Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

PT Samator Indo Gas Tbk (AGII.JK)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$4,576.39 - $5,393.51$5,053.70
Multi-Stage$5,204.27 - $5,721.40$5,457.92
Blended Fair Value$5,255.81
Current Price$805.00
Upside552.90%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS29.92%0.00%12.036.1710.603.130.003.250.000.000.000.00
YoY Growth--95.07%-41.81%239.00%0.00%-100.00%0.00%0.00%0.00%0.00%0.00%
Dividend Yield--1.01%0.36%0.52%0.19%0.00%0.60%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)84,583.00
(-) Cash Dividends Paid (M)32,041.00
(=) Cash Retained (M)52,542.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)16,916.6010,572.886,343.73
Cash Retained (M)52,542.0052,542.0052,542.00
(-) Cash Required (M)-16,916.60-10,572.88-6,343.73
(=) Excess Retained (M)35,625.4041,969.1346,198.28
(/) Shares Outstanding (M)3,066.663,066.663,066.66
(=) Excess Retained per Share11.6213.6915.06
LTM Dividend per Share10.4510.4510.45
(+) Excess Retained per Share11.6213.6915.06
(=) Adjusted Dividend22.0724.1325.51
WACC / Discount Rate-9.02%-9.02%-9.02%
Growth Rate3.70%4.70%5.70%
Fair Value$4,576.39$5,053.70$5,393.51
Upside / Downside468.50%527.79%570.00%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)84,583.0088,559.8392,723.6597,083.23101,647.79106,426.96109,619.76
Payout Ratio37.88%48.30%58.73%69.15%79.58%90.00%92.50%
Projected Dividends (M)32,041.0042,778.7554,455.3767,135.4480,887.4795,784.26101,398.28

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-9.02%-9.02%-9.02%
Growth Rate3.70%4.70%5.70%
Year 1 PV (M)46,569.2647,018.3347,467.39
Year 2 PV (M)64,533.2165,783.8067,046.40
Year 3 PV (M)86,609.5089,139.2891,717.84
Year 4 PV (M)113,596.84118,042.31122,616.99
Year 5 PV (M)146,436.85153,634.82161,113.10
PV of Terminal Value (M)15,501,967.6116,263,953.0817,055,612.03
Equity Value (M)15,959,713.2716,737,571.6117,545,573.75
Shares Outstanding (M)3,066.663,066.663,066.66
Fair Value$5,204.27$5,457.92$5,721.40
Upside / Downside546.49%578.00%610.73%

High-Yield Dividend Screener

« Prev Page 9 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
0293.HKCathay Pacific Airways Limited9.31%$1.1841.45%
ROMI3.SARomi S.A.9.31%$0.7473.26%
SKUE.OLSkue Sparebank9.31%$32.5919.52%
4589.TWOMotion Technology Electric & Machinery Co., Ltd.9.30%$3.2567.47%
SSTRT.BKSub Sri Thai Real Estate Investment Trust9.30%$0.4078.24%
CLPI.JKPT Colorpak Indonesia Tbk9.29%$139.3665.00%
GXH.NZGreen Cross Health Limited9.27%$0.1047.49%
MOL.BDMOL Magyar Olaj- és Gázipari Nyilvánosan Muködo Részvénytársaság9.27%$272.6077.71%
ORG.AXOrigin Energy Limited9.27%$1.0562.89%
0259.HKYeebo (International Holdings) Limited9.26%$0.3611.31%
WEHB.BRWereldhave Belgium9.26%$4.9846.05%
0KD1.LTubacex, S.A.9.24%$0.3299.60%
ACL.AXAustralian Clinical Labs Limited9.21%$0.2579.65%
BMRI.JKPT Bank Mandiri (Persero) Tbk9.19%$466.1884.49%
0116.HKChow Sang Sang Holdings International Limited9.18%$1.1239.62%
2284.SRModern Mills for Food Products Co.9.18%$2.6499.54%
CGRA3.SAGrazziotin S.A.9.18%$2.5751.61%
0OPJ.LABC arbitrage S.A.9.17%$0.5056.87%
000543.SZAn Hui Wenergy Company Limited9.16%$0.7369.19%
PANR.JKPT Panorama Sentrawisata Tbk9.16%$60.0023.97%
CQR.AXCharter Hall Retail REIT9.15%$0.3794.16%
ILINK.BKInterlink Communication Public Company Limited9.14%$0.4360.06%
ELD.AXElders Limited9.10%$0.6284.73%
GOP.WAGames Operators S.A.9.09%$1.0094.94%
000544.SZZhongyuan Environmental Protection Co., Ltd.9.08%$0.7669.45%
DIRR3.SADirecional Engenharia S.A.9.08%$1.2485.08%
BMKS3.SABicicletas Monark S.A.9.07%$33.5819.86%
WHA.ASWereldhave N.V.9.07%$1.7542.00%
ARBS.MIArterra Bioscience9.06%$0.2856.80%
WMI.AXWAM Microcap Limited9.06%$0.1552.69%
2386.HKSINOPEC Engineering (Group) Co., Ltd.9.05%$0.6961.95%
FGX.AXFuture Generation Australia Limited9.05%$0.1256.23%
0011.HKHang Seng Bank Limited9.04%$13.9281.46%
0552.HKChina Communications Services Corporation Limited9.04%$0.4239.96%
3092.SRRiyadh Cement Company9.03%$2.1653.08%
3320.HKChina Resources Pharmaceutical Group Limited9.01%$0.4135.95%
DF.TODividend 15 Split Corp. II9.01%$0.6814.59%
SIGN.SWSIG Group AG9.01%$1.0282.02%
ODPV3.SAOdontoprev S.A.9.00%$1.0195.59%
CDO.AXCadence Opportunities Fund Limited8.99%$0.1771.14%
MDARA.RGAS MADARA Cosmetics8.97%$0.9355.30%
SRIPANWA.BKSri panwa Hospitality Real Estate Investment Trust8.97%$0.4552.90%
ASK.AXAbacus Storage King8.96%$0.1441.63%
BBAJIOO.MXBanco del Bajío, S.A., Institución de Banca Múltiple8.95%$4.1050.16%
COFA.PACoface S.A.8.95%$1.4091.04%
0002.HKCLP Holdings Limited8.94%$6.2582.57%
2636.TWT3EX Global Holdings Corp.8.94%$6.0073.34%
IFSIntercorp Financial Services Inc.8.94%$3.7721.42%
BIZ.BKBusiness Alignment Public Company Limited8.93%$0.3664.25%
6963.HKSunshine Insurance Group Company Limited8.92%$0.3541.98%