DDM Analysis: ICICIBANK.BO

Valuation Snapshot

Stable Growth	$1,728.44 - $4,567.99	$2,639.93
Multi-Stage	$1,169.04 - $1,278.10	$1,222.58
Blended Fair Value	$1,931.25
Current Price	$1,348.00
Upside	43.27%
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	9.11%	9.11%	9.11%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,728.44	$2,639.93	$4,567.99
Upside / Downside	28.22%	95.84%	238.87%

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	9.11%	9.11%	9.11%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	147,234.24	148,629.82	150,025.41
Year 2 PV (M)	218,896.98	223,066.35	227,275.06
Year 3 PV (M)	285,658.14	293,858.36	302,214.03
Year 4 PV (M)	347,763.57	361,137.58	374,893.67
Year 5 PV (M)	405,448.21	425,031.51	445,364.31
PV of Terminal Value (M)	7,026,139.06	7,365,504.20	7,717,857.65
Equity Value (M)	8,431,140.20	8,817,227.82	9,217,630.12
Shares Outstanding (M)	7,212.00	7,212.00	7,212.00
Fair Value	$1,169.04	$1,222.58	$1,278.10
Upside / Downside	-13.28%	-9.30%	-5.19%

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

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