DDM Analysis: DRREDDY.BO

Valuation Snapshot

Stable Growth	$1,537.80 - $3,762.35	$2,292.07
Multi-Stage	$1,061.60 - $1,160.55	$1,110.18
Blended Fair Value	$1,701.12
Current Price	$1,223.70
Upside	39.01%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	11.21%	8.07%	7.99	7.97	5.97	4.97	4.97	4.70	4.80	4.79	4.06	4.92
YoY Growth	-	-	0.21%	33.52%	20.09%	-0.02%	5.90%	-2.15%	0.25%	17.76%	-17.44%	33.88%
Dividend Yield	-	-	0.62%	0.63%	0.58%	0.57%	0.46%	0.60%	0.90%	1.07%	0.76%	0.73%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	58,621.00
(-) Cash Dividends Paid (M)	6,659.00
(=) Cash Retained (M)	51,962.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	11,724.20	7,327.63	4,396.58
Cash Retained (M)	51,962.00	51,962.00	51,962.00
(-) Cash Required (M)	-11,724.20	-7,327.63	-4,396.58
(=) Excess Retained (M)	40,237.80	44,634.38	47,565.43
(/) Shares Outstanding (M)	834.00	834.00	834.00
(=) Excess Retained per Share	48.25	53.52	57.03
LTM Dividend per Share	7.98	7.98	7.98
(+) Excess Retained per Share	48.25	53.52	57.03
(=) Adjusted Dividend	56.23	61.50	65.02
WACC / Discount Rate	9.36%	9.36%	9.36%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,537.80	$2,292.07	$3,762.35
Upside / Downside	25.67%	87.31%	207.46%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	58,621.00	62,431.37	66,489.40	70,811.21	75,413.94	80,315.85	82,725.33
Payout Ratio	11.36%	27.09%	42.82%	58.54%	74.27%	90.00%	92.50%
Projected Dividends (M)	6,659.00	16,911.11	28,467.87	41,455.55	56,011.36	72,284.27	76,520.93

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.36%	9.36%	9.36%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	15,318.83	15,464.03	15,609.24
Year 2 PV (M)	23,359.41	23,804.34	24,253.47
Year 3 PV (M)	30,813.64	31,698.19	32,599.51
Year 4 PV (M)	37,712.89	39,163.23	40,654.99
Year 5 PV (M)	44,087.04	46,216.47	48,427.38
PV of Terminal Value (M)	734,085.59	769,542.20	806,355.82
Equity Value (M)	885,377.41	925,888.46	967,900.41
Shares Outstanding (M)	834.00	834.00	834.00
Fair Value	$1,061.60	$1,110.18	$1,160.55
Upside / Downside	-13.25%	-9.28%	-5.16%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 21 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
GATX	GATX Corporation	1.45%	$2.47	28.36%
SF	Stifel Financial Corp.	1.45%	$1.86	30.82%
0HFN.L	Analog Devices, Inc.	1.44%	$3.90	84.88%
HAYN	Haynes International, Inc.	1.44%	$0.88	30.16%
0I58.L	Cummins Inc.	1.43%	$7.42	38.53%
0HRJ.L	CSX Corporation	1.42%	$0.51	33.32%
OLED	Universal Display Corporation	1.42%	$1.73	37.24%
BBW	Build-A-Bear Workshop, Inc.	1.41%	$0.86	19.50%
LBC	Luther Burbank Corporation	1.41%	$0.13	17.07%
SNDR	Schneider National, Inc.	1.41%	$0.38	58.72%
0R13.L	Church & Dwight Co., Inc.	1.40%	$1.16	36.55%
COHN	Cohen & Company Inc.	1.40%	$0.35	48.05%
HLI	Houlihan Lokey, Inc.	1.40%	$2.48	39.81%
PATK	Patrick Industries, Inc.	1.40%	$1.54	44.05%
CXT	Crane NXT, Co.	1.39%	$0.66	24.82%
ESBA	Empire State Realty OP, L.P.	1.39%	$0.09	49.94%
MMS	Maximus, Inc.	1.39%	$1.21	21.54%
WYNN	Wynn Resorts, Limited	1.39%	$1.70	34.98%
ATEN	A10 Networks, Inc.	1.38%	$0.24	34.61%
HYAC	Haymaker Acquisition Corp. III	1.38%	$0.16	37.41%
ISTR	Investar Holding Corporation	1.38%	$0.36	18.11%
MCY	Mercury General Corporation	1.38%	$1.27	16.00%
ACU	Acme United Corporation	1.37%	$0.55	28.31%
DE	Deere & Company	1.36%	$6.34	34.22%
HYAC-UN	Haymaker Acquisition Corp. 4	1.36%	$0.16	37.41%
RTX	RTX Corporation	1.36%	$2.56	52.52%
0HIN.L	Assurant, Inc.	1.35%	$3.22	19.47%
AL	Air Lease Corporation	1.35%	$0.86	9.51%
BGCP	BGC Partners, Inc.	1.34%	$0.06	11.88%
ESRT	Empire State Realty Trust, Inc.	1.34%	$0.09	49.94%
HUM	Humana Inc.	1.34%	$3.55	33.23%
ZEUS	Olympic Steel, Inc.	1.34%	$0.59	50.16%
0K9L.L	Nucor Corporation	1.33%	$2.22	31.04%
BY	Byline Bancorp, Inc.	1.33%	$0.39	13.97%
LPX	Louisiana-Pacific Corporation	1.33%	$1.09	35.19%
OPOF	Old Point Financial Corporation	1.33%	$0.56	32.91%
WSM	Williams-Sonoma, Inc.	1.33%	$2.50	27.85%
RUSHA	Rush Enterprises, Inc.	1.32%	$0.71	21.15%
VLEOX	Value Line Small Cap Opportunities Fund, Inc. Investor Class	1.32%	$0.79	56.29%
0IW7.L	Global Payments Inc.	1.31%	$1.01	13.82%
APO	Apollo Global Management, Inc.	1.31%	$1.92	27.59%
EMP	Entergy Mississippi, Inc. 1M BD 66	1.31%	$0.27	6.72%
NDSN	Nordson Corporation	1.31%	$3.15	36.67%
ROK	Rockwell Automation, Inc.	1.31%	$5.23	68.01%
UMBF	UMB Financial Corporation	1.31%	$1.52	18.87%
0L3I.L	The Charles Schwab Corporation	1.30%	$1.29	28.42%
0R2X.L	Corning Incorporated	1.30%	$1.15	72.69%
EBAY	eBay Inc.	1.30%	$1.13	24.20%
GGG	Graco Inc.	1.30%	$1.07	36.31%
HES	Hess Corporation	1.30%	$1.94	26.90%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Dr. Reddy's Laboratories Limited (DRREDDY.BO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener