DDM Analysis: INDIAMART.BO

Valuation Snapshot

Stable Growth	$4,112.01 - $17,778.09	$9,978.59
Multi-Stage	$2,125.52 - $2,322.75	$2,222.34
Blended Fair Value	$6,100.47
Current Price	$2,356.40
Upside	158.89%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	29.18%	0.00%	19.93	10.17	1.01	7.56	0.25	5.54	0.00	0.00	0.00	0.00
YoY Growth	-	-	96.06%	902.76%	-86.60%	2,951.98%	-95.53%	0.00%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	0.77%	0.38%	0.04%	0.40%	0.01%	0.48%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,377.37
(-) Cash Dividends Paid (M)	3,000.99
(=) Cash Retained (M)	2,376.38

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,075.47	672.17	403.30
Cash Retained (M)	2,376.38	2,376.38	2,376.38
(-) Cash Required (M)	-1,075.47	-672.17	-403.30
(=) Excess Retained (M)	1,300.91	1,704.21	1,973.08
(/) Shares Outstanding (M)	60.15	60.15	60.15
(=) Excess Retained per Share	21.63	28.33	32.80
LTM Dividend per Share	49.89	49.89	49.89
(+) Excess Retained per Share	21.63	28.33	32.80
(=) Adjusted Dividend	71.51	78.22	82.69
WACC / Discount Rate	7.33%	7.33%	7.33%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$4,112.01	$9,978.59	$17,778.09
Upside / Downside	74.50%	323.47%	654.46%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,377.37	5,726.90	6,099.15	6,495.59	6,917.81	7,367.46	7,588.49
Payout Ratio	55.81%	62.65%	69.48%	76.32%	83.16%	90.00%	92.50%
Projected Dividends (M)	3,000.99	3,587.69	4,237.97	4,957.64	5,752.95	6,630.72	7,019.35

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.33%	7.33%	7.33%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	3,311.13	3,342.52	3,373.90
Year 2 PV (M)	3,609.79	3,678.55	3,747.96
Year 3 PV (M)	3,897.28	4,009.16	4,123.15
Year 4 PV (M)	4,173.88	4,334.39	4,499.50
Year 5 PV (M)	4,439.88	4,654.33	4,876.99
PV of Terminal Value (M)	108,426.86	113,663.92	119,101.41
Equity Value (M)	127,858.83	133,682.87	139,722.90
Shares Outstanding (M)	60.15	60.15	60.15
Fair Value	$2,125.52	$2,222.34	$2,322.75
Upside / Downside	-9.80%	-5.69%	-1.43%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 13 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
CL	Colgate-Palmolive Company	2.88%	$2.24	62.40%
TCBK	TriCo Bancshares	2.87%	$1.35	37.83%
0U6R.L	Bunge Limited	2.86%	$3.05	31.37%
FBMS	The First Bancshares, Inc.	2.86%	$0.97	39.72%
RILYG	B. Riley Financial, Inc. 5.00% Senior Notes due 2026	2.86%	$0.58	56.91%
CNS	Cohen & Steers, Inc.	2.85%	$1.81	56.91%
MRBK	Meridian Corporation	2.85%	$0.49	27.85%
AMGN	Amgen Inc.	2.84%	$9.31	72.03%
BKH	Black Hills Corporation	2.84%	$1.98	50.60%
GABC	German American Bancorp, Inc.	2.84%	$1.11	40.35%
HOMB	Home Bancshares, Inc.	2.84%	$0.79	34.17%
KO	The Coca-Cola Company	2.84%	$1.96	65.04%
SBFG	SB Financial Group, Inc.	2.84%	$0.61	28.02%
TSBK	Timberland Bancorp, Inc.	2.84%	$1.00	27.24%
CATY	Cathay General Bancorp	2.83%	$1.38	31.20%
CWT	California Water Service Group	2.83%	$1.22	53.25%
EBIX	Ebix, Inc.	2.83%	$0.08	46.85%
CMS-PB	Consumers Energy Company	2.82%	$2.17	62.27%
EPRT	Essential Properties Realty Trust, Inc.	2.82%	$0.85	70.58%
GPK	Graphic Packaging Holding Company	2.82%	$0.43	24.85%
VALSX	Value Line Select Growth Fund	2.82%	$0.87	56.29%
CCNE	CNB Financial Corporation	2.81%	$0.72	35.05%
ORRF	Orrstown Financial Services, Inc.	2.81%	$0.98	26.05%
TXNM	TXNM Energy, Inc.	2.80%	$1.65	86.75%
STC	Stewart Information Services Corporation	2.79%	$1.95	54.56%
CVLY	Codorus Valley Bancorp, Inc.	2.77%	$0.67	28.98%
KKRS	KKR Group Finance Co. IX LLC 4.	2.77%	$0.49	7.61%
SHBI	Shore Bancshares, Inc.	2.77%	$0.48	28.28%
HNNA	Hennessy Advisors, Inc.	2.76%	$0.27	21.11%
HONE	HarborOne Bancorp, Inc.	2.76%	$0.33	51.05%
KMT	Kennametal Inc.	2.76%	$0.80	65.12%
PNM	PNM Resources, Inc.	2.76%	$1.12	57.65%
HWC	Hancock Whitney Corporation	2.75%	$1.77	31.35%
YOU	Clear Secure, Inc.	2.75%	$0.95	50.89%
0HE2.L	Ameren Corporation	2.74%	$2.78	53.51%
MTDR	Matador Resources Company	2.74%	$1.19	18.96%
OFG	OFG Bancorp	2.74%	$1.12	25.13%
VLO	Valero Energy Corporation	2.74%	$4.53	93.65%
YORW	The York Water Company	2.73%	$0.87	62.37%
CCZ	Comcast Holdings Corp.	2.72%	$1.63	26.92%
K	Kellanova	2.72%	$2.27	62.18%
ADT	ADT Inc.	2.71%	$0.22	29.95%
AVT	Avnet, Inc.	2.71%	$1.34	48.46%
BKU	BankUnited, Inc.	2.71%	$1.21	34.19%
CNOB	ConnectOne Bancorp, Inc.	2.71%	$0.71	48.64%
GBX	The Greenbrier Companies, Inc.	2.71%	$1.28	19.40%
PBHC	Pathfinder Bancorp, Inc.	2.71%	$0.38	26.39%
TRIN	Trinity Capital Inc.	2.71%	$0.41	20.50%
RILYN	B. Riley Financial, Inc. - 6.50	2.70%	$0.58	56.91%
0L5A.L	Sempra	2.69%	$2.41	72.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

IndiaMART InterMESH Limited (INDIAMART.BO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener