DDM Analysis: MTEL.JK

Valuation Snapshot

Stable Growth	$811.68 - $3,629.17	$1,418.58
Multi-Stage	$519.41 - $566.65	$542.61
Blended Fair Value	$980.60
Current Price	$555.00
Upside	76.68%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018
DPS	75.67%	0.00%	18.41	21.62	11.82	26.69	1.26	1.10	1.00	0.00	0.00	0.00
YoY Growth	-	-	-14.88%	82.89%	-55.70%	2,013.09%	14.78%	10.37%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	3.26%	3.52%	1.68%	3.47%	0.17%	0.14%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,134,366.00
(-) Cash Dividends Paid (M)	1,504,281.00
(=) Cash Retained (M)	630,085.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	426,873.20	266,795.75	160,077.45
Cash Retained (M)	630,085.00	630,085.00	630,085.00
(-) Cash Required (M)	-426,873.20	-266,795.75	-160,077.45
(=) Excess Retained (M)	203,211.80	363,289.25	470,007.55
(/) Shares Outstanding (M)	81,726.89	81,726.89	81,726.89
(=) Excess Retained per Share	2.49	4.45	5.75
LTM Dividend per Share	18.41	18.41	18.41
(+) Excess Retained per Share	2.49	4.45	5.75
(=) Adjusted Dividend	20.89	22.85	24.16
WACC / Discount Rate	8.22%	8.22%	8.22%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$811.68	$1,418.58	$3,629.17
Upside / Downside	46.25%	155.60%	553.90%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,134,366.00	2,273,099.79	2,420,851.28	2,578,206.61	2,745,790.04	2,924,266.39	3,011,994.38
Payout Ratio	70.48%	74.38%	78.29%	82.19%	86.10%	90.00%	92.50%
Projected Dividends (M)	1,504,281.00	1,690,805.37	1,895,222.33	2,119,069.84	2,364,010.21	2,631,839.75	2,786,094.80

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.22%	8.22%	8.22%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,547,771.17	1,562,441.99	1,577,112.80
Year 2 PV (M)	1,588,131.39	1,618,380.83	1,648,915.65
Year 3 PV (M)	1,625,491.37	1,672,153.39	1,719,699.96
Year 4 PV (M)	1,659,976.27	1,723,814.27	1,789,476.08
Year 5 PV (M)	1,691,706.85	1,773,416.92	1,858,254.23
PV of Terminal Value (M)	34,336,849.79	35,995,332.47	37,717,289.19
Equity Value (M)	42,449,926.83	44,345,539.87	46,310,747.92
Shares Outstanding (M)	81,726.89	81,726.89	81,726.89
Fair Value	$519.41	$542.61	$566.65
Upside / Downside	-6.41%	-2.23%	2.10%

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 Dayamitra Telekomunikasi Tbk. (MTEL.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener