DDM Analysis: INDIAMART.BO

Valuation Snapshot

Stable Growth	$4,111.90 - $17,778.09	$9,978.06
Multi-Stage	$2,125.50 - $2,322.73	$2,222.32
Blended Fair Value	$6,100.19
Current Price	$2,356.40
Upside	158.88%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	29.18%	0.00%	19.93	10.17	1.01	7.56	0.25	5.54	0.00	0.00	0.00	0.00
YoY Growth	-	-	96.06%	902.76%	-86.60%	2,951.98%	-95.53%	0.00%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	0.77%	0.38%	0.04%	0.40%	0.01%	0.48%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,377.37
(-) Cash Dividends Paid (M)	3,000.99
(=) Cash Retained (M)	2,376.38

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,075.47	672.17	403.30
Cash Retained (M)	2,376.38	2,376.38	2,376.38
(-) Cash Required (M)	-1,075.47	-672.17	-403.30
(=) Excess Retained (M)	1,300.91	1,704.21	1,973.08
(/) Shares Outstanding (M)	60.15	60.15	60.15
(=) Excess Retained per Share	21.63	28.33	32.80
LTM Dividend per Share	49.89	49.89	49.89
(+) Excess Retained per Share	21.63	28.33	32.80
(=) Adjusted Dividend	71.51	78.22	82.69
WACC / Discount Rate	7.33%	7.33%	7.33%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$4,111.90	$9,978.06	$17,778.09
Upside / Downside	74.50%	323.44%	654.46%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,377.37	5,726.90	6,099.15	6,495.59	6,917.81	7,367.46	7,588.49
Payout Ratio	55.81%	62.65%	69.48%	76.32%	83.16%	90.00%	92.50%
Projected Dividends (M)	3,000.99	3,587.69	4,237.97	4,957.64	5,752.95	6,630.72	7,019.35

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.33%	7.33%	7.33%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	3,311.13	3,342.52	3,373.90
Year 2 PV (M)	3,609.79	3,678.55	3,747.95
Year 3 PV (M)	3,897.27	4,009.15	4,123.15
Year 4 PV (M)	4,173.87	4,334.39	4,499.49
Year 5 PV (M)	4,439.87	4,654.32	4,876.98
PV of Terminal Value (M)	108,425.50	113,662.49	119,099.92
Equity Value (M)	127,857.44	133,681.42	139,721.39
Shares Outstanding (M)	60.15	60.15	60.15
Fair Value	$2,125.50	$2,222.32	$2,322.73
Upside / Downside	-9.80%	-5.69%	-1.43%

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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

IndiaMART InterMESH Limited (INDIAMART.BO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener