Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Bharti Airtel Limited (BHARTIARTL.BO)

Company Dividend Discount ModelIndustry: Telecommunications ServicesSector: Communication Services

Valuation Snapshot

Stable Growth$10,802.27 - $12,726.91$11,926.98
Multi-Stage$3,231.74 - $3,542.92$3,384.44
Blended Fair Value$7,655.71
Current Price$1,878.40
Upside307.57%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS30.59%15.77%11.516.955.962.404.473.037.745.421.521.77
YoY Growth--65.73%16.57%148.64%-46.34%47.33%-60.82%42.77%256.15%-14.15%-33.40%
Dividend Yield--0.57%0.48%0.68%0.35%0.87%0.55%2.26%1.58%0.44%0.54%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)385,426.00
(-) Cash Dividends Paid (M)114,035.00
(=) Cash Retained (M)271,391.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)77,085.2048,178.2528,906.95
Cash Retained (M)271,391.00271,391.00271,391.00
(-) Cash Required (M)-77,085.20-48,178.25-28,906.95
(=) Excess Retained (M)194,305.80223,212.75242,484.05
(/) Shares Outstanding (M)6,022.806,022.806,022.80
(=) Excess Retained per Share32.2637.0640.26
LTM Dividend per Share18.9318.9318.93
(+) Excess Retained per Share32.2637.0640.26
(=) Adjusted Dividend51.2056.0059.19
WACC / Discount Rate5.06%5.06%5.06%
Growth Rate5.50%6.50%7.50%
Fair Value$10,802.27$11,926.98$12,726.91
Upside / Downside475.08%534.95%577.54%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)385,426.00410,478.69437,159.80465,575.19495,837.58528,067.02543,909.03
Payout Ratio29.59%41.67%53.75%65.83%77.92%90.00%92.50%
Projected Dividends (M)114,035.00171,043.98234,982.34306,510.02386,343.50475,260.32503,115.86

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.06%5.06%5.06%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)161,273.36162,802.02164,330.68
Year 2 PV (M)208,903.11212,882.13216,898.68
Year 3 PV (M)256,926.68264,302.12271,817.37
Year 4 PV (M)305,346.52317,089.28329,167.53
Year 5 PV (M)354,165.10371,271.41389,032.41
PV of Terminal Value (M)18,177,495.0119,055,474.8119,967,056.97
Equity Value (M)19,464,109.7820,383,821.7721,338,303.65
Shares Outstanding (M)6,022.806,022.806,022.80
Fair Value$3,231.74$3,384.44$3,542.92
Upside / Downside72.05%80.18%88.61%

High-Yield Dividend Screener

« Prev Page 28 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
U96.SISembcorp Industries Ltd5.19%$0.3229.05%
CIN.AXCarlton Investments Limited5.18%$1.7961.04%
MERK.JKPT Merck Tbk5.18%$170.3142.74%
0QQ2.LGeberit AG5.17%$25.4271.02%
2640.TWOTaiwan Taxi Co.,Ltd.5.17%$7.0177.56%
603508.SSHenan Thinker Automatic Equipment Co., Ltd.5.17%$1.4488.86%
RICHT.BDChemical Works5.17%$509.8341.05%
FPT.BKFrasers Property (Thailand) Public Company Limited5.16%$0.3140.49%
YSON.FSonae, SGPS, S.A.5.16%$0.0960.40%
0QS5.LBossard Holding AG5.15%$7.9044.91%
2341.HKEcoGreen International Group Limited5.15%$0.109.70%
4942.TWChia Chang Co., Ltd5.15%$1.9967.15%
601555.SSSoochow Securities Co., Ltd.5.15%$0.4766.76%
601686.SSTianjin You Fa Steel Pipe Group Stock Co., Ltd.5.15%$0.3256.09%
6979.HKZJLD Group Inc5.15%$0.4556.09%
3118.TWOLevel Biotechnology Inc.5.14%$1.7080.08%
ALTOU.PATouax5.14%$0.2220.71%
BE8.BKBeryl 8 Plus Public Company Limited5.14%$0.2475.69%
KEG-UN.TOThe Keg Royalties Income Fund5.14%$0.9684.63%
QEWS.QAQatar Electricity & Water Company Q.P.S.C.5.14%$0.7767.87%
6805.HKKimou Environmental Holding Limited5.13%$0.1360.10%
9521.SRInmar Company for Real Estate Development and Investment5.13%$1.0024.60%
MTI.BKMuang Thai Insurance Public Company Limited5.13%$0.8045.07%
3218.TWOUniversal Vision Biotechnology Co., Ltd.5.12%$7.4771.57%
600694.SSDashang Co., Ltd.5.12%$0.9263.22%
601877.SSZhejiang Chint Electrics Co., Ltd.5.12%$1.4367.03%
GL9.IRGlanbia plc5.12%$0.7450.22%
STBP3.SASantos Brasil Participações S.A.5.12%$0.7478.31%
WSU.DEWashTec AG5.12%$2.4092.47%
0RUJ.LDelta Plus Group5.11%$2.4829.42%
2887.TWTS Financial Holding Co., Ltd.5.11%$1.0493.64%
3003.SRCity Cement Company5.11%$0.6566.06%
ALVU.PAVente-Unique.com S.A.5.11%$0.7945.95%
CAML3.SACamil Alimentos S.A.5.11%$0.2860.82%
RECTRectitude Holdings Ltd Ordinary Shares5.11%$0.0926.70%
603518.SSJinhong Fashion Group Co.,Ltd.5.10%$0.4966.21%
6242.TWOLi Kang Biomedical Co., Ltd.5.10%$2.0077.54%
ECMPA.ASEurocommercial Properties N.V.5.10%$1.3355.30%
NOMDNomad Foods Limited5.09%$0.6246.03%
2249.TWOYoung Shine Electric Co., Ltd.5.08%$4.7121.31%
ARZZ3.SAArezzo Indústria e Comércio S.A.5.08%$2.6767.63%
CMAN.BKChememan Public Company Limited5.08%$0.1231.80%
LST.BKLam Soon (Thailand) Public Company Limited5.08%$0.2436.51%
VEI.OLVeidekke ASA5.08%$8.9090.00%
013570.KSDY Corporation5.07%$230.5420.72%
086790.KSHana Financial Group Inc.5.07%$4,736.7233.98%
129260.KSIntergis Co., Ltd5.07%$121.3822.66%
CUP-U.TOCaribbean Utilities Company, Ltd.5.07%$0.6964.16%
MMAQ3.SAMinasmaquinas S.A.5.07%$129.2112.04%
QATI.QAQatar Insurance Company Q.S.P.C.5.07%$0.1045.46%