DDM Analysis: ASDM.JK

Valuation Snapshot

Stable Growth	$1,095.53 - $1,920.73	$1,447.01
Multi-Stage	$1,743.07 - $1,911.67	$1,825.76
Blended Fair Value	$1,636.39
Current Price	$555.00
Upside	194.84%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	1.85%	3.45%	40.00	33.00	36.00	47.50	39.00	36.50	34.50	34.50	34.00	32.50
YoY Growth	-	-	21.21%	-8.33%	-24.21%	21.79%	6.85%	5.80%	0.00%	1.47%	4.62%	14.04%
Dividend Yield	-	-	8.51%	6.71%	7.74%	9.60%	8.43%	7.68%	6.39%	6.80%	7.23%	5.42%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	31,836.70
(-) Cash Dividends Paid (M)	19,200.00
(=) Cash Retained (M)	12,636.70

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	6,367.34	3,979.59	2,387.75
Cash Retained (M)	12,636.70	12,636.70	12,636.70
(-) Cash Required (M)	-6,367.34	-3,979.59	-2,387.75
(=) Excess Retained (M)	6,269.36	8,657.11	10,248.94
(/) Shares Outstanding (M)	384.00	384.00	384.00
(=) Excess Retained per Share	16.33	22.54	26.69
LTM Dividend per Share	50.00	50.00	50.00
(+) Excess Retained per Share	16.33	22.54	26.69
(=) Adjusted Dividend	66.33	72.54	76.69
WACC / Discount Rate	7.00%	7.00%	7.00%
Growth Rate	0.89%	1.89%	2.89%
Fair Value	$1,095.53	$1,447.01	$1,920.73
Upside / Downside	97.39%	160.72%	246.08%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	31,836.70	32,438.00	33,050.66	33,674.89	34,310.91	34,958.95	36,007.72
Payout Ratio	60.31%	66.25%	72.18%	78.12%	84.06%	90.00%	92.50%
Projected Dividends (M)	19,200.00	21,488.95	23,857.51	26,307.87	28,842.29	31,463.05	33,307.14

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.00%	7.00%	7.00%
Growth Rate	0.89%	1.89%	2.89%
Year 1 PV (M)	19,886.61	20,083.73	20,280.84
Year 2 PV (M)	20,432.26	20,839.31	21,250.38
Year 3 PV (M)	20,850.80	21,476.98	22,115.58
Year 4 PV (M)	21,154.97	22,006.27	22,883.01
Year 5 PV (M)	21,356.46	22,436.07	23,558.90
PV of Terminal Value (M)	565,656.35	594,251.30	623,991.15
Equity Value (M)	669,337.46	701,093.66	734,079.86
Shares Outstanding (M)	384.00	384.00	384.00
Fair Value	$1,743.07	$1,825.76	$1,911.67
Upside / Downside	214.07%	228.97%	244.44%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 90 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
688267.SS	China Catalyst Holding Co., Ltd.	1.26%	$0.35	34.87%
8848.T	Leopalace21 Corporation	1.26%	$8.31	27.11%
BAUH4.SA	Excelsior Alimentos S.A.	1.26%	$1.17	21.88%
CAST.ST	Castellum AB (publ)	1.26%	$1.33	21.53%
CRH	CRH plc	1.26%	$1.60	33.62%
HBEL.BO	Humming Bird Education Limited	1.26%	$0.30	36.54%
JCI	Johnson Controls International plc	1.26%	$1.54	56.71%
KOG.OL	Kongsberg Gruppen ASA	1.26%	$3.40	42.40%
OEM-B.ST	OEM International AB (publ)	1.26%	$1.74	40.26%
SAREGAMA.BO	Saregama India Limited	1.26%	$4.51	42.77%
SDPC.JK	PT Millennium Pharmacon International Tbk	1.26%	$2.00	15.16%
002448.SZ	ZYNP Corporation	1.25%	$0.16	32.06%
0QLU.L	Basler Kantonalbank	1.25%	$1.11	12.42%
145720.KS	Dentium Co. Ltd.	1.25%	$599.51	9.81%
204320.KS	Mando Corporation	1.25%	$820.37	29.46%
3684.TWO	Grand-Tek Technology Co., Ltd.	1.25%	$0.80	29.94%
5819.KL	Hong Leong Bank Berhad	1.25%	$0.28	13.43%
600633.SS	Zhejiang Daily Digital Culture Group Co.,Ltd.	1.25%	$0.16	35.54%
600850.SS	CETC Digital Technology Co.,Ltd.	1.25%	$0.37	49.83%
603329.SS	Shanghai Ace Investment & Development Co., Ltd.	1.25%	$0.14	79.14%
603920.SS	Olympic Circuit Technology Co., Ltd	1.25%	$0.61	53.40%
6632.T	JVCKENWOOD Corporation	1.25%	$15.03	12.26%
9717.T	JASTEC Co., Ltd.	1.25%	$24.25	22.00%
9719.T	SCSK Corporation	1.25%	$70.95	36.13%
ENTER.AT	Entersoft S.A.	1.25%	$0.10	20.30%
ETN	Eaton Corporation plc	1.25%	$4.08	40.54%
IRFC.BO	Indian Railway Finance Corporation Limited	1.25%	$1.60	30.59%
LVC.WA	LiveChat Software S.A.	1.25%	$1.46	20.71%
ORSTED.CO	Ørsted A/S	1.25%	$1.60	10.19%
000514.SZ	Chongqing Yukaifa Co., Ltd	1.24%	$0.06	55.20%
002346.SZ	Shanghai Zhezhong Group Co.,Ltd	1.24%	$0.25	18.48%
002748.SZ	Jiangxi Selon Industrial Co., Ltd.	1.24%	$0.16	89.09%
1976.T	MEISEI INDUSTRIAL Co.,Ltd.	1.24%	$21.03	12.53%
300763.SZ	Ginlong Technologies Co., Ltd.	1.24%	$0.88	39.17%
600871.SS	Sinopec Oilfield Service Corporation	1.24%	$0.03	81.02%
603585.SS	Suli Co., Ltd.	1.24%	$0.23	35.70%
605116.SS	Aurisco Pharmaceutical Co.,Ltd.	1.24%	$0.31	29.49%
ALWED.PA	Wedia S.A.	1.24%	$0.38	21.38%
MNC.WA	Mennica Polska S.A.	1.24%	$0.60	6.22%
MTHH.CO	MT Højgaard Holding A/S	1.24%	$6.49	19.74%
WALL-B.ST	Wallenstam AB (publ)	1.24%	$0.51	17.40%
WRT1V.HE	Wärtsilä Oyj Abp	1.24%	$0.38	40.46%
041830.KQ	InBody Co.,Ltd	1.23%	$400.00	16.47%
0QHK.L	SeSa S.p.A.	1.23%	$1.12	27.54%
0Y5C.L	Allegion plc	1.23%	$1.99	26.83%
300726.SZ	Zhuzhou Hongda Electronics Corp.,Ltd.	1.23%	$0.63	74.98%
300916.SZ	Shenzhen Longtech Smart Control Co., Ltd.	1.23%	$0.40	42.79%
4148.TW	All Cosmos Bio-Tech Holding Corporation	1.23%	$0.48	23.21%
544.SI	CSE Global Limited	1.23%	$0.01	26.84%
600104.SS	SAIC Motor Corporation Limited	1.23%	$0.19	75.02%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

PT Asuransi Dayin Mitra Tbk (ASDM.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener