DDM Analysis: OFSS.BO

Valuation Snapshot

Stable Growth	$3,988.31 - $7,250.56	$5,344.02
Multi-Stage	$3,930.70 - $4,275.53	$4,100.05
Blended Fair Value	$4,722.03
Current Price	$8,403.00
Upside	-43.81%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	256.60%	-6.56%	238.29	222.87	188.01	197.68	177.13	0.41	127.40	165.73	97.17	174.42
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

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,746.40	2,966.50	1,779.90
Cash Retained (M)	705.00	705.00	705.00
(-) 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)	87.32	87.32	87.32
(=) Excess Retained per Share	-46.29	-25.90	-12.31
LTM Dividend per Share	263.72	263.72	263.72
(+) Excess Retained per Share	-46.29	-25.90	-12.31
(=) Adjusted Dividend	217.44	237.82	251.41
WACC / Discount Rate	9.97%	9.97%	9.97%
Growth Rate	4.28%	5.28%	6.28%
Fair Value	$3,988.31	$5,344.02	$7,250.56
Upside / Downside	-52.54%	-36.40%	-13.71%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	23,732.00	24,985.50	26,305.20	27,694.61	29,157.40	30,697.46	31,618.39
Payout Ratio	97.03%	95.62%	94.22%	92.81%	91.41%	90.00%	92.50%
Projected Dividends (M)	23,027.00	23,892.00	24,784.13	25,703.84	26,651.58	27,627.72	29,247.01

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.97%	9.97%	9.97%
Growth Rate	4.28%	5.28%	6.28%
Year 1 PV (M)	21,520.11	21,726.48	21,932.84
Year 2 PV (M)	20,107.49	20,494.97	20,886.16
Year 3 PV (M)	18,783.41	19,328.97	19,885.00
Year 4 PV (M)	17,542.49	18,225.12	18,927.48
Year 5 PV (M)	16,379.68	17,180.25	18,011.81
PV of Terminal Value (M)	248,876.78	261,040.73	273,675.71
Equity Value (M)	343,209.96	357,996.51	373,319.00
Shares Outstanding (M)	87.32	87.32	87.32
Fair Value	$3,930.70	$4,100.05	$4,275.53
Upside / Downside	-53.22%	-51.21%	-49.12%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 90 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
688267.SS	China Catalyst Holding Co., Ltd.	1.26%	$0.35	34.87%
8848.T	Leopalace21 Corporation	1.26%	$8.31	27.11%
BAUH4.SA	Excelsior Alimentos S.A.	1.26%	$1.17	21.88%
CAST.ST	Castellum AB (publ)	1.26%	$1.33	21.53%
CRH	CRH plc	1.26%	$1.60	33.62%
HBEL.BO	Humming Bird Education Limited	1.26%	$0.30	36.54%
JCI	Johnson Controls International plc	1.26%	$1.54	56.71%
KOG.OL	Kongsberg Gruppen ASA	1.26%	$3.40	42.40%
OEM-B.ST	OEM International AB (publ)	1.26%	$1.74	40.26%
SAREGAMA.BO	Saregama India Limited	1.26%	$4.51	42.77%
SDPC.JK	PT Millennium Pharmacon International Tbk	1.26%	$2.00	15.16%
002448.SZ	ZYNP Corporation	1.25%	$0.16	32.06%
0QLU.L	Basler Kantonalbank	1.25%	$1.11	12.42%
145720.KS	Dentium Co. Ltd.	1.25%	$599.51	9.81%
204320.KS	Mando Corporation	1.25%	$820.37	29.46%
3684.TWO	Grand-Tek Technology Co., Ltd.	1.25%	$0.80	29.94%
5819.KL	Hong Leong Bank Berhad	1.25%	$0.28	13.43%
600633.SS	Zhejiang Daily Digital Culture Group Co.,Ltd.	1.25%	$0.16	35.54%
600850.SS	CETC Digital Technology Co.,Ltd.	1.25%	$0.37	49.83%
603329.SS	Shanghai Ace Investment & Development Co., Ltd.	1.25%	$0.14	79.14%
603920.SS	Olympic Circuit Technology Co., Ltd	1.25%	$0.61	53.40%
6632.T	JVCKENWOOD Corporation	1.25%	$15.03	12.26%
9717.T	JASTEC Co., Ltd.	1.25%	$24.25	22.00%
9719.T	SCSK Corporation	1.25%	$70.95	36.13%
ENTER.AT	Entersoft S.A.	1.25%	$0.10	20.30%
ETN	Eaton Corporation plc	1.25%	$4.08	40.54%
IRFC.BO	Indian Railway Finance Corporation Limited	1.25%	$1.60	30.59%
LVC.WA	LiveChat Software S.A.	1.25%	$1.46	20.71%
ORSTED.CO	Ørsted A/S	1.25%	$1.60	10.19%
000514.SZ	Chongqing Yukaifa Co., Ltd	1.24%	$0.06	55.20%
002346.SZ	Shanghai Zhezhong Group Co.,Ltd	1.24%	$0.25	18.48%
002748.SZ	Jiangxi Selon Industrial Co., Ltd.	1.24%	$0.16	89.09%
1976.T	MEISEI INDUSTRIAL Co.,Ltd.	1.24%	$21.03	12.53%
300763.SZ	Ginlong Technologies Co., Ltd.	1.24%	$0.88	39.17%
600871.SS	Sinopec Oilfield Service Corporation	1.24%	$0.03	81.02%
603585.SS	Suli Co., Ltd.	1.24%	$0.23	35.70%
605116.SS	Aurisco Pharmaceutical Co.,Ltd.	1.24%	$0.31	29.49%
ALWED.PA	Wedia S.A.	1.24%	$0.38	21.38%
MNC.WA	Mennica Polska S.A.	1.24%	$0.60	6.22%
MTHH.CO	MT Højgaard Holding A/S	1.24%	$6.49	19.74%
WALL-B.ST	Wallenstam AB (publ)	1.24%	$0.51	17.40%
WRT1V.HE	Wärtsilä Oyj Abp	1.24%	$0.38	40.46%
041830.KQ	InBody Co.,Ltd	1.23%	$400.00	16.47%
0QHK.L	SeSa S.p.A.	1.23%	$1.12	27.54%
0Y5C.L	Allegion plc	1.23%	$1.99	26.83%
300726.SZ	Zhuzhou Hongda Electronics Corp.,Ltd.	1.23%	$0.63	74.98%
300916.SZ	Shenzhen Longtech Smart Control Co., Ltd.	1.23%	$0.40	42.79%
4148.TW	All Cosmos Bio-Tech Holding Corporation	1.23%	$0.48	23.21%
544.SI	CSE Global Limited	1.23%	$0.01	26.84%
600104.SS	SAIC Motor Corporation Limited	1.23%	$0.19	75.02%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Oracle Financial Services Software Limited (OFSS.BO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener