Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

Bharti Hexacom Limited (BHARTIHEXA.NS)

Company Dividend Discount ModelIndustry: Telecommunications ServicesSector: Communication Services

Valuation Snapshot

Stable Growth$5,206.57 - $6,134.23$5,748.67
Multi-Stage$1,345.19 - $1,474.17$1,408.49
Blended Fair Value$3,578.58
Current Price$1,659.80
Upside115.60%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS0.00%14.87%4.001.500.000.000.000.000.001.364.632.17
YoY Growth--166.67%0.00%0.00%0.00%0.00%0.00%-100.00%-70.65%113.94%116.60%
Dividend Yield--0.20%0.14%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)15,421.00
(-) Cash Dividends Paid (M)5,000.00
(=) Cash Retained (M)10,421.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)3,084.201,927.631,156.58
Cash Retained (M)10,421.0010,421.0010,421.00
(-) Cash Required (M)-3,084.20-1,927.63-1,156.58
(=) Excess Retained (M)7,336.808,493.389,264.43
(/) Shares Outstanding (M)499.96499.96499.96
(=) Excess Retained per Share14.6716.9918.53
LTM Dividend per Share10.0010.0010.00
(+) Excess Retained per Share14.6716.9918.53
(=) Adjusted Dividend24.6826.9928.53
WACC / Discount Rate5.38%5.38%5.38%
Growth Rate5.50%6.50%7.50%
Fair Value$5,206.57$5,748.67$6,134.23
Upside / Downside213.69%246.35%269.58%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)15,421.0016,423.3717,490.8818,627.7919,838.6021,128.1121,761.95
Payout Ratio32.42%43.94%55.45%66.97%78.48%90.00%92.50%
Projected Dividends (M)5,000.007,216.219,699.3912,474.9115,570.2619,015.3020,129.80

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.38%5.38%5.38%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)6,783.466,847.766,912.06
Year 2 PV (M)8,570.978,734.228,899.01
Year 3 PV (M)10,362.5110,659.9810,963.09
Year 4 PV (M)12,158.1112,625.6813,106.60
Year 5 PV (M)13,957.7714,631.9415,331.90
PV of Terminal Value (M)620,703.54650,683.76681,811.38
Equity Value (M)672,536.37704,183.34737,024.06
Shares Outstanding (M)499.96499.96499.96
Fair Value$1,345.19$1,408.49$1,474.17
Upside / Downside-18.95%-15.14%-11.18%

High-Yield Dividend Screener

« Prev Page 15 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
0R28.LNewmont Corporation2.49%$1.0115.53%
ETREntergy Corporation2.49%$2.3457.35%
NKENIKE, Inc.2.49%$1.5880.59%
OTTROtter Tail Corporation2.49%$2.0330.69%
FHNFirst Horizon Corporation2.48%$0.6034.42%
PWPPerella Weinberg Partners2.48%$0.4469.65%
SCSSteelcase Inc.2.48%$0.4050.05%
PBIPitney Bowes Inc.2.46%$0.2561.37%
RBCAARepublic Bancorp, Inc.2.45%$1.6725.85%
SRCE1st Source Corporation2.45%$1.5325.20%
TRMKTrustmark Corporation2.45%$0.9626.11%
VOYAVoya Financial, Inc.2.45%$1.8629.46%
AWKAmerican Water Works Company, Inc.2.44%$3.1855.85%
LSTRLandstar System, Inc.2.44%$3.5890.21%
NGLNGL Energy Partners LP2.44%$0.2424.52%
TCFCThe Community Financial Corporation2.44%$0.6612.72%
CADECadence Bank2.43%$1.0537.49%
JNJJohnson & Johnson2.43%$5.0448.70%
MBCNMiddlefield Banc Corp.2.43%$0.8342.36%
0L7G.LSnap-on Incorporated2.42%$8.4344.15%
ITWIllinois Tool Works Inc.2.42%$6.0458.20%
MOFGMidWestOne Financial Group, Inc.2.40%$0.9232.44%
FFINFirst Financial Bankshares, Inc.2.39%$0.7242.45%
ADPAutomatic Data Processing, Inc.2.38%$6.0359.30%
CALCaleres, Inc.2.38%$0.2946.21%
ABMABM Industries Incorporated2.37%$1.0154.79%
FUNCFirst United Corporation2.36%$0.8822.87%
HONHoneywell International Inc.2.36%$4.6348.21%
RILYKB. Riley Financial, Inc. 5.50% Senior Notes Due 20262.36%$0.5856.91%
CDWCDW Corporation2.35%$3.1439.31%
CHMGChemung Financial Corporation2.35%$1.2846.47%
LZBLa-Z-Boy Incorporated2.35%$0.8840.20%
PKGPackaging Corporation of America2.35%$4.9750.31%
UNPUnion Pacific Corporation2.35%$5.4445.77%
0K91.LNorthern Trust Corporation2.34%$3.2035.68%
MCDMcDonald's Corporation2.33%$7.0760.14%
MGEEMGE Energy, Inc.2.32%$1.8249.49%
MZTIThe Marzetti Company2.32%$3.8261.80%
UNMUnum Group2.32%$1.7933.52%
RILYMB. Riley Financial, Inc. - 6.372.31%$0.5856.91%
RILYOB. Riley Financial, Inc. - 6.752.31%$0.5856.91%
HONIVHoneywell International Inc. Common Stock Ex Distribution When Issued2.30%$4.6348.21%
PGRThe Progressive Corporation2.30%$4.8826.80%
WNEBWestern New England Bancorp, Inc.2.30%$0.2843.00%
0R23.LHalliburton Company2.29%$0.6844.61%
ADSBread Financial Holdings, Inc.2.29%$1.3021.08%
HLNEHamilton Lane Incorporated2.29%$3.1374.09%
BSVNBank7 Corp.2.28%$0.9420.81%
MCBCMacatawa Bank Corporation2.28%$0.3428.37%
BRKLBrookline Bancorp, Inc.2.27%$0.5461.06%