DDM Analysis: MPHASIS.BO

Valuation Snapshot

Stable Growth	$5,956.66 - $18,596.23	$17,427.39
Multi-Stage	$2,535.78 - $2,772.45	$2,651.96
Blended Fair Value	$10,039.67
Current Price	$2,654.80
Upside	278.17%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	11.39%	19.70%	54.48	49.38	45.32	63.79	34.19	31.77	24.38	20.69	26.48	21.17
YoY Growth	-	-	10.33%	8.96%	-28.94%	86.57%	7.61%	30.30%	17.86%	-21.87%	25.06%	134.74%
Dividend Yield	-	-	1.91%	1.98%	2.39%	2.78%	1.60%	3.62%	2.46%	1.91%	4.42%	3.69%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	17,850.76
(-) Cash Dividends Paid (M)	10,401.84
(=) Cash Retained (M)	7,448.92

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,570.15	2,231.35	1,338.81
Cash Retained (M)	7,448.92	7,448.92	7,448.92
(-) Cash Required (M)	-3,570.15	-2,231.35	-1,338.81
(=) Excess Retained (M)	3,878.77	5,217.58	6,110.11
(/) Shares Outstanding (M)	190.90	190.90	190.90
(=) Excess Retained per Share	20.32	27.33	32.01
LTM Dividend per Share	54.49	54.49	54.49
(+) Excess Retained per Share	20.32	27.33	32.01
(=) Adjusted Dividend	74.81	81.82	86.49
WACC / Discount Rate	6.82%	6.82%	6.82%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$5,956.66	$17,427.39	$18,596.23
Upside / Downside	124.37%	556.45%	600.48%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	17,850.76	19,011.06	20,246.78	21,562.82	22,964.40	24,457.09	25,190.80
Payout Ratio	58.27%	64.62%	70.96%	77.31%	83.65%	90.00%	92.50%
Projected Dividends (M)	10,401.84	12,284.36	14,367.66	16,669.88	19,210.69	22,011.38	23,301.49

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)	11,391.55	11,499.53	11,607.50
Year 2 PV (M)	12,355.11	12,590.44	12,827.99
Year 3 PV (M)	13,293.02	13,674.61	14,063.44
Year 4 PV (M)	14,205.76	14,752.07	15,313.99
Year 5 PV (M)	15,093.81	15,822.85	16,579.79
PV of Terminal Value (M)	417,748.63	437,926.05	458,875.70
Equity Value (M)	484,087.88	506,265.55	529,268.42
Shares Outstanding (M)	190.90	190.90	190.90
Fair Value	$2,535.78	$2,651.96	$2,772.45
Upside / Downside	-4.48%	-0.11%	4.43%

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

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Mphasis Limited (MPHASIS.BO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener