DDM Analysis: ASSA.JK

Valuation Snapshot

Stable Growth	$17,362.63 - $20,456.12	$19,170.38
Multi-Stage	$6,079.36 - $6,663.55	$6,366.04
Blended Fair Value	$12,768.21
Current Price	$845.00
Upside	1,411.03%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.00%	17.21%	40.53	1.27	0.00	0.00	0.00	0.00	11.05	6.44	3.68	4.60
YoY Growth	-	-	3,096.49%	0.00%	0.00%	0.00%	0.00%	-100.00%	71.43%	75.00%	-20.00%	-44.44%
Dividend Yield	-	-	7.65%	0.16%	0.00%	0.00%	0.00%	0.00%	1.38%	2.55%	1.47%	4.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	379,667.42
(-) Cash Dividends Paid (M)	204,394.25
(=) Cash Retained (M)	175,273.17

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	75,933.48	47,458.43	28,475.06
Cash Retained (M)	175,273.17	175,273.17	175,273.17
(-) Cash Required (M)	-75,933.48	-47,458.43	-28,475.06
(=) Excess Retained (M)	99,339.69	127,814.74	146,798.11
(/) Shares Outstanding (M)	3,691.14	3,691.14	3,691.14
(=) Excess Retained per Share	26.91	34.63	39.77
LTM Dividend per Share	55.37	55.37	55.37
(+) Excess Retained per Share	26.91	34.63	39.77
(=) Adjusted Dividend	82.29	90.00	95.14
WACC / Discount Rate	4.78%	4.78%	4.78%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$17,362.63	$19,170.38	$20,456.12
Upside / Downside	1,954.75%	2,168.68%	2,320.84%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	379,667.42	404,345.80	430,628.28	458,619.12	488,429.36	520,177.27	535,782.58
Payout Ratio	53.84%	61.07%	68.30%	75.53%	82.77%	90.00%	92.50%
Projected Dividends (M)	204,394.25	246,926.14	294,123.62	346,413.50	404,258.40	468,159.54	495,598.89

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.78%	4.78%	4.78%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	233,439.09	235,651.78	237,864.47
Year 2 PV (M)	262,871.14	267,878.10	272,932.29
Year 3 PV (M)	292,694.35	301,096.55	309,658.03
Year 4 PV (M)	322,912.67	335,330.98	348,104.07
Year 5 PV (M)	353,530.11	370,605.75	388,334.91
PV of Terminal Value (M)	20,974,297.00	21,987,363.39	23,039,202.21
Equity Value (M)	22,439,744.36	23,497,926.54	24,596,095.99
Shares Outstanding (M)	3,691.14	3,691.14	3,691.14
Fair Value	$6,079.36	$6,366.04	$6,663.55
Upside / Downside	619.45%	653.38%	688.59%

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 Adi Sarana Armada Tbk (ASSA.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener