Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Oracle Financial Services Software Limited (OFSS.BO)

Company Dividend Discount ModelIndustry: Software - InfrastructureSector: Technology

Valuation Snapshot

Stable Growth$3,802.50 - $6,742.29$5,044.88
Multi-Stage$3,779.27 - $4,109.24$3,941.32
Blended Fair Value$4,493.10
Current Price$8,403.00
Upside-46.53%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS256.60%-6.56%238.29222.87188.01197.68177.130.41127.40165.7397.17174.42
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
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)4,746.402,966.501,779.90
Cash Retained (M)705.00705.00705.00
(-) 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)87.3287.3287.32
(=) Excess Retained per Share-46.29-25.90-12.31
LTM Dividend per Share263.72263.72263.72
(+) Excess Retained per Share-46.29-25.90-12.31
(=) Adjusted Dividend217.44237.82251.41
WACC / Discount Rate10.25%10.25%10.25%
Growth Rate4.28%5.28%6.28%
Fair Value$3,802.50$5,044.88$6,742.29
Upside / Downside-54.75%-39.96%-19.76%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)23,732.0024,985.5026,305.2027,694.6129,157.4030,697.4631,618.39
Payout Ratio97.03%95.62%94.22%92.81%91.41%90.00%92.50%
Projected Dividends (M)23,027.0023,892.0024,784.1325,703.8426,651.5827,627.7229,247.01

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate10.25%10.25%10.25%
Growth Rate4.28%5.28%6.28%
Year 1 PV (M)21,465.8821,671.7321,877.57
Year 2 PV (M)20,006.2720,391.8120,781.02
Year 3 PV (M)18,641.7619,183.2119,735.04
Year 4 PV (M)17,366.3318,042.1018,737.41
Year 5 PV (M)16,174.3316,964.8617,786.00
PV of Terminal Value (M)236,332.74247,883.60259,881.75
Equity Value (M)329,987.32344,137.31358,798.79
Shares Outstanding (M)87.3287.3287.32
Fair Value$3,779.27$3,941.32$4,109.24
Upside / Downside-55.02%-53.10%-51.10%

High-Yield Dividend Screener

« Prev Page 78 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
688625.SSGCH Technology Co., Ltd.1.73%$0.7135.67%
ATCO-A.STAtlas Copco AB1.73%$2.9051.19%
KAZT.MEPJSC KuibyshevAzot1.73%$7.209.57%
PROT.OLProtector Forsikring ASA1.73%$9.0232.47%
018260.KSSamsung SDS Co.,Ltd.1.72%$3,013.9430.15%
029460.KSKC Co., Ltd.1.72%$456.826.78%
3308.HKGolden Eagle Retail Group Limited1.72%$0.129.52%
403870.KQHPSP Co., Ltd.1.72%$593.5058.19%
688128.SSChina National Electric Apparatus Research Institute Co., Ltd.1.72%$0.5038.48%
9516.SRNatural Gas Distribution Company1.72%$0.5031.24%
AMRT.JKPT Sumber Alfaria Trijaya Tbk1.72%$34.1146.22%
CENTEL-R.BKCentral Plaza Hotel Public Company Limited1.72%$0.5947.25%
EMP-A.TOEmpire Company Limited1.72%$0.8327.46%
LSNG.MEPublic Joint stock company Rosseti Lenenergo1.72%$0.267.85%
MAD.AXMader Group Limited1.72%$0.1328.01%
RUSTA.STRusta AB (publ)1.72%$1.4547.44%
000655.SZShandong Jinling Mining Co., Ltd.1.71%$0.1635.18%
002166.SZGuilin Layn Natural Ingredients Corp.1.71%$0.1479.28%
009140.KSKyungin Electronics Co., Ltd1.71%$350.0224.51%
009290.KSKwang Dong Pharmaceutical Co., Ltd.1.71%$100.1413.46%
300196.SZJiangsu Changhai Composite Materials Co., Ltd1.71%$0.2530.44%
300973.SZLigao Foods Co.Ltd1.71%$0.7340.03%
4144.SRRaoom Trading Co.1.71%$1.1283.18%
601801.SSAnhui Xinhua Media Co., Ltd.1.71%$0.1125.98%
688358.SSChison Medical Technologies Co., Ltd.1.71%$0.5142.24%
CAMBI.OLCambi ASA1.71%$0.3030.04%
ICOS.MIIntercos S.p.A.1.71%$0.1937.87%
MZX.DEMasterflex SE1.71%$0.2428.96%
SKIS-B.STSkiStar AB (publ)1.71%$2.8039.71%
000990.KSDB HiTek Co. Ltd.1.70%$1,253.0620.53%
001207.SZShandong Link Science and Technology Co.,Ltd.1.70%$0.4327.93%
002593.SZXiamen Sunrise Group Co., Ltd.1.70%$0.1081.27%
300218.SZAnhui Anli Material Technology Co., Ltd.1.70%$0.2835.78%
300509.SZJiangsu Newamstar Packaging Machinery Co.,Ltd1.70%$0.2266.41%
300999.SZYihai Kerry Arawana Holdings Co., Ltd1.70%$0.4969.28%
301665.SZCAC Nantong Chemical Co Ltd1.70%$0.4846.18%
600004.SSGuangzhou Baiyun International Airport Co., Ltd.1.70%$0.1628.12%
600279.SSChongqing Port Co.,Ltd.1.70%$0.0921.95%
601512.SSChina-Singapore Suzhou Industrial Park Development Group Co., Ltd.1.70%$0.1528.77%
603612.SSSunstone Development Co., Ltd.1.70%$0.4027.82%
000905.SZXiamen Port Development Co., Ltd.1.69%$0.2279.86%
000949.SZXinxiang Chemical Fiber Co., Ltd.1.69%$0.0986.02%
600814.SSHangzhou Jiebai Group Co., Limited1.69%$0.1451.31%
688772.SSZhuhai CosMX Battery Co., Ltd.1.69%$0.3674.20%
7631.TWOGenii Ideas Co., Ltd.1.69%$2.1647.81%
BFT.WABenefit Systems S.A.1.69%$60.5337.69%
CJT.TOCargojet Inc.1.69%$1.4517.55%
002243.SZShenzhen Leaguer Co., Ltd.1.68%$0.1788.79%
161890.KSKolmar Korea Co., Ltd.1.68%$1,095.5022.79%
300041.SZHubei Huitian New Materials Co., Ltd.1.68%$0.1968.24%