DDM Analysis: BSOFT.BO

Valuation Snapshot

Stable Growth	$657.10 - $3,260.24	$1,381.72
Multi-Stage	$355.99 - $389.45	$372.42
Blended Fair Value	$877.07
Current Price	$352.95
Upside	148.50%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	12.51%	22.22%	6.38	4.40	4.44	3.95	1.97	3.54	1.97	1.79	1.79	0.93
YoY Growth	-	-	44.87%	-0.79%	12.48%	100.43%	-44.35%	79.77%	10.15%	-0.01%	92.82%	8.02%
Dividend Yield	-	-	1.47%	0.61%	1.24%	1.12%	0.49%	3.95%	2.19%	1.19%	2.64%	0.91%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,615.83
(-) Cash Dividends Paid (M)	1,112.01
(=) Cash Retained (M)	3,503.82

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	923.17	576.98	346.19
Cash Retained (M)	3,503.82	3,503.82	3,503.82
(-) Cash Required (M)	-923.17	-576.98	-346.19
(=) Excess Retained (M)	2,580.65	2,926.84	3,157.63
(/) Shares Outstanding (M)	281.57	281.57	281.57
(=) Excess Retained per Share	9.17	10.39	11.21
LTM Dividend per Share	3.95	3.95	3.95
(+) Excess Retained per Share	9.17	10.39	11.21
(=) Adjusted Dividend	13.11	14.34	15.16
WACC / Discount Rate	7.61%	7.61%	7.61%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$657.10	$1,381.72	$3,260.24
Upside / Downside	86.17%	291.48%	823.71%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,615.83	4,915.86	5,235.39	5,575.69	5,938.11	6,324.09	6,513.81
Payout Ratio	24.09%	37.27%	50.45%	63.64%	76.82%	90.00%	92.50%
Projected Dividends (M)	1,112.01	1,832.29	2,641.50	3,548.17	4,561.55	5,691.68	6,025.27

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.61%	7.61%	7.61%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,686.79	1,702.78	1,718.77
Year 2 PV (M)	2,238.65	2,281.29	2,324.34
Year 3 PV (M)	2,768.27	2,847.74	2,928.71
Year 4 PV (M)	3,276.30	3,402.30	3,531.90
Year 5 PV (M)	3,763.40	3,945.17	4,133.90
PV of Terminal Value (M)	86,502.38	90,680.47	95,018.48
Equity Value (M)	100,235.79	104,859.75	109,656.09
Shares Outstanding (M)	281.57	281.57	281.57
Fair Value	$355.99	$372.42	$389.45
Upside / Downside	0.86%	5.52%	10.34%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 15 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0R28.L	Newmont Corporation	2.49%	$1.01	15.53%
ETR	Entergy Corporation	2.49%	$2.34	57.35%
NKE	NIKE, Inc.	2.49%	$1.58	80.59%
OTTR	Otter Tail Corporation	2.49%	$2.03	30.69%
FHN	First Horizon Corporation	2.48%	$0.60	34.42%
PWP	Perella Weinberg Partners	2.48%	$0.44	69.65%
SCS	Steelcase Inc.	2.48%	$0.40	50.05%
PBI	Pitney Bowes Inc.	2.46%	$0.25	61.37%
RBCAA	Republic Bancorp, Inc.	2.45%	$1.67	25.85%
SRCE	1st Source Corporation	2.45%	$1.53	25.20%
TRMK	Trustmark Corporation	2.45%	$0.96	26.11%
VOYA	Voya Financial, Inc.	2.45%	$1.86	29.46%
AWK	American Water Works Company, Inc.	2.44%	$3.18	55.85%
LSTR	Landstar System, Inc.	2.44%	$3.58	90.21%
NGL	NGL Energy Partners LP	2.44%	$0.24	24.52%
TCFC	The Community Financial Corporation	2.44%	$0.66	12.72%
CADE	Cadence Bank	2.43%	$1.05	37.49%
JNJ	Johnson & Johnson	2.43%	$5.04	48.70%
MBCN	Middlefield Banc Corp.	2.43%	$0.83	42.36%
0L7G.L	Snap-on Incorporated	2.42%	$8.43	44.15%
ITW	Illinois Tool Works Inc.	2.42%	$6.04	58.20%
MOFG	MidWestOne Financial Group, Inc.	2.40%	$0.92	32.44%
FFIN	First Financial Bankshares, Inc.	2.39%	$0.72	42.45%
ADP	Automatic Data Processing, Inc.	2.38%	$6.03	59.30%
CAL	Caleres, Inc.	2.38%	$0.29	46.21%
ABM	ABM Industries Incorporated	2.37%	$1.01	54.79%
FUNC	First United Corporation	2.36%	$0.88	22.87%
HON	Honeywell International Inc.	2.36%	$4.63	48.21%
RILYK	B. Riley Financial, Inc. 5.50% Senior Notes Due 2026	2.36%	$0.58	56.91%
CDW	CDW Corporation	2.35%	$3.14	39.31%
CHMG	Chemung Financial Corporation	2.35%	$1.28	46.47%
LZB	La-Z-Boy Incorporated	2.35%	$0.88	40.20%
PKG	Packaging Corporation of America	2.35%	$4.97	50.31%
UNP	Union Pacific Corporation	2.35%	$5.44	45.77%
0K91.L	Northern Trust Corporation	2.34%	$3.20	35.68%
MCD	McDonald's Corporation	2.33%	$7.07	60.14%
MGEE	MGE Energy, Inc.	2.32%	$1.82	49.49%
MZTI	The Marzetti Company	2.32%	$3.82	61.80%
UNM	Unum Group	2.32%	$1.79	33.52%
RILYM	B. Riley Financial, Inc. - 6.37	2.31%	$0.58	56.91%
RILYO	B. Riley Financial, Inc. - 6.75	2.31%	$0.58	56.91%
HONIV	Honeywell International Inc. Common Stock Ex Distribution When Issued	2.30%	$4.63	48.21%
PGR	The Progressive Corporation	2.30%	$4.88	26.80%
WNEB	Western New England Bancorp, Inc.	2.30%	$0.28	43.00%
0R23.L	Halliburton Company	2.29%	$0.68	44.61%
ADS	Bread Financial Holdings, Inc.	2.29%	$1.30	21.08%
HLNE	Hamilton Lane Incorporated	2.29%	$3.13	74.09%
BSVN	Bank7 Corp.	2.28%	$0.94	20.81%
MCBC	Macatawa Bank Corporation	2.28%	$0.34	28.37%
BRKL	Brookline Bancorp, Inc.	2.27%	$0.54	61.06%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Birlasoft Limited (BSOFT.BO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener