DDM Analysis: KALPATPOWR.NS

Valuation Snapshot

Stable Growth	$2,643.67 - $5,730.77	$5,370.57
Multi-Stage	$859.55 - $941.19	$899.62
Blended Fair Value	$3,135.09
Current Price	$534.25
Upside	486.82%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
DPS	21.08%	15.47%	6.34	1.46	8.27	7.89	3.07	2.44	0.04	1.41	1.50	1.50
YoY Growth	-	-	334.20%	-82.35%	4.79%	157.36%	25.90%	5,353.00%	-96.84%	-6.09%	0.00%	0.00%
Dividend Yield	-	-	1.19%	0.41%	1.94%	3.64%	0.57%	0.61%	0.01%	0.55%	0.58%	0.81%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,410.00
(-) Cash Dividends Paid (M)	1,207.80
(=) Cash Retained (M)	3,202.20

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	882.00	551.25	330.75
Cash Retained (M)	3,202.20	3,202.20	3,202.20
(-) Cash Required (M)	-882.00	-551.25	-330.75
(=) Excess Retained (M)	2,320.20	2,650.95	2,871.45
(/) Shares Outstanding (M)	153.04	153.04	153.04
(=) Excess Retained per Share	15.16	17.32	18.76
LTM Dividend per Share	7.89	7.89	7.89
(+) Excess Retained per Share	15.16	17.32	18.76
(=) Adjusted Dividend	23.05	25.21	26.65
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$2,643.67	$5,370.57	$5,730.77
Upside / Downside	394.84%	905.25%	972.68%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,410.00	4,696.65	5,001.93	5,327.06	5,673.32	6,042.08	6,223.34
Payout Ratio	27.39%	39.91%	52.43%	64.96%	77.48%	90.00%	92.50%
Projected Dividends (M)	1,207.80	1,874.44	2,622.65	3,460.20	4,395.55	5,437.87	5,756.59

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,744.83	1,761.36	1,777.90
Year 2 PV (M)	2,272.48	2,315.76	2,359.45
Year 3 PV (M)	2,790.87	2,870.99	2,952.62
Year 4 PV (M)	3,300.14	3,427.05	3,557.59
Year 5 PV (M)	3,800.39	3,983.95	4,174.53
PV of Terminal Value (M)	117,637.00	123,318.91	129,218.28
Equity Value (M)	131,545.70	137,678.02	144,040.38
Shares Outstanding (M)	153.04	153.04	153.04
Fair Value	$859.55	$899.62	$941.19
Upside / Downside	60.89%	68.39%	76.17%

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

Kalpataru Power Transmission Limited (KALPATPOWR.NS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener