DDM Analysis: SAREGAMA.BO

Valuation Snapshot

Stable Growth	$732.92 - $2,093.61	$1,962.02
Multi-Stage	$291.24 - $318.64	$304.69
Blended Fair Value	$1,133.36
Current Price	$469.15
Upside	141.58%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	68.96%	42.06%	4.50	4.00	3.00	3.00	1.94	0.33	0.27	0.13	0.13	0.14
YoY Growth	-	-	12.49%	33.33%	0.00%	54.37%	494.74%	22.26%	98.88%	-0.03%	-0.56%	0.54%
Dividend Yield	-	-	0.90%	0.72%	0.74%	0.83%	0.62%	0.77%	0.48%	0.20%	0.48%	0.46%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,028.60
(-) Cash Dividends Paid (M)	867.60
(=) Cash Retained (M)	1,161.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	405.72	253.58	152.15
Cash Retained (M)	1,161.00	1,161.00	1,161.00
(-) Cash Required (M)	-405.72	-253.58	-152.15
(=) Excess Retained (M)	755.28	907.43	1,008.86
(/) Shares Outstanding (M)	192.70	192.70	192.70
(=) Excess Retained per Share	3.92	4.71	5.24
LTM Dividend per Share	4.50	4.50	4.50
(+) Excess Retained per Share	3.92	4.71	5.24
(=) Adjusted Dividend	8.42	9.21	9.74
WACC / Discount Rate	6.71%	6.71%	6.71%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$732.92	$1,962.02	$2,093.61
Upside / Downside	56.22%	318.21%	346.26%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,028.60	2,160.46	2,300.89	2,450.45	2,609.73	2,779.36	2,862.74
Payout Ratio	42.77%	52.21%	61.66%	71.11%	80.55%	90.00%	92.50%
Projected Dividends (M)	867.60	1,128.08	1,418.75	1,742.45	2,102.23	2,501.42	2,648.03

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.71%	6.71%	6.71%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,047.19	1,057.12	1,067.05
Year 2 PV (M)	1,222.60	1,245.88	1,269.39
Year 3 PV (M)	1,393.88	1,433.89	1,474.66
Year 4 PV (M)	1,561.11	1,621.15	1,682.90
Year 5 PV (M)	1,724.36	1,807.65	1,894.13
PV of Terminal Value (M)	49,172.77	51,547.84	54,013.80
Equity Value (M)	56,121.92	58,713.53	61,401.93
Shares Outstanding (M)	192.70	192.70	192.70
Fair Value	$291.24	$304.69	$318.64
Upside / Downside	-37.92%	-35.05%	-32.08%

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

Saregama India Limited (SAREGAMA.BO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener