載入錯誤

看來載入頁面時發生了錯誤.

我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。

BPH 11.1%ECP 4.4%PFG -4.3%

觀察名單觀點 ProPicks AI 篩選器數據瀏覽圖表已儲存工作 WarrenAI

澳洲证交所有限公司

ASX:ASX

澳洲 / 財務狀況 / 資本市場

DDM 多階段

股價

72.45 AUD

公允價值

64.31 AUD

Metrics	Range	Conclusion
Perpetuity Growth Rate	3.8% - 4.3%	4.0%
Discount Rate	8.6% - 7.6%	8.1%
Fair Value	A$54.84 - A$77.99	A$64.31
Upside	-25.6% - 5.8%	-12.7%

2.18

Current Dividend per Share

3.0%

Current Dividend Yield

-4.6%

3yr Avg Div Growth

-4.6%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

72.45 AUD

公允價值

64.31 AUD

看漲

-12.7%

Project Adj Dividends

Perpetuity Growth Rate

Fair Value


Project Adjusted Dividends

		Fiscal Year Ending
(AUD in millions)	Jun-24	Jun-25	Jun-26	Jun-27	Jun-28		Jun-29	Terminal

Net Income to Common	474	502	514	531	560		627	627
% Growth	49.4%	6.0%	2.2%	3.4%	5.5%		11.9%

Payout Ratio	82.4%	84.0%	86.0%	88.0%	90.0%		90.0%	92.5%

Projected Dividends	391	422	442	467	504		564	580
% Growth		8.1%	4.7%	5.8%	7.9%		11.9%

支援算式

Historical Performance

Discounting Periods

Discounting Factors

Pv of Discrete Dividends

Pv of Terminal Dividends


Historical Performance

	Fiscal Year Ending						YTD	YTD
(AUD in millions)	Jun-20	Jun-21	Jun-22	Jun-23	Jun-24		Dec-23	Dec-24

Cash Dividends Paid	447	455	441	457	391		217	207
% Growth		2%	-3%	4%	-15%			-5%

Net Income to Common	499	481	509	317	474		231	244
% Growth		-4%	6%	-38%	49%			6%

Payout Ratio	90%	95%	87%	144%	82%		94%	85%
Retention Ratio	10%	5%	13%	-44%	18%		6%	15%

Adjusted EBITDA	818	719	759	766	1,156		568	643
% Growth		-12%	6%	1%	51%			13%

Total Debt	81	72	68	79	334		75	323
Shareholder's Equity	3,720	3,736	3,805	3,641	3,725		3,653	3,761

Debt / EBITDA	0.1	0.1	0.1	0.1	0.3			0.3
Debt / Equity	2%	2%	2%	2%	9%		2%	9%


3-Yr Avg. Dividend Growth	-4.6%
5-Yr Median Payout Ratio	89.6%

版權所有。使用條款

繁體中文

English (UK)

English (India)

English (Canada)

English (Australia)

English (South Africa)

English (Philippines)

Deutsch

Español (España)

Español (México)

Français

Italiano

Nederlands

Português (Portugal)

Polski

Português (Brasil)

Русский

Türkçe

Ελληνικά

Svenska

Suomi

日本語

한국어

简体中文

Bahasa Indonesia

Bahasa Melayu

ไทย

Tiếng Việt

हिंदी