DDM Analysis: MIKA.JK

Valuation Snapshot

Stable Growth	$5,896.41 - $18,452.99	$17,293.16
Multi-Stage	$2,492.47 - $2,726.27	$2,607.23
Blended Fair Value	$9,950.20
Current Price	$2,460.00
Upside	304.48%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	13.02%	0.06%	34.00	37.00	36.01	36.86	21.50	18.44	0.04	35.57	26.16	20.93
YoY Growth	-	-	-8.11%	2.76%	-2.33%	71.43%	16.62%	42,637.12%	-99.88%	36.00%	25.00%	-38.08%
Dividend Yield	-	-	1.52%	1.38%	1.23%	1.70%	0.82%	0.86%	0.00%	1.70%	0.99%	0.86%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,290,432.13
(-) Cash Dividends Paid (M)	598,021.74
(=) Cash Retained (M)	692,410.39

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	258,086.43	161,304.02	96,782.41
Cash Retained (M)	692,410.39	692,410.39	692,410.39
(-) Cash Required (M)	-258,086.43	-161,304.02	-96,782.41
(=) Excess Retained (M)	434,323.96	531,106.37	595,627.98
(/) Shares Outstanding (M)	13,907.48	13,907.48	13,907.48
(=) Excess Retained per Share	31.23	38.19	42.83
LTM Dividend per Share	43.00	43.00	43.00
(+) Excess Retained per Share	31.23	38.19	42.83
(=) Adjusted Dividend	74.23	81.19	85.83
WACC / Discount Rate	6.83%	6.83%	6.83%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$5,896.41	$17,293.16	$18,452.99
Upside / Downside	139.69%	602.97%	650.12%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,290,432.13	1,374,310.22	1,463,640.38	1,558,777.01	1,660,097.52	1,768,003.85	1,821,043.97
Payout Ratio	46.34%	55.07%	63.81%	72.54%	81.27%	90.00%	92.50%
Projected Dividends (M)	598,021.74	756,890.37	933,885.27	1,130,691.64	1,349,137.18	1,591,203.47	1,684,465.67

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.83%	6.83%	6.83%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	701,859.52	708,512.22	715,164.91
Year 2 PV (M)	803,022.95	818,318.29	833,757.91
Year 3 PV (M)	901,562.49	927,443.11	953,814.35
Year 4 PV (M)	997,527.74	1,035,889.85	1,075,347.93
Year 5 PV (M)	1,090,967.49	1,143,661.62	1,198,372.49
PV of Terminal Value (M)	30,169,031.56	31,626,207.06	33,139,152.10
Equity Value (M)	34,663,971.75	36,260,032.15	37,915,609.69
Shares Outstanding (M)	13,907.48	13,907.48	13,907.48
Fair Value	$2,492.47	$2,607.23	$2,726.27
Upside / Downside	1.32%	5.99%	10.82%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 9 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATLO	Ames National Corporation	3.84%	$0.87	48.60%
FRME	First Merchants Corporation	3.83%	$1.44	35.39%
PCAR	PACCAR Inc	3.83%	$4.27	83.66%
0HJO.L	AvalonBay Communities, Inc.	3.82%	$6.86	84.26%
FE	FirstEnergy Corp.	3.82%	$1.73	75.49%
LXFR	Luxfer Holdings PLC	3.81%	$0.52	98.38%
LCII	LCI Industries	3.80%	$4.72	64.48%
NEN	New England Realty Associates Limited Partnership	3.78%	$2.44	73.23%
PAYX	Paychex, Inc.	3.78%	$4.10	91.97%
RGCO	RGC Resources, Inc.	3.78%	$0.81	63.02%
UBSI	United Bankshares, Inc.	3.78%	$1.45	48.05%
SLVM	Sylvamo Corporation	3.77%	$1.80	41.11%
CAC	Camden National Corporation	3.75%	$1.61	47.99%
ARCH	Arch Resources, Inc.	3.74%	$5.04	50.87%
USB	U.S. Bancorp	3.74%	$2.02	43.68%
WSR	Whitestone REIT	3.74%	$0.52	60.32%
FDBC	Fidelity D & D Bancorp, Inc.	3.73%	$1.61	35.71%
WNC	Wabash National Corporation	3.73%	$0.33	5.38%
VLY	Valley National Bancorp	3.72%	$0.43	47.26%
GHLD	Guild Holdings Company	3.71%	$0.74	36.91%
FNF	Fidelity National Financial, Inc.	3.69%	$2.00	46.79%
IPAR	Inter Parfums, Inc.	3.68%	$3.15	61.47%
WSBF	Waterstone Financial, Inc.	3.68%	$0.61	45.57%
AROW	Arrow Financial Corporation	3.66%	$1.15	54.67%
ASIX	AdvanSix Inc.	3.66%	$0.63	32.72%
ASRV	AmeriServ Financial, Inc.	3.66%	$0.12	78.81%
CVGW	Calavo Growers, Inc.	3.66%	$0.80	71.92%
OXY	Occidental Petroleum Corporation	3.65%	$1.55	75.62%
FMAO	Farmers & Merchants Bancorp, Inc.	3.64%	$0.89	37.59%
LNKB	LINKBANCORP, Inc.	3.64%	$0.30	29.21%
BHRB	Burke & Herbert Bank & Trust Company	3.63%	$2.24	31.71%
EOG	EOG Resources, Inc.	3.63%	$3.90	38.34%
FITB	Fifth Third Bancorp	3.61%	$1.72	47.89%
LNC	Lincoln National Corporation	3.61%	$1.63	14.98%
MCBS	MetroCity Bankshares, Inc.	3.61%	$0.95	36.60%
OZK	Bank OZK	3.61%	$1.70	26.69%
PCB	PCB Bancorp	3.61%	$0.78	31.72%
SFD	SMITHFIELD FOODS INC	3.60%	$0.80	36.46%
0HOB.L	H&R Block, Inc.	3.59%	$1.54	33.12%
ASB	Associated Banc-Corp	3.59%	$0.92	87.56%
PLOW	Douglas Dynamics, Inc.	3.59%	$1.18	66.47%
EXC	Exelon Corporation	3.58%	$1.57	56.50%
MC	Moelis & Company	3.58%	$2.55	85.89%
TIPT	Tiptree Inc.	3.57%	$0.64	49.10%
BPRN	Princeton Bancorp, Inc.	3.56%	$1.20	46.56%
EVRG	Evergy, Inc.	3.56%	$2.60	71.71%
CZFS	Citizens Financial Services, Inc.	3.55%	$1.97	27.82%
CNO-PA	CNO Financial Group, Inc. 5.125	3.54%	$0.67	22.53%
NBTB	NBT Bancorp Inc.	3.54%	$1.47	46.30%
0JQQ.L	Archer-Daniels-Midland Company	3.53%	$2.03	82.76%

Financial Statements

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

PT Mitra Keluarga Karyasehat Tbk (MIKA.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener