DDM Analysis: GILLETTE.BO

Valuation Snapshot

Stable Growth	$3,304.06 - $7,007.23	$4,690.45
Multi-Stage	$2,474.11 - $2,698.89	$2,584.48
Blended Fair Value	$3,637.46
Current Price	$9,480.00
Upside	-61.63%
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	29.60%	22.05%	110.00	135.00	71.00	69.00	132.00	30.09	42.00	12.04	174.00	19.88
YoY Growth	-	-	-18.52%	90.14%	2.90%	-47.73%	338.67%	-28.36%	248.87%	-93.08%	775.24%	32.53%
Dividend Yield	-	-	1.01%	1.59%	1.16%	1.33%	2.24%	0.56%	0.59%	0.18%	3.10%	0.46%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,739.90
(-) Cash Dividends Paid (M)	2,118.00
(=) Cash Retained (M)	3,621.90

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,147.98	717.49	430.49
Cash Retained (M)	3,621.90	3,621.90	3,621.90
(-) Cash Required (M)	-1,147.98	-717.49	-430.49
(=) Excess Retained (M)	2,473.92	2,904.41	3,191.41
(/) Shares Outstanding (M)	32.58	32.58	32.58
(=) Excess Retained per Share	75.92	89.14	97.94
LTM Dividend per Share	65.00	65.00	65.00
(+) Excess Retained per Share	75.92	89.14	97.94
(=) Adjusted Dividend	140.92	154.14	162.94
WACC / Discount Rate	10.00%	10.00%	10.00%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$3,304.06	$4,690.45	$7,007.23
Upside / Downside	-65.15%	-50.52%	-26.08%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,739.90	6,112.99	6,510.34	6,933.51	7,384.19	7,864.16	8,100.09
Payout Ratio	36.90%	47.52%	58.14%	68.76%	79.38%	90.00%	92.50%
Projected Dividends (M)	2,118.00	2,904.87	3,785.09	4,767.47	5,861.56	7,077.74	7,492.58

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.00%	10.00%	10.00%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	2,616.00	2,640.80	2,665.60
Year 2 PV (M)	3,069.72	3,128.19	3,187.21
Year 3 PV (M)	3,481.94	3,581.89	3,683.74
Year 4 PV (M)	3,855.30	4,003.56	4,156.06
Year 5 PV (M)	4,192.28	4,394.77	4,605.01
PV of Terminal Value (M)	63,402.09	66,464.43	69,643.98
Equity Value (M)	80,617.33	84,213.65	87,941.60
Shares Outstanding (M)	32.58	32.58	32.58
Fair Value	$2,474.11	$2,584.48	$2,698.89
Upside / Downside	-73.90%	-72.74%	-71.53%

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

Gillette India Limited (GILLETTE.BO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener