DDM Analysis: ICICIBANK.BO

Valuation Snapshot

Stable Growth	$5,736.40 - $14,697.85	$13,774.03
Multi-Stage	$2,076.03 - $2,274.04	$2,173.21
Blended Fair Value	$7,973.62
Current Price	$1,348.00
Upside	491.52%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	51.36%	8.61%	9.76	7.76	4.82	1.92	0.00	1.23	1.62	2.38	4.75	4.79
YoY Growth	-	-	25.77%	60.90%	151.18%	0.00%	-100.00%	-24.17%	-31.89%	-49.87%	-0.85%	11.95%
Dividend Yield	-	-	0.68%	0.64%	0.52%	0.27%	0.00%	0.35%	0.37%	0.86%	1.64%	2.19%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	533,002.50
(-) Cash Dividends Paid (M)	70,412.70
(=) Cash Retained (M)	462,589.80

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	106,600.50	66,625.31	39,975.19
Cash Retained (M)	462,589.80	462,589.80	462,589.80
(-) Cash Required (M)	-106,600.50	-66,625.31	-39,975.19
(=) Excess Retained (M)	355,989.30	395,964.49	422,614.61
(/) Shares Outstanding (M)	7,212.00	7,212.00	7,212.00
(=) Excess Retained per Share	49.36	54.90	58.60
LTM Dividend per Share	9.76	9.76	9.76
(+) Excess Retained per Share	49.36	54.90	58.60
(=) Adjusted Dividend	59.12	64.67	68.36
WACC / Discount Rate	6.59%	6.59%	6.59%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$5,736.40	$13,774.03	$14,697.85
Upside / Downside	325.55%	921.81%	990.34%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	533,002.50	567,647.66	604,544.76	643,840.17	685,689.78	730,259.62	752,167.41
Payout Ratio	13.21%	28.57%	43.93%	59.28%	74.64%	90.00%	92.50%
Projected Dividends (M)	70,412.70	162,168.20	265,554.42	381,695.69	511,813.36	657,233.66	695,754.85

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.59%	6.59%	6.59%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	150,717.20	152,145.80	153,574.40
Year 2 PV (M)	229,375.89	233,744.86	238,155.04
Year 3 PV (M)	306,414.00	315,210.04	324,172.83
Year 4 PV (M)	381,856.40	396,541.52	411,646.19
Year 5 PV (M)	455,727.64	477,739.46	500,593.72
PV of Terminal Value (M)	13,448,255.55	14,097,811.32	14,772,227.12
Equity Value (M)	14,972,346.68	15,673,193.00	16,400,369.30
Shares Outstanding (M)	7,212.00	7,212.00	7,212.00
Fair Value	$2,076.03	$2,173.21	$2,274.04
Upside / Downside	54.01%	61.22%	68.70%

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

ICICI Bank Limited (ICICIBANK.BO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener