DDM Analysis: HEXT.NS

Valuation Snapshot

Stable Growth	$1,443.93 - $4,507.56	$4,224.25
Multi-Stage	$608.62 - $665.76	$636.67
Blended Fair Value	$2,430.46
Current Price	$670.50
Upside	262.48%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	11.71%	-0.16%	8.63	8.62	10.77	3.91	3.40	4.96	4.07	2.32	4.07	5.15
YoY Growth	-	-	0.11%	-20.02%	175.51%	15.13%	-31.50%	21.88%	75.48%	-43.01%	-21.00%	-41.26%
Dividend Yield	-	-	1.23%	1.13%	0.00%	0.00%	0.45%	0.65%	0.53%	0.30%	0.53%	0.68%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	13,962.00
(-) Cash Dividends Paid (M)	6,228.00
(=) Cash Retained (M)	7,734.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,792.40	1,745.25	1,047.15
Cash Retained (M)	7,734.00	7,734.00	7,734.00
(-) Cash Required (M)	-2,792.40	-1,745.25	-1,047.15
(=) Excess Retained (M)	4,941.60	5,988.75	6,686.85
(/) Shares Outstanding (M)	616.01	616.01	616.01
(=) Excess Retained per Share	8.02	9.72	10.86
LTM Dividend per Share	10.11	10.11	10.11
(+) Excess Retained per Share	8.02	9.72	10.86
(=) Adjusted Dividend	18.13	19.83	20.97
WACC / Discount Rate	6.82%	6.82%	6.82%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,443.93	$4,224.25	$4,507.56
Upside / Downside	115.35%	530.01%	572.27%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	13,962.00	14,869.53	15,836.05	16,865.39	17,961.64	19,129.15	19,703.02
Payout Ratio	44.61%	53.69%	62.76%	71.84%	80.92%	90.00%	92.50%
Projected Dividends (M)	6,228.00	7,982.77	9,939.35	12,116.56	14,534.81	17,216.23	18,225.30

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.82%	6.82%	6.82%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	7,402.60	7,472.77	7,542.93
Year 2 PV (M)	8,547.11	8,709.91	8,874.24
Year 3 PV (M)	9,662.09	9,939.46	10,222.08
Year 4 PV (M)	10,748.10	11,161.45	11,586.60
Year 5 PV (M)	11,805.69	12,375.91	12,967.95
PV of Terminal Value (M)	326,750.34	342,532.50	358,918.68
Equity Value (M)	374,915.93	392,191.99	410,112.49
Shares Outstanding (M)	616.01	616.01	616.01
Fair Value	$608.62	$636.67	$665.76
Upside / Downside	-9.23%	-5.05%	-0.71%

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

Hexaware Technologies Ltd (HEXT.NS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener