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 29 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
BTBT	Bit Digital, Inc.	0.25%	$0.01	1.17%
PVH	PVH Corp.	0.25%	$0.17	2.41%
AEL	American Equity Investment Life Holding Company	0.24%	$0.14	2.19%
CRS	Carpenter Technology Corporation	0.24%	$0.80	9.74%
L	Loews Corporation	0.24%	$0.25	3.58%
PRIM	Primoris Services Corporation	0.23%	$0.30	5.83%
TER	Teradyne, Inc.	0.23%	$0.48	17.39%
FOCS	Focus Financial Partners Inc.	0.22%	$0.12	19.23%
QCRH	QCR Holdings, Inc.	0.22%	$0.18	2.50%
RMAX	RE/MAX Holdings, Inc.	0.22%	$0.02	2.70%
VSEC	VSE Corporation	0.22%	$0.40	30.98%
0J5I.L	Hilton Worldwide Holdings Inc.	0.21%	$0.60	8.71%
PRVAX	Virginia Tax Free Bond Fund	0.21%	$0.02	89.04%
ACA	Arcosa, Inc.	0.19%	$0.20	6.66%
HWM	Howmet Aerospace Inc.	0.19%	$0.40	11.24%
USLM	United States Lime & Minerals, Inc.	0.19%	$0.23	5.04%
AEIS	Advanced Energy Industries, Inc.	0.18%	$0.40	10.65%
BELFA	Bel Fuse Inc.	0.18%	$0.28	5.31%
TILE	Interface, Inc.	0.18%	$0.05	2.63%
0K05.L	Medifast, Inc.	0.17%	$0.02	78.63%
AYI	Acuity Brands, Inc.	0.17%	$0.65	5.19%
BDC	Belden Inc.	0.17%	$0.20	3.53%
FIX	Comfort Systems USA, Inc.	0.17%	$1.70	7.18%
KNSL	Kinsale Capital Group, Inc.	0.17%	$0.66	3.24%
STCN	Steel Connect, Inc.	0.17%	$0.02	1.98%
VVI	Viad Corp	0.17%	$0.07	0.54%
ALNT	Allient Inc.	0.16%	$0.09	7.91%
CLSK	CleanSpark, Inc.	0.16%	$0.02	1.41%
EME	EMCOR Group, Inc.	0.16%	$1.01	4.01%
ESE	ESCO Technologies Inc.	0.16%	$0.32	2.76%
CW	Curtiss-Wright Corporation	0.15%	$0.87	7.08%
MU	Micron Technology, Inc.	0.15%	$0.46	6.11%
SPCMU	Sound Point Acquisition Corp I, Ltd	0.15%	$0.02	1.33%
ENSG	The Ensign Group, Inc.	0.14%	$0.24	4.34%
JBL	Jabil Inc.	0.14%	$0.33	5.48%
PFIE	Profire Energy, Inc.	0.14%	$0.00	1.99%
0R0A.L	Hecla Mining Company	0.13%	$0.02	5.24%
GNW	Genworth Financial, Inc.	0.13%	$0.01	2.27%
ONIT	Onity Group Inc.	0.13%	$0.06	1.46%
0A7O.L	MicroStrategy Incorporated	0.12%	$0.19	0.73%
0KGS.L	Pegasystems Inc.	0.12%	$0.07	4.63%
PRTAX	T. Rowe Price Tax-Free Income Fd	0.12%	$0.01	89.04%
WDC	Western Digital Corporation	0.12%	$0.22	3.25%
GEV	GE Vernova Inc.	0.11%	$0.75	12.15%
MPLF.L	Marble Point Loan Financing Limited	0.11%	$0.07	92.98%
EPAC	Enerpac Tool Group Corp.	0.10%	$0.04	2.34%
GRBK	Green Brick Partners, Inc.	0.10%	$0.07	0.85%
IR	Ingersoll Rand Inc.	0.10%	$0.08	5.89%
RAL	Ralliant Corp.	0.10%	$0.05	2.75%
TXT	Textron Inc.	0.10%	$0.08	1.79%

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