DDM Analysis: HEXT.NS

Valuation Snapshot

Stable Growth	$1,015.97 - $4,507.56	$2,392.29
Multi-Stage	$527.88 - $577.10	$552.04
Blended Fair Value	$1,472.16
Current Price	$670.50
Upside	119.56%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	11.71%	-0.16%	8.63	8.62	10.77	3.91	3.40	4.96	4.07	2.32	4.07	5.15
YoY Growth	-	-	0.11%	-20.02%	175.51%	15.13%	-31.50%	21.88%	75.48%	-43.01%	-21.00%	-41.26%
Dividend Yield	-	-	1.23%	1.13%	0.00%	0.00%	0.45%	0.65%	0.53%	0.30%	0.53%	0.68%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	13,962.00
(-) Cash Dividends Paid (M)	6,228.00
(=) Cash Retained (M)	7,734.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,792.40	1,745.25	1,047.15
Cash Retained (M)	7,734.00	7,734.00	7,734.00
(-) Cash Required (M)	-2,792.40	-1,745.25	-1,047.15
(=) Excess Retained (M)	4,941.60	5,988.75	6,686.85
(/) Shares Outstanding (M)	616.01	616.01	616.01
(=) Excess Retained per Share	8.02	9.72	10.86
LTM Dividend per Share	10.11	10.11	10.11
(+) Excess Retained per Share	8.02	9.72	10.86
(=) Adjusted Dividend	18.13	19.83	20.97
WACC / Discount Rate	7.38%	7.38%	7.38%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,015.97	$2,392.29	$4,507.56
Upside / Downside	51.52%	256.79%	572.27%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	13,962.00	14,869.53	15,836.05	16,865.39	17,961.64	19,129.15	19,703.02
Payout Ratio	44.61%	53.69%	62.76%	71.84%	80.92%	90.00%	92.50%
Projected Dividends (M)	6,228.00	7,982.77	9,939.35	12,116.56	14,534.81	17,216.23	18,225.30

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.38%	7.38%	7.38%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	7,364.13	7,433.93	7,503.73
Year 2 PV (M)	8,458.50	8,619.61	8,782.24
Year 3 PV (M)	9,512.23	9,785.30	10,063.53
Year 4 PV (M)	10,526.41	10,931.23	11,347.61
Year 5 PV (M)	11,502.10	12,057.65	12,634.47
PV of Terminal Value (M)	277,813.40	291,231.89	305,163.94
Equity Value (M)	325,176.78	340,059.61	355,495.53
Shares Outstanding (M)	616.01	616.01	616.01
Fair Value	$527.88	$552.04	$577.10
Upside / Downside	-21.27%	-17.67%	-13.93%

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

Hexaware Technologies Ltd (HEXT.NS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener