03	0.91
YoY Growth	-	-	44.83%	38.10%	41.89%	12.12%	32.00%	150.00%	87.88%	2.86%	13.14%	-60.00%
Dividend Yield	-	-	3.85%	2.40%	1.81%	1.09%	2.04%	2.21%	0.95%	0.67%	0.84%	0.69%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	754,005.00
(-) Cash Dividends Paid (M)	294,645.00
(=) Cash Retained (M)	459,360.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	150,801.00	94,250.63	56,550.38
Cash Retained (M)	459,360.00	459,360.00	459,360.00
(-) Cash Required (M)	-150,801.00	-94,250.63	-56,550.38
(=) Excess Retained (M)	308,559.00	365,109.38	402,809.63
(/) Shares Outstanding (M)	12,276.89	12,276.89	12,276.89
(=) Excess Retained per Share	25.13	29.74	32.81
LTM Dividend per Share	24.00	24.00	24.00
(+) Excess Retained per Share	25.13	29.74	32.81
(=) Adjusted Dividend	49.13	53.74	56.81
WACC / Discount Rate	8.39%	8.39%	8.39%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,795.35	$3,032.66	$6,883.49
Upside / Downside	199.23%	405.44%	1,047.25%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	754,005.00	803,015.33	855,211.32	910,800.06	970,002.06	1,033,052.19	1,064,043.76
Payout Ratio	39.08%	49.26%	59.45%	69.63%	79.82%	90.00%	92.50%
Projected Dividends (M)	294,645.00	395,580.30	508,392.31	634,198.56	774,211.66	929,746.98	984,240.48

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.39%	8.39%	8.39%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	361,542.59	364,969.53	368,396.47
Year 2 PV (M)	424,667.07	432,755.79	440,920.81
Year 3 PV (M)	484,172.00	498,070.84	512,233.15
Year 4 PV (M)	540,205.42	560,980.19	582,348.49
Year 5 PV (M)	592,910.05	621,547.82	651,281.64
PV of Terminal Value (M)	11,650,946.25	12,213,691.32	12,797,973.95
Equity Value (M)	14,054,443.38	14,692,015.49	15,353,154.52
Shares Outstanding (M)	12,276.89	12,276.89	12,276.89
Fair Value	$1,144.79	$1,196.72	$1,250.57
Upside / Downside	90.80%	99.45%	108.43%

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 Metrodata Electronics Tbk (MTDL.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener