DDM Analysis: GILLETTE.BO

Valuation Snapshot

Stable Growth	$3,304.06 - $7,007.23	$4,690.45
Multi-Stage	$2,474.11 - $2,698.89	$2,584.48
Blended Fair Value	$3,637.46
Current Price	$9,480.00
Upside	-61.63%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	29.60%	22.05%	110.00	135.00	71.00	69.00	132.00	30.09	42.00	12.04	174.00	19.88
YoY Growth	-	-	-18.52%	90.14%	2.90%	-47.73%	338.67%	-28.36%	248.87%	-93.08%	775.24%	32.53%
Dividend Yield	-	-	1.01%	1.59%	1.16%	1.33%	2.24%	0.56%	0.59%	0.18%	3.10%	0.46%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,739.90
(-) Cash Dividends Paid (M)	2,118.00
(=) Cash Retained (M)	3,621.90

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,147.98	717.49	430.49
Cash Retained (M)	3,621.90	3,621.90	3,621.90
(-) Cash Required (M)	-1,147.98	-717.49	-430.49
(=) Excess Retained (M)	2,473.92	2,904.41	3,191.41
(/) Shares Outstanding (M)	32.58	32.58	32.58
(=) Excess Retained per Share	75.92	89.14	97.94
LTM Dividend per Share	65.00	65.00	65.00
(+) Excess Retained per Share	75.92	89.14	97.94
(=) Adjusted Dividend	140.92	154.14	162.94
WACC / Discount Rate	10.00%	10.00%	10.00%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$3,304.06	$4,690.45	$7,007.23
Upside / Downside	-65.15%	-50.52%	-26.08%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,739.90	6,112.99	6,510.34	6,933.51	7,384.19	7,864.16	8,100.09
Payout Ratio	36.90%	47.52%	58.14%	68.76%	79.38%	90.00%	92.50%
Projected Dividends (M)	2,118.00	2,904.87	3,785.09	4,767.47	5,861.56	7,077.74	7,492.58

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.00%	10.00%	10.00%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	2,616.00	2,640.80	2,665.60
Year 2 PV (M)	3,069.72	3,128.19	3,187.21
Year 3 PV (M)	3,481.94	3,581.89	3,683.74
Year 4 PV (M)	3,855.30	4,003.56	4,156.06
Year 5 PV (M)	4,192.28	4,394.77	4,605.01
PV of Terminal Value (M)	63,402.09	66,464.43	69,643.98
Equity Value (M)	80,617.33	84,213.65	87,941.60
Shares Outstanding (M)	32.58	32.58	32.58
Fair Value	$2,474.11	$2,584.48	$2,698.89
Upside / Downside	-73.90%	-72.74%	-71.53%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 25 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
MDC	M.D.C. Holdings, Inc.	0.86%	$0.54	55.94%
AXP	American Express Company	0.85%	$3.17	20.85%
FOXA	Fox Corporation	0.85%	$0.62	13.96%
LMST	Limestone Bancorp, Inc.	0.85%	$0.20	8.06%
RCL	Royal Caribbean Cruises Ltd.	0.85%	$2.41	16.19%
AZZ	AZZ Inc.	0.84%	$0.92	8.89%
HIBB	Hibbett, Inc.	0.84%	$0.74	9.00%
MAR	Marriott International, Inc.	0.84%	$2.62	27.38%
MORN	Morningstar, Inc.	0.84%	$1.77	20.03%
SGH	SMART Global Holdings, Inc.	0.84%	$0.14	30.96%
URI	United Rentals, Inc.	0.84%	$7.13	18.10%
0HYJ.L	Cintas Corporation	0.83%	$1.54	34.15%
EFX	Equifax Inc.	0.83%	$1.78	33.46%
GM	General Motors Company	0.82%	$0.66	21.22%
KVSA	Khosla Ventures Acquisition Co.	0.81%	$0.09	9.61%
WMT	Walmart Inc.	0.81%	$0.91	31.92%
BMI	Badger Meter, Inc.	0.80%	$1.41	30.10%
FRD	Friedman Industries, Incorporated	0.80%	$0.16	9.82%
ITT	ITT Inc.	0.80%	$1.40	22.66%
MLI	Mueller Industries, Inc.	0.80%	$0.94	13.89%
SSSSL	SuRo Capital Corp. 6.00% Notes due 2026	0.80%	$0.20	8.46%
RGLD	Royal Gold, Inc.	0.79%	$1.75	24.00%
VRSK	Verisk Analytics, Inc.	0.79%	$1.74	26.41%
COF	Capital One Financial Corporation	0.78%	$1.94	87.57%
EE	Excelerate Energy, Inc.	0.78%	$0.22	9.21%
0K36.L	Moody's Corporation	0.77%	$3.82	30.70%
HCI	HCI Group, Inc.	0.77%	$1.42	9.00%
PH	Parker-Hannifin Corporation	0.77%	$6.85	24.15%
SEI	Solaris Energy Infrastructure, Inc.	0.77%	$0.39	44.96%
0HQN.L	Cboe Global Markets, Inc.	0.76%	$1.90	20.31%
ASIC	Ategrity Specialty Holdings LLC	0.76%	$0.15	12.77%
GL	Globe Life Inc.	0.75%	$1.03	7.35%
0KYY.L	S&P Global Inc.	0.74%	$3.81	28.09%
PHM	PulteGroup, Inc.	0.74%	$0.89	6.67%
ROP	Roper Technologies, Inc.	0.74%	$3.20	22.09%
ZWS	Zurn Elkay Water Solutions Corporation	0.74%	$0.35	30.63%
JOE	The St. Joe Company	0.73%	$0.43	24.05%
TOL	Toll Brothers, Inc.	0.73%	$0.99	7.16%
TTEK	Tetra Tech, Inc.	0.73%	$0.25	26.25%
0HCB.L	Alcoa Corporation	0.72%	$0.40	9.08%
A	Agilent Technologies, Inc.	0.72%	$0.99	21.64%
FCFS	FirstCash Holdings, Inc	0.72%	$1.13	16.40%
TRAK	ReposiTrak, Inc.	0.72%	$0.09	22.94%
BKNG	Booking Holdings Inc.	0.71%	$37.78	24.39%
PGC	Peapack-Gladstone Financial Corporation	0.71%	$0.20	10.22%
ASO	Academy Sports and Outdoors, Inc.	0.70%	$0.37	6.63%
BRO	Brown & Brown, Inc.	0.70%	$0.54	18.02%
INTU	Intuit Inc.	0.70%	$4.39	29.97%
MSFT	Microsoft Corporation	0.70%	$3.31	23.52%
NCR	NCR Corporation	0.70%	$0.11	1.70%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Gillette India Limited (GILLETTE.BO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener