DDM Analysis: MPMX.JK

Valuation Snapshot

Stable Growth	$932.90 - $1,363.41	$1,140.69
Multi-Stage	$2,170.70 - $2,383.47	$2,275.01
Blended Fair Value	$1,707.85
Current Price	$935.00
Upside	82.66%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-24.61%	0.00%	114.91	134.65	179.00	113.37	88.61	471.76	0.00	125.78	26.46	6.97
YoY Growth	-	-	-14.66%	-24.78%	57.89%	27.95%	-81.22%	0.00%	-100.00%	375.39%	279.75%	0.00%
Dividend Yield	-	-	11.61%	13.07%	14.61%	10.08%	15.68%	102.56%	0.00%	15.43%	3.09%	1.42%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	548,368.00
(-) Cash Dividends Paid (M)	525,579.00
(=) Cash Retained (M)	22,789.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	109,673.60	68,546.00	41,127.60
Cash Retained (M)	22,789.00	22,789.00	22,789.00
(-) Cash Required (M)	-109,673.60	-68,546.00	-41,127.60
(=) Excess Retained (M)	-86,884.60	-45,757.00	-18,338.60
(/) Shares Outstanding (M)	4,377.75	4,377.75	4,377.75
(=) Excess Retained per Share	-19.85	-10.45	-4.19
LTM Dividend per Share	120.06	120.06	120.06
(+) Excess Retained per Share	-19.85	-10.45	-4.19
(=) Adjusted Dividend	100.21	109.60	115.87
WACC / Discount Rate	7.12%	7.12%	7.12%
Growth Rate	-3.27%	-2.27%	-1.27%
Fair Value	$932.90	$1,140.69	$1,363.41
Upside / Downside	-0.22%	22.00%	45.82%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	548,368.00	535,915.96	523,746.67	511,853.71	500,230.82	488,871.85	503,538.00
Payout Ratio	95.84%	94.68%	93.51%	92.34%	91.17%	90.00%	92.50%
Projected Dividends (M)	525,579.00	507,380.42	489,737.33	472,633.87	456,054.65	439,984.66	465,772.65

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.12%	7.12%	7.12%
Growth Rate	-3.27%	-2.27%	-1.27%
Year 1 PV (M)	468,810.88	473,657.51	478,504.14
Year 2 PV (M)	418,110.58	426,800.23	435,579.26
Year 3 PV (M)	372,835.08	384,518.29	396,443.06
Year 4 PV (M)	332,409.00	346,369.59	360,765.37
Year 5 PV (M)	296,317.57	311,954.41	328,244.52
PV of Terminal Value (M)	7,614,299.95	8,016,110.72	8,434,708.27
Equity Value (M)	9,502,783.05	9,959,410.75	10,434,244.61
Shares Outstanding (M)	4,377.75	4,377.75	4,377.75
Fair Value	$2,170.70	$2,275.01	$2,383.47
Upside / Downside	132.16%	143.32%	154.92%

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 Mitra Pinasthika Mustika Tbk (MPMX.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener