DDM Analysis: AKRA.JK

Valuation Snapshot

Stable Growth	$7,915.82 - $24,212.42	$22,690.58
Multi-Stage	$3,382.55 - $3,695.23	$3,536.04
Blended Fair Value	$13,113.31
Current Price	$1,210.00
Upside	983.74%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	22.26%	22.77%	99.88	124.85	41.95	26.97	19.99	36.57	44.70	30.36	18.17	25.92
YoY Growth	-	-	-20.00%	197.62%	55.56%	34.90%	-45.33%	-18.18%	47.20%	67.08%	-29.88%	101.86%
Dividend Yield	-	-	9.12%	7.30%	2.71%	2.96%	3.10%	9.26%	4.70%	2.68%	1.45%	1.86%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,405,838.14
(-) Cash Dividends Paid (M)	1,977,629.46
(=) Cash Retained (M)	428,208.68

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	481,167.63	300,729.77	180,437.86
Cash Retained (M)	428,208.68	428,208.68	428,208.68
(-) Cash Required (M)	-481,167.63	-300,729.77	-180,437.86
(=) Excess Retained (M)	-52,958.95	127,478.91	247,770.82
(/) Shares Outstanding (M)	19,760.98	19,760.98	19,760.98
(=) Excess Retained per Share	-2.68	6.45	12.54
LTM Dividend per Share	100.08	100.08	100.08
(+) Excess Retained per Share	-2.68	6.45	12.54
(=) Adjusted Dividend	97.40	106.53	112.62
WACC / Discount Rate	6.80%	6.80%	6.80%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$7,915.82	$22,690.58	$24,212.42
Upside / Downside	554.20%	1,775.25%	1,901.03%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,405,838.14	2,562,217.61	2,728,761.76	2,906,131.27	3,095,029.81	3,296,206.74	3,395,092.95
Payout Ratio	82.20%	83.76%	85.32%	86.88%	88.44%	90.00%	92.50%
Projected Dividends (M)	1,977,629.46	2,146,139.47	2,328,200.30	2,524,861.59	2,737,252.21	2,966,586.07	3,140,460.98

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.80%	6.80%	6.80%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,990,661.01	2,009,529.84	2,028,398.66
Year 2 PV (M)	2,003,083.61	2,041,236.73	2,079,749.78
Year 3 PV (M)	2,014,910.14	2,072,750.97	2,131,688.27
Year 4 PV (M)	2,026,153.25	2,104,073.38	2,184,219.64
Year 5 PV (M)	2,036,825.37	2,135,204.80	2,237,349.44
PV of Terminal Value (M)	56,770,806.33	59,512,857.50	62,359,853.43
Equity Value (M)	66,842,439.71	69,875,653.22	73,021,259.22
Shares Outstanding (M)	19,760.98	19,760.98	19,760.98
Fair Value	$3,382.55	$3,536.04	$3,695.23
Upside / Downside	179.55%	192.23%	205.39%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 85 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0258.HK	Tomson Group Limited	1.44%	$0.03	7.69%
055490.KS	Tapex Co., Ltd.	1.44%	$199.78	51.52%
2756.TWO	Lian Fa International Dining Business Corp.	1.44%	$1.18	40.55%
300130.SZ	XGD Inc.	1.44%	$0.40	65.84%
300194.SZ	Fuan Pharmaceutical (Group) Co., Ltd.	1.44%	$0.06	52.37%
301058.SZ	COFCO Technology & Industry Co., Ltd.	1.44%	$0.16	34.15%
3393.HK	Wasion Holdings Limited	1.44%	$0.26	17.68%
5536.TWO	Acter Group Corporation Limited	1.44%	$10.99	47.44%
600809.SS	Shanxi Xinghuacun Fen Wine Factory Co.,Ltd.	1.44%	$2.47	24.55%
6485.T	Maezawa Kyuso Industries Co.,Ltd.	1.44%	$22.77	15.91%
6506.T	YASKAWA Electric Corporation	1.44%	$68.32	30.92%
688092.SS	Hangzhou IECHO Science & Technology Co., Ltd.	1.44%	$0.36	55.35%
ISS.CO	ISS A/S	1.44%	$3.10	19.54%
003027.SZ	Tongxing Environmental Protection Technology Co.,Ltd	1.43%	$0.32	50.08%
0W19.L	Datagroup Se	1.43%	$1.00	34.00%
0YG7.L	Beijer Alma AB (publ)	1.43%	$4.12	46.18%
2427.T	OUTSOURCING Inc.	1.43%	$24.98	56.59%
300409.SZ	Guangdong Dowstone Technology Co., Ltd.	1.43%	$0.32	58.17%
600362.SS	Jiangxi Copper Company Limited	1.43%	$0.79	33.95%
600409.SS	Tangshan Sanyou Chemical Industries Co.,Ltd	1.43%	$0.09	81.03%
601858.SS	China Science Publishing & Media Ltd.	1.43%	$0.26	39.12%
603283.SS	Suzhou Secote Precision Electronic Co.,LTD	1.43%	$0.62	25.98%
603757.SS	Zhejiang Dayuan Pumps Industry Co., Ltd	1.43%	$0.63	58.53%
6479.T	MinebeaMitsumi Inc.	1.43%	$45.06	29.19%
7012.T	Kawasaki Heavy Industries, Ltd.	1.43%	$148.51	32.29%
9630.SR	Ratio Speciality Company for Trading	1.43%	$0.10	14.11%
G	Genpact Limited	1.43%	$0.66	20.93%
GIL	Gildan Activewear Inc.	1.43%	$0.90	28.59%
MRU.TO	Metro Inc.	1.43%	$1.42	30.52%
SIMINN.IC	Síminn hf.	1.43%	$0.21	33.47%
002568.SZ	Shanghai Bairun Investment Holding Group Co., Ltd.	1.42%	$0.31	46.41%
2270.HK	Desun Real Estate Investment Services Group Co., Ltd.	1.42%	$0.06	41.57%
300294.SZ	China Resources Boya Bio-pharmaceutical Group Co., Ltd.	1.42%	$0.32	49.45%
300433.SZ	Lens Technology Co., Ltd.	1.42%	$0.43	54.16%
300906.SZ	Jiangxi Everbright Measurement And Control Technology Co.,Ltd.	1.42%	$0.50	58.74%
301588.SZ	Newtechwood Corp	1.42%	$0.26	67.53%
4684.T	OBIC Co.,Ltd.	1.42%	$70.00	44.07%
600023.SS	Zhejiang Zheneng Electric Power Co., Ltd.	1.42%	$0.07	12.91%
600268.SS	Guodian Nanjing Automation Co., Ltd.	1.42%	$0.15	33.78%
605089.SS	Suzhou Weizhixiang Food Co., Ltd.	1.42%	$0.36	67.75%
688677.SS	Qingdao NovelBeam Technology Co.,Ltd.	1.42%	$0.61	52.58%
7456.T	MATSUDA SANGYO Co., Ltd.	1.42%	$75.07	17.79%
DNR.MI	Industrie De Nora S.p.A.	1.42%	$0.10	22.74%
000039.SZ	China International Marine Containers (Group) Co., Ltd.	1.41%	$0.14	31.30%
000778.SZ	Xinxing Ductile Iron Pipes Co., Ltd.	1.41%	$0.06	60.76%
002434.SZ	Zhejiang Wanliyang Co., Ltd.	1.41%	$0.13	54.38%
0354.HK	Chinasoft International Limited	1.41%	$0.07	16.05%
300298.SZ	Sinocare Inc.	1.41%	$0.24	47.22%
600063.SS	Anhui Wanwei Updated High-Tech Material Industry Co.,Ltd	1.41%	$0.08	31.80%
603058.SS	GuiZhou YongJi Printing CO.,LTD	1.41%	$0.13	42.37%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

PT AKR Corporindo Tbk (AKRA.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener