DDM Analysis: OFSS.BO

Valuation Snapshot

Stable Growth	$6,663.51 - $19,047.60	$10,420.37
Multi-Stage	$5,855.53 - $6,390.20	$6,118.00
Blended Fair Value	$8,269.19
Current Price	$8,403.00
Upside	-1.59%
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	256.60%	-6.56%	238.29	222.87	188.01	197.68	177.13	0.41	127.40	165.73	97.17	174.42
YoY Growth	-	-	6.92%	18.54%	-4.89%	11.60%	42,766.71%	-99.68%	-23.13%	70.56%	-44.29%	-62.87%
Dividend Yield	-	-	2.65%	2.19%	4.87%	6.38%	4.85%	0.01%	4.03%	4.07%	2.69%	5.03%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	23,732.00
(-) Cash Dividends Paid (M)	23,027.00
(=) Cash Retained (M)	705.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,746.40	2,966.50	1,779.90
Cash Retained (M)	705.00	705.00	705.00
(-) Cash Required (M)	-4,746.40	-2,966.50	-1,779.90
(=) Excess Retained (M)	-4,041.40	-2,261.50	-1,074.90
(/) Shares Outstanding (M)	87.32	87.32	87.32
(=) Excess Retained per Share	-46.29	-25.90	-12.31
LTM Dividend per Share	263.72	263.72	263.72
(+) Excess Retained per Share	-46.29	-25.90	-12.31
(=) Adjusted Dividend	217.44	237.82	251.41
WACC / Discount Rate	7.68%	7.68%	7.68%
Growth Rate	4.28%	5.28%	6.28%
Fair Value	$6,663.51	$10,420.37	$19,047.60
Upside / Downside	-20.70%	24.01%	126.68%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	23,732.00	24,985.50	26,305.20	27,694.61	29,157.40	30,697.46	31,618.39
Payout Ratio	97.03%	95.62%	94.22%	92.81%	91.41%	90.00%	92.50%
Projected Dividends (M)	23,027.00	23,892.00	24,784.13	25,703.84	26,651.58	27,627.72	29,247.01

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.68%	7.68%	7.68%
Growth Rate	4.28%	5.28%	6.28%
Year 1 PV (M)	21,976.25	22,186.99	22,397.73
Year 2 PV (M)	20,968.92	21,373.00	21,780.95
Year 3 PV (M)	20,003.30	20,584.29	21,176.43
Year 4 PV (M)	19,077.77	19,820.14	20,583.97
Year 5 PV (M)	18,190.76	19,079.84	20,003.35
PV of Terminal Value (M)	411,059.44	431,150.13	452,018.81
Equity Value (M)	511,276.44	534,194.40	557,961.23
Shares Outstanding (M)	87.32	87.32	87.32
Fair Value	$5,855.53	$6,118.00	$6,390.20
Upside / Downside	-30.32%	-27.19%	-23.95%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 40 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EMTK.JK	PT Elang Mahkota Teknologi Tbk	3.98%	$43.78	48.47%
HOLN.SW	Holcim Ltd	3.98%	$3.10	11.12%
TQ5.SI	Frasers Property Limited	3.98%	$0.05	60.69%
007860.KS	Seoyon Co., Ltd.	3.97%	$381.92	8.19%
3217.TWO	Argosy Research Inc.	3.97%	$6.40	54.14%
5434.TW	Topco Scientific Co.,Ltd.	3.97%	$11.76	59.09%
ALTXC.PA	TXCOM Group	3.97%	$0.30	35.01%
MND.AX	Monadelphous Group Limited	3.97%	$1.05	72.16%
MXI.AX	MaxiPARTS Limited	3.97%	$0.09	46.30%
027410.KS	BGF Co., Ltd.	3.96%	$152.83	25.29%
CNT.BK	Christiani & Nielsen (Thai) Public Company Limited	3.96%	$0.04	56.47%
UCID.JK	PT Uni-Charm Indonesia Tbk	3.96%	$16.86	78.76%
002758.SZ	ZJAMP Group Co., Ltd.	3.95%	$0.40	46.30%
4065.KL	PPB Group Berhad	3.95%	$0.42	72.75%
600585.SS	Anhui Conch Cement Company Limited	3.95%	$0.86	51.83%
8464.TW	Nien Made Enterprise Co., Ltd.	3.95%	$14.49	64.65%
BRFS3.SA	BRF S.A.	3.95%	$0.71	31.92%
F34.SI	Wilmar International Limited	3.95%	$0.12	63.66%
000848.SZ	Cheng De Lolo Company Limited	3.94%	$0.33	55.15%
6412.T	Heiwa Corporation	3.94%	$80.00	63.34%
DSFIR.AS	DSM-Firmenich AG	3.94%	$2.71	99.44%
NDT.MI	Neodecortech S.p.A.	3.94%	$0.15	28.43%
TCSG.ME	TCS Group Holding PLC	3.94%	$129.27	21.76%
001720.KS	Shinyoung Securities Co., Ltd.	3.93%	$5,219.58	32.99%
0UKH.L	Bank of Montreal	3.93%	$7.04	57.77%
282330.KS	BGF retail Co. Ltd.	3.93%	$4,100.00	37.49%
4953.TWO	WITS Corp.	3.93%	$4.91	84.65%
601528.SS	Zhejiang Shaoxing RuiFeng Rural Commercial Bank Co.,Ltd	3.93%	$0.22	21.93%
601789.SS	Ningbo Construction Co., Ltd.	3.93%	$0.20	78.65%
EMA	Emera Incorporated	3.93%	$1.93	49.45%
TSPC.JK	PT Tempo Scan Pacific Tbk	3.93%	$111.90	33.61%
TTALO.HE	Terveystalo Oyj	3.93%	$0.38	55.32%
003012.SZ	Guangdong Dongpeng Holdings Co., Ltd.	3.92%	$0.26	78.10%
300181.SZ	Zhejiang Jolly Pharmaceutical Co.,LTD	3.92%	$0.63	73.60%
6491.TW	Pegavision Corporation	3.92%	$11.02	53.82%
82800.HK	Tracker Fund of Hong Kong	3.92%	$0.93	12.85%
DR0.DE	Deutsche Rohstoff AG	3.92%	$1.96	26.92%
SIRIP.BK	Siri Prime Office Property Fund	3.92%	$0.28	44.51%
SJR	Shaw Communications Inc.	3.92%	$1.18	80.43%
1437.TW	GTM Holdings Corporation	3.91%	$1.35	64.33%
234080.KS	JW Lifescience Corporation	3.91%	$501.22	16.27%
3693.TWO	AIC Inc.	3.91%	$10.92	61.94%
4863.KL	Telekom Malaysia Berhad	3.91%	$0.31	59.49%
PBP.AX	Probiotec Limited	3.91%	$0.12	41.70%
SUZB3.SA	Suzano S.A.	3.91%	$2.03	38.32%
025540.KS	Korea Electric Terminal Co., Ltd.	3.90%	$2,586.58	23.65%
AZ2.DE	Andritz AG	3.90%	$2.60	55.55%
EUX.F	Euwax AG	3.90%	$1.85	82.61%
TPIPP-R.BK	TPI Polene Power Public Company Limited	3.90%	$0.07	20.67%
0R9H.L	Banca Sistema S.p.A.	3.89%	$0.07	15.44%

Financials

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Oracle Financial Services Software Limited (OFSS.BO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener