Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Indian Railway Finance Corporation Limited (IRFC.BO)

Company Dividend Discount ModelIndustry: Financial - Credit ServicesSector: Financial Services

Valuation Snapshot

Stable Growth$884.48 - $1,042.07$976.57
Multi-Stage$347.78 - $381.44$364.29
Blended Fair Value$670.43
Current Price$123.51
Upside442.82%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS71.94%30.25%2.301.501.430.771.440.150.290.180.510.12
YoY Growth--53.33%4.90%85.71%-46.25%836.10%-46.67%60.58%-65.03%339.35%-28.96%
Dividend Yield--1.63%0.87%4.38%3.93%5.78%0.62%1.16%0.72%2.06%0.47%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)68,352.00
(-) Cash Dividends Paid (M)20,909.60
(=) Cash Retained (M)47,442.40
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)13,670.408,544.005,126.40
Cash Retained (M)47,442.4047,442.4047,442.40
(-) Cash Required (M)-13,670.40-8,544.00-5,126.40
(=) Excess Retained (M)33,772.0038,898.4042,316.00
(/) Shares Outstanding (M)13,044.7713,044.7713,044.77
(=) Excess Retained per Share2.592.983.24
LTM Dividend per Share1.601.601.60
(+) Excess Retained per Share2.592.983.24
(=) Adjusted Dividend4.194.584.85
WACC / Discount Rate4.58%4.58%4.58%
Growth Rate5.50%6.50%7.50%
Fair Value$884.48$976.57$1,042.07
Upside / Downside616.12%690.68%743.71%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)68,352.0072,794.8877,526.5582,565.7787,932.5593,648.1696,457.61
Payout Ratio30.59%42.47%54.35%66.24%78.12%90.00%92.50%
Projected Dividends (M)20,909.6030,918.0642,139.2754,688.6168,691.3384,283.3589,223.29

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.58%4.58%4.58%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)29,286.1829,563.7729,841.37
Year 2 PV (M)37,808.3838,528.5239,255.46
Year 3 PV (M)46,478.1147,812.3349,171.84
Year 4 PV (M)55,297.3157,423.8959,611.22
Year 5 PV (M)64,267.9467,372.1070,595.07
PV of Terminal Value (M)4,303,573.204,511,437.404,727,257.05
Equity Value (M)4,536,711.134,752,138.024,975,732.02
Shares Outstanding (M)13,044.7713,044.7713,044.77
Fair Value$347.78$364.29$381.44
Upside / Downside181.58%194.95%208.83%

High-Yield Dividend Screener

« Prev Page 24 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
NDA-FI.HENordea Bank Abp5.73%$0.9467.38%
RBF.BKR&B Food Supply Public Company Limited5.73%$0.1781.37%
1882.HKHaitian International Holdings Limited5.72%$1.2733.58%
3339.HKLonking Holdings Limited5.72%$0.1736.46%
4126.TWOPacific Hospital Supply Co., Ltd5.72%$4.8486.09%
SLFSun Life Financial Inc.5.72%$3.6065.58%
0QKD.LForbo Holding AG5.71%$50.0340.66%
IPE.WAIPOPEMA Securities S.A.5.71%$0.2368.17%
SNOR.OLSpareBank 1 Nordmøre5.71%$10.0420.14%
3705.TWYungShin Global Holding Corporation5.70%$3.2590.33%
MST.BKMaybank Securities (Thailand) Public Company Limited5.70%$0.3875.36%
3462.TNomura Real Estate Master Fund, Inc.5.69%$9,849.8672.94%
CHILE.SNBanco de Chile5.69%$9.8578.63%
RSUL4.SAMetalúrgica Riosulense S.A.5.69%$3.9836.85%
600007.SSChina World Trade Center Co., Ltd.5.68%$1.1395.72%
AURG.OLAurskog Sparebank5.68%$15.0028.30%
BPO-PT.TOBrookfield Office Properties Inc5.68%$1.1634.59%
KTY.WAGrupa Kety S.A.5.68%$52.8592.39%
PREB.BKPre-Built Public Company Limited5.68%$0.2076.14%
3213.TWOMildef Crete Inc.5.67%$5.9677.23%
NAB.AXNational Australia Bank Limited5.67%$2.4066.40%
3282.TComforia Residential REIT, Inc5.66%$18,861.6284.64%
DTEL.BRDeutsche Telekom AG5.66%$1.1349.89%
HELG.OLSpareBank 1 Helgeland5.66%$10.3551.40%
SITHAI.BKSrithai Superware Public Company Limited5.66%$0.0697.25%
002884.SZGuangdong Lingxiao Pump Industry Co.,Ltd.5.65%$1.0077.13%
1535.TWChina Ecotek Corporation5.65%$2.9975.30%
8960.TUnited Urban Investment Corporation5.65%$10,346.6368.81%
SIILI.HESiili Solutions Oyj5.65%$0.2640.06%
AVEN.STAvensia AB (publ)5.64%$0.5078.26%
RPH.BKRatchaphruek Hospital Public Company Limited5.64%$0.2885.55%
1702.HKDongguang Chemical Limited5.63%$0.1123.80%
601033.SSGrandtop Yongxing Group Co., Ltd.5.63%$0.8583.54%
601398.SSIndustrial & Commercial Bank of China Ltd.5.63%$0.4543.37%
JDF.BKJD Food Public Company Limited5.63%$0.0852.54%
024110.KSIndustrial Bank of Korea5.62%$1,165.3436.50%
DHBK.QADoha Bank Q.P.S.C.5.62%$0.1655.17%
0667.HKChina East Education Holdings Limited5.61%$0.3885.28%
0807.HKSIIC Environment Holdings Ltd.5.61%$0.0625.08%
EKH.BKEkachai Medical Care Public Company Limited5.61%$0.2891.43%
HIFA-B.STHifab Group AB (publ.)5.61%$0.1742.74%
KCAR.BKKrungthai Car Rent and Lease Public Company Limited5.61%$0.3043.66%
000987.SZGuangzhou Yuexiu Financial Holdings Group Co., Ltd.5.60%$0.4663.54%
0VCO.LPeyto Exploration & Development Corp.5.60%$1.2970.79%
1537.TWKung Long Batteries Industrial Co.,Ltd5.60%$7.0072.79%
DVR.AXDiverger Limited5.60%$0.0769.90%
SECURE.BKnForce Secure Public Company Limited5.60%$0.7053.33%
029960.KQKorea Environment Technology Co., Ltd.5.59%$499.3892.03%
2057.HKZTO Express (Cayman) Inc.5.59%$9.3186.81%
3468.TStar Asia Investment Corporation5.59%$3,448.1578.34%