Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Bondada Engineering Limited (BONDADA.BO)

Company Dividend Discount ModelIndustry: Engineering & ConstructionSector: Industrials

Valuation Snapshot

Stable Growth$136.24 - $192.14$163.93
Multi-Stage$193.21 - $212.50$202.67
Blended Fair Value$183.30
Current Price$379.20
Upside-51.66%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR20252024202320222021
DPS0.00%0.00%0.030.020.020.000.000.000.000.000.000.00
YoY Growth--69.72%16.40%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Dividend Yield--0.01%0.01%0.05%0.00%0.00%0.00%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,316.73
(-) Cash Dividends Paid (M)3.24
(=) Cash Retained (M)2,313.49
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)463.35289.59173.75
Cash Retained (M)2,313.492,313.492,313.49
(-) Cash Required (M)-463.35-289.59-173.75
(=) Excess Retained (M)1,850.142,023.902,139.73
(/) Shares Outstanding (M)108.96108.96108.96
(=) Excess Retained per Share16.9818.5719.64
LTM Dividend per Share0.030.030.03
(+) Excess Retained per Share16.9818.5719.64
(=) Adjusted Dividend17.0118.6019.67
WACC / Discount Rate10.24%10.24%10.24%
Growth Rate-2.00%-1.00%0.00%
Fair Value$136.24$163.93$192.14
Upside / Downside-64.07%-56.77%-49.33%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,316.732,293.562,270.632,247.922,225.442,203.192,269.28
Payout Ratio0.14%18.11%36.08%54.06%72.03%90.00%92.50%
Projected Dividends (M)3.24415.41819.331,215.131,602.941,982.872,099.08

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate10.24%10.24%10.24%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)373.03376.83380.64
Year 2 PV (M)660.69674.24687.93
Year 3 PV (M)879.89907.10934.87
Year 4 PV (M)1,042.291,085.491,130.02
Year 5 PV (M)1,157.801,218.091,280.86
PV of Terminal Value (M)16,938.7017,820.7418,739.14
Equity Value (M)21,052.3922,082.4923,153.46
Shares Outstanding (M)108.96108.96108.96
Fair Value$193.21$202.67$212.50
Upside / Downside-49.05%-46.55%-43.96%

High-Yield Dividend Screener

« Prev Page 8 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ACICAmerican Coastal Insurance Corporation4.24%$0.4828.28%
NCDLNuveen Churchill Direct Lending Corp.4.24%$0.5730.88%
ESEversource Energy4.23%$2.8879.84%
ISBCInvestors Bancorp, Inc.4.21%$0.5844.24%
KMIKinder Morgan, Inc.4.21%$1.1795.05%
PWODPenns Woods Bancorp, Inc.4.17%$1.2545.44%
DDSDillard's, Inc.4.16%$26.5071.17%
RLIRLI Corp.4.16%$2.6067.96%
TFCTruist Financial Corporation4.16%$2.0753.19%
RMBIRichmond Mutual Bancorporation, Inc.4.15%$0.5854.33%
PRPermian Resources Corporation4.14%$0.6052.90%
RILYTB. Riley Financial, Inc. 6.00% Senior Notes Due 20284.13%$0.5856.91%
DGICADonegal Group Inc.4.12%$0.8028.85%
AUBNAuburn National Bancorporation, Inc.4.11%$1.0876.62%
FHBFirst Hawaiian, Inc.4.11%$1.0650.97%
PORPortland General Electric Company4.09%$1.9872.28%
NEWTLNewtek Business Services Corp.4.08%$1.0244.14%
NEWTGNewtekOne, Inc. 8.50% Fixed Rate Senior Notes due 20294.06%$1.0244.14%
NEWTZNewtek Business Services Corp. 5.50% Notes Due 20264.05%$1.0244.14%
LKQLKQ Corporation4.04%$1.2144.76%
NWENorthwestern Energy Group Inc4.04%$2.6274.07%
PXDPioneer Natural Resources Company4.00%$10.8054.25%
HAFCHanmi Financial Corporation3.99%$1.0744.22%
KSSKohl's Corporation3.99%$0.8550.52%
APAAPA Corporation3.98%$1.0124.12%
NWNNorthwest Natural Holding Company3.98%$1.8676.25%
HFWAHeritage Financial Corporation3.97%$0.9456.54%
WSBCWesBanco, Inc.3.97%$1.3265.39%
FULTFulton Financial Corporation3.96%$0.7739.22%
REYNReynolds Consumer Products Inc.3.96%$0.9163.16%
MSMMSC Industrial Direct Co., Inc.3.95%$3.3995.14%
RF-PFRegions Financial Corporation3.95%$1.0141.98%
NEWTINewtekOne, Inc. 8.00% Fixed Rate Senior Notes due 20283.94%$0.9942.24%
BOHBank of Hawaii Corporation3.93%$2.6958.42%
DCOMDime Community Bancshares, Inc.3.93%$1.1786.59%
OGEOGE Energy Corp.3.93%$1.6967.72%
ASIEXMultisector Income Fund - Investor Class3.92%$0.3596.64%
ESSEssex Property Trust, Inc.3.90%$10.0376.31%
WABCWestamerica Bancorporation3.90%$1.8639.32%
NJRNew Jersey Resources Corporation3.88%$1.7853.65%
XHRXenia Hotels & Resorts, Inc.3.88%$0.5693.99%
ARTNAArtesian Resources Corporation3.87%$1.2255.68%
FFBCFirst Financial Bancorp.3.87%$0.9738.17%
PNWPinnacle West Capital Corporation3.87%$3.4169.92%
UEUrban Edge Properties3.87%$0.7482.23%
NECBNortheast Community Bancorp, Inc.3.86%$0.8827.20%
SCSCXTouchstone Large Cap Focused Fund Class C3.86%$2.8037.43%
BBWIBath & Body Works, Inc.3.85%$0.8024.18%
BHBBar Harbor Bankshares3.85%$1.2054.11%
UGIUGI Corporation3.85%$1.4547.35%