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 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

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