Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

PT Astra International Tbk (ASII.JK)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$136,220.28 - $160,490.57$150,403.16
Multi-Stage$114,810.45 - $125,987.70$120,294.76
Blended Fair Value$135,348.96
Current Price$5,775.00
Upside2,243.70%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS19.71%9.16%518.68649.57281.82131.91183.90211.00189.88167.92167.89215.86
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
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)6,534,000.004,083,750.002,450,250.00
Cash Retained (M)16,244,000.0016,244,000.0016,244,000.00
(-) Cash Required (M)-6,534,000.00-4,083,750.00-2,450,250.00
(=) Excess Retained (M)9,710,000.0012,160,250.0013,793,750.00
(/) Shares Outstanding (M)40,483.6640,483.6640,483.66
(=) Excess Retained per Share239.85300.37340.72
LTM Dividend per Share405.74405.74405.74
(+) Excess Retained per Share239.85300.37340.72
(=) Adjusted Dividend645.59706.12746.47
WACC / Discount Rate-1.97%-1.97%-1.97%
Growth Rate5.50%6.50%7.50%
Fair Value$136,220.28$150,403.16$160,490.57
Upside / Downside2,258.79%2,504.38%2,679.06%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)32,670,000.0034,793,550.0037,055,130.7539,463,714.2542,028,855.6744,760,731.2946,103,553.23
Payout Ratio50.28%58.22%66.17%74.11%82.06%90.00%92.50%
Projected Dividends (M)16,426,000.0020,257,791.0024,518,314.9829,247,117.9134,487,075.3440,284,658.1642,645,786.74

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-1.97%-1.97%-1.97%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)20,471,067.5920,665,106.1520,859,144.70
Year 2 PV (M)25,037,296.4825,514,186.6625,995,575.79
Year 3 PV (M)30,180,629.5131,047,006.9331,929,808.07
Year 4 PV (M)35,962,509.5337,345,526.1638,768,054.61
Year 5 PV (M)42,450,392.7944,500,762.6346,629,604.96
PV of Terminal Value (M)4,493,845,747.684,710,900,177.624,936,261,791.50
Equity Value (M)4,647,947,643.594,869,972,766.155,100,443,979.63
Shares Outstanding (M)40,483.6640,483.6640,483.66
Fair Value$114,810.45$120,294.76$125,987.70
Upside / Downside1,888.06%1,983.03%2,081.61%

High-Yield Dividend Screener

« Prev Page 82 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
001965.SZChina Merchants Expressway Network & Technology Holdings Co.,Ltd.1.56%$0.1620.63%
005430.KSKorea Airport Service Co.,Ltd.1.56%$999.968.24%
009540.KSKorea Shipbuilding & Offshore Engineering Co., Ltd.1.56%$6,131.9325.76%
1364.HKGuming1.56%$0.3837.59%
2287.SRArabian Company for Agricultural and Industrial Investment1.56%$0.5044.58%
300505.SZKunming Chuan Jin Nuo Chemical Co., Ltd.1.56%$0.3525.89%
300595.SZAutek China Inc.1.56%$0.2341.79%
3843.TFreeBit Co., Ltd.1.56%$26.3519.53%
600803.SSENN Natural Gas Co., Ltd.1.56%$0.3222.50%
7712.TWOPotens1.56%$1.3527.60%
9982.TTakihyo Co., Ltd.1.56%$35.4219.23%
DPNS.JKPT Duta Pertiwi Nusantara Tbk1.56%$4.8319.22%
FTT.TOFinning International Inc.1.56%$1.1722.66%
QAN.AXQantas Airways Limited1.56%$0.168.74%
WEGE3.SAWEG S.A.1.56%$0.7548.87%
000640.KSDong-A Socio Holdings Co., Ltd.1.55%$1,671.189.99%
300230.SZShanghai YongLi Belting Co., Ltd1.55%$0.0726.87%
300573.SZShenyang Xingqi Pharmaceutical Co.,Ltd1.55%$1.0941.31%
600298.SSAngel Yeast Co., Ltd1.55%$0.6838.99%
601702.SSShanghai Huafon Aluminium Corporation1.55%$0.3225.48%
601788.SSEverbright Securities Company Limited1.55%$0.2733.48%
6290.TWOLongwell Company1.55%$2.8845.81%
000975.SZShanjin International Gold Co., Ltd.1.54%$0.3735.79%
300515.SZHunan Sundy Science and Technology Co., Ltd.1.54%$0.3033.61%
600018.SSShanghai International Port (Group) Co., Ltd.1.54%$0.0813.46%
600251.SSXinjiang Guannong Fruit & Antler Co.,Ltd.1.54%$0.1450.13%
603980.SSZhejiang Jihua Group Co., Ltd.1.54%$0.0892.72%
688663.SSWindSun Science&Technology Co.,Ltd.1.54%$0.6060.19%
7354.TDirect Marketing MiX Inc.1.54%$4.4816.60%
ALNSC.PANSC Groupe S.A.1.54%$1.133.63%
EYDAP.ATAthens Water Supply and Sewerage Company S.A.1.54%$0.1244.88%
KALPATPOWR.NSKalpataru Power Transmission Limited1.54%$7.9627.39%
MAGMAG Silver Corp.1.54%$0.3837.80%
NSISBC.XDNovonesis (Novozymes) B1.54%$6.1268.56%
002062.SZHongrun Construction Group Co., Ltd.1.53%$0.1462.78%
002074.SZGotion High-tech Co.,Ltd.1.53%$0.6032.33%
003011.SZZhejiang Walrus New Material Co.,Ltd.1.53%$0.3424.62%
072130.KSUANGEL Corporation1.53%$70.0520.95%
0ROV.LBanque Cantonale du Jura S.A.1.53%$0.8810.04%
4612.TNippon Paint Holdings Co., Ltd.1.53%$16.0022.99%
603018.SSChina Design Group Co., Ltd.1.53%$0.1223.64%
603619.SSZhongman Petroleum and Natural Gas Group Corp., Ltd.1.53%$0.3531.92%
7119.Thalmek holdings Co.,Ltd.1.53%$19.7035.38%
ELPI.JKPT Pelayaran Nasional Ekalya Purnamasari Tbk1.53%$14.3440.52%
PIPE.TOPipestone Energy Corp.1.53%$0.035.35%
PYLON.BKPylon Public Company Limited1.53%$0.0436.13%
VAS.DEVoestalpine AG1.53%$0.5954.73%
001387.SZHefei Snowky Elect1.52%$0.2139.65%
002015.SZGCL Energy Technology Co.,Ltd.1.52%$0.1537.18%
1070.HKTCL Electronics Holdings Limited1.52%$0.1618.34%