DDM Analysis: DRREDDY.BO

Valuation Snapshot

Stable Growth	$11,864.79 - $13,978.73	$13,100.12
Multi-Stage	$3,279.61 - $3,596.39	$3,435.06
Blended Fair Value	$8,267.59
Current Price	$1,223.70
Upside	575.62%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	11.21%	8.07%	7.99	7.97	5.97	4.97	4.97	4.70	4.80	4.79	4.06	4.92
YoY Growth	-	-	0.21%	33.52%	20.09%	-0.02%	5.90%	-2.15%	0.25%	17.76%	-17.44%	33.88%
Dividend Yield	-	-	0.62%	0.63%	0.58%	0.57%	0.46%	0.60%	0.90%	1.07%	0.76%	0.73%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	58,621.00
(-) Cash Dividends Paid (M)	6,659.00
(=) Cash Retained (M)	51,962.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	11,724.20	7,327.63	4,396.58
Cash Retained (M)	51,962.00	51,962.00	51,962.00
(-) Cash Required (M)	-11,724.20	-7,327.63	-4,396.58
(=) Excess Retained (M)	40,237.80	44,634.38	47,565.43
(/) Shares Outstanding (M)	834.00	834.00	834.00
(=) Excess Retained per Share	48.25	53.52	57.03
LTM Dividend per Share	7.98	7.98	7.98
(+) Excess Retained per Share	48.25	53.52	57.03
(=) Adjusted Dividend	56.23	61.50	65.02
WACC / Discount Rate	5.21%	5.21%	5.21%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$11,864.79	$13,100.12	$13,978.73
Upside / Downside	869.58%	970.53%	1,042.33%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	58,621.00	62,431.37	66,489.40	70,811.21	75,413.94	80,315.85	82,725.33
Payout Ratio	11.36%	27.09%	42.82%	58.54%	74.27%	90.00%	92.50%
Projected Dividends (M)	6,659.00	16,911.11	28,467.87	41,455.55	56,011.36	72,284.27	76,520.93

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.21%	5.21%	5.21%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	15,922.71	16,073.64	16,224.56
Year 2 PV (M)	25,237.40	25,718.10	26,203.34
Year 3 PV (M)	34,603.28	35,596.61	36,608.78
Year 4 PV (M)	44,020.55	45,713.46	47,454.73
Year 5 PV (M)	53,489.43	56,072.99	58,755.43
PV of Terminal Value (M)	2,561,917.40	2,685,658.97	2,814,136.42
Equity Value (M)	2,735,190.77	2,864,833.77	2,999,383.25
Shares Outstanding (M)	834.00	834.00	834.00
Fair Value	$3,279.61	$3,435.06	$3,596.39
Upside / Downside	168.01%	180.71%	193.89%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 24 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EXPD	Expeditors International of Washington, Inc.	0.99%	$1.50	24.32%
LISOX	Lazard International Strategic Equity Ptf Open Shares	0.99%	$0.13	36.87%
MXC	Mexco Energy Corporation	0.99%	$0.10	12.25%
NIC	Nicolet Bankshares, Inc.	0.99%	$1.19	12.58%
PAYC	Paycom Software, Inc.	0.99%	$1.51	18.80%
RRC	Range Resources Corporation	0.99%	$0.35	14.60%
WLFC	Willis Lease Finance Corporation	0.99%	$1.32	7.58%
WOR	Worthington Industries, Inc.	0.99%	$0.52	23.95%
CNXN	PC Connection, Inc.	0.98%	$0.56	16.89%
CAT	Caterpillar Inc.	0.97%	$5.78	29.40%
CNK	Cinemark Holdings, Inc.	0.97%	$0.23	18.28%
ECL	Ecolab Inc.	0.97%	$2.54	36.57%
EVR	Evercore Inc.	0.97%	$3.41	27.02%
LSBK	Lake Shore Bancorp, Inc.	0.96%	$0.14	24.34%
0ITL.L	Arthur J. Gallagher & Co.	0.95%	$2.42	39.43%
0IZI.L	W.W. Grainger, Inc.	0.95%	$9.52	26.47%
0L5V.L	The Sherwin-Williams Company	0.95%	$3.11	30.09%
0R2S.L	Stryker Corporation	0.95%	$3.28	43.09%
RRX	Regal Rexnord Corporation	0.95%	$1.39	36.07%
WT	WisdomTree, Inc.	0.95%	$0.12	18.12%
J	Jacobs Solutions Inc.	0.94%	$1.27	53.80%
ORCL	Oracle Corporation	0.94%	$1.84	34.81%
TCBS	Texas Community Bancshares, Inc.	0.94%	$0.17	19.22%
IMKTA	Ingles Markets, Incorporated	0.93%	$0.65	14.68%
ODC	Oil-Dri Corporation of America	0.93%	$0.45	12.28%
PENG	Penguin Solutions, Inc.	0.93%	$0.19	40.17%
SSBK	Southern States Bancshares, Inc.	0.93%	$0.34	9.19%
DAL	Delta Air Lines, Inc.	0.92%	$0.63	8.94%
HIFS	Hingham Institution for Savings	0.92%	$2.49	12.15%
RL	Ralph Lauren Corporation	0.92%	$3.34	24.37%
OPY	Oppenheimer Holdings Inc.	0.91%	$0.66	8.90%
BGC	BGC Group, Inc	0.90%	$0.08	23.56%
CDRE	Cadre Holdings, Inc.	0.90%	$0.37	33.35%
MBNKP	Medallion Bank	0.90%	$0.23	12.50%
JBHT	J.B. Hunt Transport Services, Inc.	0.89%	$1.75	30.14%
NYT	The New York Times Company	0.89%	$0.62	30.32%
RMD	ResMed Inc.	0.89%	$2.18	22.31%
VBFC	Village Bank and Trust Financial Corp.	0.89%	$0.72	15.35%
0I14.L	Cognex Corporation	0.88%	$0.32	49.16%
AR	Antero Resources Corporation	0.88%	$0.30	17.15%
LDOS	Leidos Holdings, Inc.	0.88%	$1.61	14.88%
LMAT	LeMaitre Vascular, Inc.	0.88%	$0.70	32.20%
NNI	Nelnet, Inc.	0.88%	$1.14	9.52%
PFSI	PennyMac Financial Services, Inc.	0.88%	$1.16	12.49%
SMBK	SmartFinancial, Inc.	0.88%	$0.32	11.76%
BYD	Boyd Gaming Corporation	0.87%	$0.75	3.22%
ROST	Ross Stores, Inc.	0.87%	$1.59	24.85%
BBSI	Barrett Business Services, Inc.	0.86%	$0.31	15.02%
BCO	The Brink's Company	0.86%	$1.00	24.81%
HXL	Hexcel Corporation	0.86%	$0.66	77.18%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Dr. Reddy's Laboratories Limited (DRREDDY.BO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener