DDM Analysis: ICICIBANK.BO

Valuation Snapshot

Stable Growth	$5,736.40 - $14,697.85	$13,774.03
Multi-Stage	$2,076.03 - $2,274.04	$2,173.21
Blended Fair Value	$7,973.62
Current Price	$1,348.00
Upside	491.52%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	51.36%	8.61%	9.76	7.76	4.82	1.92	0.00	1.23	1.62	2.38	4.75	4.79
YoY Growth	-	-	25.77%	60.90%	151.18%	0.00%	-100.00%	-24.17%	-31.89%	-49.87%	-0.85%	11.95%
Dividend Yield	-	-	0.68%	0.64%	0.52%	0.27%	0.00%	0.35%	0.37%	0.86%	1.64%	2.19%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	533,002.50
(-) Cash Dividends Paid (M)	70,412.70
(=) Cash Retained (M)	462,589.80

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	106,600.50	66,625.31	39,975.19
Cash Retained (M)	462,589.80	462,589.80	462,589.80
(-) Cash Required (M)	-106,600.50	-66,625.31	-39,975.19
(=) Excess Retained (M)	355,989.30	395,964.49	422,614.61
(/) Shares Outstanding (M)	7,212.00	7,212.00	7,212.00
(=) Excess Retained per Share	49.36	54.90	58.60
LTM Dividend per Share	9.76	9.76	9.76
(+) Excess Retained per Share	49.36	54.90	58.60
(=) Adjusted Dividend	59.12	64.67	68.36
WACC / Discount Rate	6.59%	6.59%	6.59%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$5,736.40	$13,774.03	$14,697.85
Upside / Downside	325.55%	921.81%	990.34%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	533,002.50	567,647.66	604,544.76	643,840.17	685,689.78	730,259.62	752,167.41
Payout Ratio	13.21%	28.57%	43.93%	59.28%	74.64%	90.00%	92.50%
Projected Dividends (M)	70,412.70	162,168.20	265,554.42	381,695.69	511,813.36	657,233.66	695,754.85

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.59%	6.59%	6.59%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	150,717.20	152,145.80	153,574.40
Year 2 PV (M)	229,375.89	233,744.86	238,155.04
Year 3 PV (M)	306,414.00	315,210.04	324,172.83
Year 4 PV (M)	381,856.40	396,541.52	411,646.19
Year 5 PV (M)	455,727.64	477,739.46	500,593.72
PV of Terminal Value (M)	13,448,255.55	14,097,811.32	14,772,227.12
Equity Value (M)	14,972,346.68	15,673,193.00	16,400,369.30
Shares Outstanding (M)	7,212.00	7,212.00	7,212.00
Fair Value	$2,076.03	$2,173.21	$2,274.04
Upside / Downside	54.01%	61.22%	68.70%

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

ICICI Bank Limited (ICICIBANK.BO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener