Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Bajaj Electricals Limited (BAJAJELEC.BO)

Company Dividend Discount ModelIndustry: Furnishings, Fixtures & AppliancesSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$70.31 - $103.34$86.19
Multi-Stage$99.37 - $109.24$104.21
Blended Fair Value$95.20
Current Price$545.05
Upside-82.53%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS-4.37%8.71%3.014.003.000.000.003.763.102.460.014.26
YoY Growth---24.92%33.56%0.00%0.00%-100.00%21.11%25.96%29,570.37%-99.81%226.69%
Dividend Yield--0.44%0.38%0.26%0.00%0.00%1.07%0.68%0.52%0.00%2.05%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,031.80
(-) Cash Dividends Paid (M)8.61
(=) Cash Retained (M)1,023.20
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)206.36128.9877.39
Cash Retained (M)1,023.201,023.201,023.20
(-) Cash Required (M)-206.36-128.98-77.39
(=) Excess Retained (M)816.84894.22945.81
(/) Shares Outstanding (M)115.02115.02115.02
(=) Excess Retained per Share7.107.778.22
LTM Dividend per Share0.070.070.07
(+) Excess Retained per Share7.107.778.22
(=) Adjusted Dividend7.187.858.30
WACC / Discount Rate9.40%9.40%9.40%
Growth Rate-0.73%0.27%1.27%
Fair Value$70.31$86.19$103.34
Upside / Downside-87.10%-84.19%-81.04%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,031.801,034.561,037.321,040.091,042.871,045.661,077.03
Payout Ratio0.83%18.67%36.50%54.33%72.17%90.00%92.50%
Projected Dividends (M)8.61193.12378.63565.12752.61941.10996.25

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.40%9.40%9.40%
Growth Rate-0.73%0.27%1.27%
Year 1 PV (M)174.77176.53178.29
Year 2 PV (M)310.08316.36322.71
Year 3 PV (M)418.84431.62444.67
Year 4 PV (M)504.79525.44546.71
Year 5 PV (M)571.23600.58631.14
PV of Terminal Value (M)9,450.449,936.1410,441.61
Equity Value (M)11,430.1511,986.6812,565.12
Shares Outstanding (M)115.02115.02115.02
Fair Value$99.37$104.21$109.24
Upside / Downside-81.77%-80.88%-79.96%

High-Yield Dividend Screener

« Prev Page 11 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
THFFFirst Financial Corporation3.32%$1.9831.67%
IRDMIridium Communications Inc.3.31%$0.5949.66%
PDCOPatterson Companies, Inc.3.31%$1.0466.64%
0HRZ.LCoterra Energy Inc.3.30%$0.8840.64%
ACIAlbertsons Companies, Inc.3.30%$0.5733.33%
KDPKeurig Dr Pepper Inc.3.30%$0.9278.89%
SPBSpectrum Brands Holdings, Inc.3.30%$1.9848.25%
0IUX.LGenuine Parts Company3.29%$4.0569.77%
BGBunge Global S.A.3.29%$3.0531.37%
HDGCXThe Hartford Dividend and Growth Fund Class C3.29%$1.0820.58%
PSBDPalmer Square Capital BDC Inc.3.29%$0.4090.32%
LIENChicago Atlantic BDC, Inc.3.28%$0.3423.50%
REXRRexford Industrial Realty, Inc.3.28%$1.2890.14%
CVCYCentral Valley Community Bancorp3.27%$0.5832.80%
F-PDFord Motor Company 6.500% Notes3.27%$0.7463.45%
FSBWFS Bancorp, Inc.3.27%$1.3331.78%
TRNOTerreno Realty Corporation3.27%$1.9362.02%
0I1P.LComerica Incorporated3.26%$2.8252.30%
ALEXAlexander & Baldwin, Inc.3.26%$0.6766.95%
BRXBrixmor Property Group Inc.3.26%$0.8578.30%
AGM-PCFederal Agricultural Mortgage Corporation3.24%$7.8539.89%
HTOH2O America3.24%$1.6052.08%
WECWEC Energy Group, Inc.3.24%$3.4566.21%
XOMExxon Mobil Corporation3.24%$3.9857.54%
SCLStepan Company3.22%$1.5276.82%
HBTHBT Financial, Inc.3.21%$0.8333.20%
KALUKaiser Aluminum Corporation3.21%$3.8670.13%
SMPStandard Motor Products, Inc.3.20%$1.1838.74%
0QZA.LConocoPhillips3.19%$3.0943.65%
PAGPenske Automotive Group, Inc.3.18%$5.0435.22%
CRBGCorebridge Financial, Inc.3.17%$0.9652.57%
EDConsolidated Edison, Inc.3.17%$3.1756.36%
LARKLandmark Bancorp, Inc.3.17%$0.8238.75%
NBPU.LNB Private Equity Partners Limited3.17%$0.6770.20%
PFBCPreferred Bank3.16%$3.0329.67%
HNIHNI Corporation3.15%$1.3444.63%
RBBRBB Bancorp3.15%$0.6443.45%
FGF&G Annuities & Life, Inc.3.14%$0.9428.23%
NBHCNational Bank Holdings Corporation3.14%$1.1937.27%
0KZA.LSM Energy Company3.13%$0.609.44%
CBUCommunity Bank System, Inc.3.13%$1.8246.85%
DTEDTE Energy Company3.13%$4.0887.19%
RNSTRenasant Corporation3.13%$1.1148.14%
BSRRSierra Bancorp3.11%$1.0134.68%
FCFFirst Commonwealth Financial Corporation3.11%$0.5238.19%
PNCThe PNC Financial Services Group, Inc.3.11%$6.5739.89%
PRKPark National Corporation3.11%$4.8044.20%
GEFGreif, Inc.3.10%$2.1212.04%
0QAH.LMerck & Co., Inc.3.09%$3.2542.60%
BANRBanner Corporation3.09%$1.9335.15%