DDM Analysis: HEXT.NS

Valuation Snapshot

Stable Growth	$1,443.93 - $4,507.56	$4,224.25
Multi-Stage	$608.62 - $665.76	$636.67
Blended Fair Value	$2,430.46
Current Price	$670.50
Upside	262.48%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	11.71%	-0.16%	8.63	8.62	10.77	3.91	3.40	4.96	4.07	2.32	4.07	5.15
YoY Growth	-	-	0.11%	-20.02%	175.51%	15.13%	-31.50%	21.88%	75.48%	-43.01%	-21.00%	-41.26%
Dividend Yield	-	-	1.23%	1.13%	0.00%	0.00%	0.45%	0.65%	0.53%	0.30%	0.53%	0.68%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	13,962.00
(-) Cash Dividends Paid (M)	6,228.00
(=) Cash Retained (M)	7,734.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,792.40	1,745.25	1,047.15
Cash Retained (M)	7,734.00	7,734.00	7,734.00
(-) Cash Required (M)	-2,792.40	-1,745.25	-1,047.15
(=) Excess Retained (M)	4,941.60	5,988.75	6,686.85
(/) Shares Outstanding (M)	616.01	616.01	616.01
(=) Excess Retained per Share	8.02	9.72	10.86
LTM Dividend per Share	10.11	10.11	10.11
(+) Excess Retained per Share	8.02	9.72	10.86
(=) Adjusted Dividend	18.13	19.83	20.97
WACC / Discount Rate	6.82%	6.82%	6.82%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,443.93	$4,224.25	$4,507.56
Upside / Downside	115.35%	530.01%	572.27%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	13,962.00	14,869.53	15,836.05	16,865.39	17,961.64	19,129.15	19,703.02
Payout Ratio	44.61%	53.69%	62.76%	71.84%	80.92%	90.00%	92.50%
Projected Dividends (M)	6,228.00	7,982.77	9,939.35	12,116.56	14,534.81	17,216.23	18,225.30

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.82%	6.82%	6.82%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	7,402.60	7,472.77	7,542.93
Year 2 PV (M)	8,547.11	8,709.91	8,874.24
Year 3 PV (M)	9,662.09	9,939.46	10,222.08
Year 4 PV (M)	10,748.10	11,161.45	11,586.60
Year 5 PV (M)	11,805.69	12,375.91	12,967.95
PV of Terminal Value (M)	326,750.34	342,532.50	358,918.68
Equity Value (M)	374,915.93	392,191.99	410,112.49
Shares Outstanding (M)	616.01	616.01	616.01
Fair Value	$608.62	$636.67	$665.76
Upside / Downside	-9.23%	-5.05%	-0.71%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 9 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATLO	Ames National Corporation	3.84%	$0.87	48.60%
FRME	First Merchants Corporation	3.83%	$1.44	35.39%
PCAR	PACCAR Inc	3.83%	$4.27	83.66%
0HJO.L	AvalonBay Communities, Inc.	3.82%	$6.86	84.26%
FE	FirstEnergy Corp.	3.82%	$1.73	75.49%
LXFR	Luxfer Holdings PLC	3.81%	$0.52	98.38%
LCII	LCI Industries	3.80%	$4.72	64.48%
NEN	New England Realty Associates Limited Partnership	3.78%	$2.44	73.23%
PAYX	Paychex, Inc.	3.78%	$4.10	91.97%
RGCO	RGC Resources, Inc.	3.78%	$0.81	63.02%
UBSI	United Bankshares, Inc.	3.78%	$1.45	48.05%
SLVM	Sylvamo Corporation	3.77%	$1.80	41.11%
CAC	Camden National Corporation	3.75%	$1.61	47.99%
ARCH	Arch Resources, Inc.	3.74%	$5.04	50.87%
USB	U.S. Bancorp	3.74%	$2.02	43.68%
WSR	Whitestone REIT	3.74%	$0.52	60.32%
FDBC	Fidelity D & D Bancorp, Inc.	3.73%	$1.61	35.71%
WNC	Wabash National Corporation	3.73%	$0.33	5.38%
VLY	Valley National Bancorp	3.72%	$0.43	47.26%
GHLD	Guild Holdings Company	3.71%	$0.74	36.91%
FNF	Fidelity National Financial, Inc.	3.69%	$2.00	46.79%
IPAR	Inter Parfums, Inc.	3.68%	$3.15	61.47%
WSBF	Waterstone Financial, Inc.	3.68%	$0.61	45.57%
AROW	Arrow Financial Corporation	3.66%	$1.15	54.67%
ASIX	AdvanSix Inc.	3.66%	$0.63	32.72%
ASRV	AmeriServ Financial, Inc.	3.66%	$0.12	78.81%
CVGW	Calavo Growers, Inc.	3.66%	$0.80	71.92%
OXY	Occidental Petroleum Corporation	3.65%	$1.55	75.62%
FMAO	Farmers & Merchants Bancorp, Inc.	3.64%	$0.89	37.59%
LNKB	LINKBANCORP, Inc.	3.64%	$0.30	29.21%
BHRB	Burke & Herbert Bank & Trust Company	3.63%	$2.24	31.71%
EOG	EOG Resources, Inc.	3.63%	$3.90	38.34%
FITB	Fifth Third Bancorp	3.61%	$1.72	47.89%
LNC	Lincoln National Corporation	3.61%	$1.63	14.98%
MCBS	MetroCity Bankshares, Inc.	3.61%	$0.95	36.60%
OZK	Bank OZK	3.61%	$1.70	26.69%
PCB	PCB Bancorp	3.61%	$0.78	31.72%
SFD	SMITHFIELD FOODS INC	3.60%	$0.80	36.46%
0HOB.L	H&R Block, Inc.	3.59%	$1.54	33.12%
ASB	Associated Banc-Corp	3.59%	$0.92	87.56%
PLOW	Douglas Dynamics, Inc.	3.59%	$1.18	66.47%
EXC	Exelon Corporation	3.58%	$1.57	56.50%
MC	Moelis & Company	3.58%	$2.55	85.89%
TIPT	Tiptree Inc.	3.57%	$0.64	49.10%
BPRN	Princeton Bancorp, Inc.	3.56%	$1.20	46.56%
EVRG	Evergy, Inc.	3.56%	$2.60	71.71%
CZFS	Citizens Financial Services, Inc.	3.55%	$1.97	27.82%
CNO-PA	CNO Financial Group, Inc. 5.125	3.54%	$0.67	22.53%
NBTB	NBT Bancorp Inc.	3.54%	$1.47	46.30%
0JQQ.L	Archer-Daniels-Midland Company	3.53%	$2.03	82.76%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Hexaware Technologies Ltd (HEXT.NS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener