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。

THEMISMED -10.4%MOREPENLAB -6.6%INDSWFTLAB -6.3%

觀察名單觀點 ProPicks AI 篩選器數據瀏覽圖表已儲存工作

Cipla

BSE:500087

印度 / 保健 / 製藥

DDM 穩定成長

股價

1,415.55 INR

公允價值

1,746.56 INR

Metrics	Range	Conclusion
Adjusted Dividend	₹49.43 - ₹57.15	₹54.06
Adjusted Dividend Yield	3.5% - 4.0%	3.8%
Perpetuity Growth Rate	4.8% - 5.3%	5.0%
Discount Rate	9.3% - 7.3%	8.3%
Fair Value	₹1,151 - ₹3,007	₹1,747
Upside	-18.7% - 112.5%	23.4%

13

Current Dividend per Share

0.9%

Current Dividend Yield

35.0%

3yr Avg Div Growth

NM

Ytd Div Growth

Dividend Discount Model: Stable Growth

股價

1,415.55 INR

公允價值

1,746.56 INR

看漲

23.4%

Adj Dividend

Perpetuity Growth Rate

Fair Value


Calculate Adjusted Dividend


(INR in millions)	Latest				Notes
Net Income To Common	49,897
(-) Cash Dividends Paid	(10,498)
(=) Cash Retained	39,399	79.0%

	Low	Mid	High

Required Retention Ratio	20.0%	12.5%	7.5%		% of net income needed for future growth
Adj Net Income	49,897	49,897	49,897
(=) Cash Required	9,979	6,237	3,742

Cash Retained	39,399	39,399	39,399
(-) Cash Required	(9,979)	(6,237)	(3,742)
(=) Excess Retained	29,419	33,162	35,657
(/) FX Rate Adjustment	1.00	1.00	1.00
(=) Excess Retained (INR)	29,419	33,162	35,657
(/) Shares Outstanding	807.6	807.6	807.6
(=) Excess Retained per Share	36.43	41.06	44.15


	Low	Mid	High

LTM Dividend per Share	13.00	13.00	13.00
(+) Excess Retained per Share	36.43	41.06	44.15

Adjusted Dividend	49.43	54.06	57.15

支援算式

Sensitivity Analysis

Historical Performance


Sensitivity Analysis

Adjusted Dividend	54.06

	Cost of Equity
Growth Rate	7.3%	7.8%	8.3%	8.8%	9.3%
3.0%	1,310.17	1,172.26	1,060.61	968.39	890.91
4.0%	1,729.93	1,499.27	1,322.89	1,183.64	1,070.91
5.0%	2,522.82	2,064.12	1,746.56	1,513.69	1,335.61
6.0%	4,584.32	3,274.51	2,546.84	2,083.78	1,763.20
7.0%	NM	NM	4,627.56	3,305.40	2,570.87

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