DDM Analysis: ICICIBANK.BO

Valuation Snapshot

Stable Growth	$5,736.40 - $14,697.85	$13,774.03
Multi-Stage	$2,076.03 - $2,274.04	$2,173.21
Blended Fair Value	$7,973.62
Current Price	$1,348.00
Upside	491.52%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	51.36%	8.61%	9.76	7.76	4.82	1.92	0.00	1.23	1.62	2.38	4.75	4.79
YoY Growth	-	-	25.77%	60.90%	151.18%	0.00%	-100.00%	-24.17%	-31.89%	-49.87%	-0.85%	11.95%
Dividend Yield	-	-	0.68%	0.64%	0.52%	0.27%	0.00%	0.35%	0.37%	0.86%	1.64%	2.19%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	533,002.50
(-) Cash Dividends Paid (M)	70,412.70
(=) Cash Retained (M)	462,589.80

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	106,600.50	66,625.31	39,975.19
Cash Retained (M)	462,589.80	462,589.80	462,589.80
(-) Cash Required (M)	-106,600.50	-66,625.31	-39,975.19
(=) Excess Retained (M)	355,989.30	395,964.49	422,614.61
(/) Shares Outstanding (M)	7,212.00	7,212.00	7,212.00
(=) Excess Retained per Share	49.36	54.90	58.60
LTM Dividend per Share	9.76	9.76	9.76
(+) Excess Retained per Share	49.36	54.90	58.60
(=) Adjusted Dividend	59.12	64.67	68.36
WACC / Discount Rate	6.59%	6.59%	6.59%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$5,736.40	$13,774.03	$14,697.85
Upside / Downside	325.55%	921.81%	990.34%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	533,002.50	567,647.66	604,544.76	643,840.17	685,689.78	730,259.62	752,167.41
Payout Ratio	13.21%	28.57%	43.93%	59.28%	74.64%	90.00%	92.50%
Projected Dividends (M)	70,412.70	162,168.20	265,554.42	381,695.69	511,813.36	657,233.66	695,754.85

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.59%	6.59%	6.59%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	150,717.20	152,145.80	153,574.40
Year 2 PV (M)	229,375.89	233,744.86	238,155.04
Year 3 PV (M)	306,414.00	315,210.04	324,172.83
Year 4 PV (M)	381,856.40	396,541.52	411,646.19
Year 5 PV (M)	455,727.64	477,739.46	500,593.72
PV of Terminal Value (M)	13,448,255.55	14,097,811.32	14,772,227.12
Equity Value (M)	14,972,346.68	15,673,193.00	16,400,369.30
Shares Outstanding (M)	7,212.00	7,212.00	7,212.00
Fair Value	$2,076.03	$2,173.21	$2,274.04
Upside / Downside	54.01%	61.22%	68.70%

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

ICICI Bank Limited (ICICIBANK.BO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener