Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Indian Railway Finance Corporation Limited (IRFC.BO)

Company Dividend Discount ModelIndustry: Financial - Credit ServicesSector: Financial Services

Valuation Snapshot

Stable Growth$884.48 - $1,042.07$976.57
Multi-Stage$335.89 - $368.38$351.83
Blended Fair Value$664.20
Current Price$123.51
Upside437.77%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS71.94%30.25%2.301.501.430.771.440.150.290.180.510.12
YoY Growth--53.33%4.90%85.71%-46.25%836.10%-46.67%60.58%-65.03%339.35%-28.96%
Dividend Yield--1.63%0.87%4.38%3.93%5.78%0.62%1.16%0.72%2.06%0.47%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)68,352.00
(-) Cash Dividends Paid (M)20,909.60
(=) Cash Retained (M)47,442.40
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)13,670.408,544.005,126.40
Cash Retained (M)47,442.4047,442.4047,442.40
(-) Cash Required (M)-13,670.40-8,544.00-5,126.40
(=) Excess Retained (M)33,772.0038,898.4042,316.00
(/) Shares Outstanding (M)13,044.7713,044.7713,044.77
(=) Excess Retained per Share2.592.983.24
LTM Dividend per Share1.601.601.60
(+) Excess Retained per Share2.592.983.24
(=) Adjusted Dividend4.194.584.85
WACC / Discount Rate4.64%4.64%4.64%
Growth Rate5.50%6.50%7.50%
Fair Value$884.48$976.57$1,042.07
Upside / Downside616.12%690.68%743.71%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)68,352.0072,794.8877,526.5582,565.7787,932.5593,648.1696,457.61
Payout Ratio30.59%42.47%54.35%66.24%78.12%90.00%92.50%
Projected Dividends (M)20,909.6030,918.0642,139.2754,688.6168,691.3384,283.3589,223.29

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.64%4.64%4.64%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)29,270.8829,548.3329,825.78
Year 2 PV (M)37,768.8938,488.2939,214.46
Year 3 PV (M)46,405.3247,737.4549,094.84
Year 4 PV (M)55,181.8757,304.0159,486.78
Year 5 PV (M)64,100.2867,196.3470,410.90
PV of Terminal Value (M)4,148,917.324,349,311.584,557,375.40
Equity Value (M)4,381,644.584,589,586.014,805,408.17
Shares Outstanding (M)13,044.7713,044.7713,044.77
Fair Value$335.89$351.83$368.38
Upside / Downside171.96%184.86%198.26%

High-Yield Dividend Screener

« Prev Page 48 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
3269.TAdvance Residence Investment Corporation3.39%$5,804.0552.10%
CTZ.VNamSys Inc.3.39%$0.0556.26%
FILTRA.BOFiltra Consultants and Engineers Limited3.39%$2.4484.66%
INWI.STInwido AB (publ)3.39%$5.4860.02%
000422.SZHubei Yihua Chemical Industry Co., Ltd.3.38%$0.4872.32%
002318.SZZhejiang Jiuli Hi-Tech Metals Co., Ltd.3.38%$0.9854.31%
002533.SZGold cup Electric Apparatus Co.,Ltd.3.38%$0.4250.59%
003490.KSKorean Air Lines Co., Ltd.3.38%$750.2629.70%
600578.SSBeijing Jingneng Power Co., Ltd.3.38%$0.1733.20%
601811.SSXinhua Winshare Publishing and Media Co., Ltd.3.38%$0.4534.30%
7270.TSubaru Corporation3.38%$114.7827.17%
JHGJanus Henderson Group plc3.38%$1.6146.72%
002714.SZMuyuan Foods Co., Ltd.3.37%$1.7041.84%
019210.KQYG-1 Co., Ltd.3.37%$174.8833.83%
1954.TNippon Koei Co., Ltd.3.37%$126.0437.37%
7TEC.BOSaven Technologies Limited3.37%$1.5048.59%
8252.TMarui Group Co., Ltd.3.37%$108.4166.71%
9739.TNSW Inc.3.37%$85.1035.17%
0JMU.Ltechnotrans SE3.36%$1.1552.64%
4321.SRArabian Centres Company3.36%$0.6424.31%
600141.SSHubei Xingfa Chemicals Group Co., Ltd.3.36%$1.1683.90%
601825.SSShanghai Rural Commercial Bank Co., Ltd.3.36%$0.3124.33%
KC4.DEKONE Oyj3.36%$1.8095.42%
OTEXOpen Text Corporation3.36%$1.0755.28%
294870.KSHDC Hyundai Development Company3.35%$700.0023.41%
4212.TSekisui Jushi Corporation3.35%$71.2959.28%
B61.SIBukit Sembawang Estates Limited3.35%$0.1636.24%
CAMB.BRCampine N.V.3.35%$7.6318.23%
ELIS.PAElis S.A.3.35%$0.8033.62%
KREATE.HEKreate Group Oyj3.35%$0.4379.17%
M12.DEM1 Kliniken AG3.35%$0.6132.73%
XGR2.DECompass Group PLC3.35%$0.9061.67%
004430.KSSongwon Industrial Co., Ltd.3.34%$301.2433.59%
0N66.LATOSS Software AG3.34%$3.8280.44%
6219.TWOFull Wang International Development Co., Ltd.3.34%$0.6777.89%
9537.SRAmwaj International Company3.34%$1.0094.38%
AMATAV.BKAmata VN Public Company Limited3.34%$0.0621.41%
EOAN.DEE.on Se3.34%$0.5547.88%
030190.KQNICE Information Service Co., Ltd.3.33%$331.9538.71%
089470.KSHDC Hyundai Engineering Plastics Co., Ltd.3.33%$140.0111.49%
2373.HKBeauty Farm Medical and Health Industry Inc.3.33%$0.8841.42%
600258.SSBTG Hotels (Group) Co., Ltd.3.33%$0.5674.23%
601518.SSJilin Expressway Co., Ltd.3.33%$0.0932.60%
6584.TSanoh Industrial Co., Ltd.3.33%$28.5739.95%
6843.TWOJDV Control Valves Co., Ltd.3.33%$1.9085.01%
ARASE.ISDogu Aras Enerji Yatirimlari AS3.33%$2.3841.72%
AZA.STAvanza Bank Holding AB (publ)3.33%$11.7070.53%
BAY-R.BKBank of Ayudhya Public Company Limited3.33%$0.8720.61%
SL.MISanlorenzo S.p.A.3.33%$1.0133.16%
STNGScorpio Tankers Inc.3.33%$1.6528.37%