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。

NKRK.F -3.3%CTTA.F 1.9%A002350 1.7%

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

Sumitomo Rubber Industries Ltd

DB:108

日本 / 非必需消費品 / 汽車零件

DDM 多階段

股價

11.10 EUR

公允價值

7.16 EUR

Metrics	Range	Conclusion
Perpetuity Growth Rate	5.8% - 6.3%	6.0%
Discount Rate	10.4% - 9.4%	9.9%
Fair Value	€6.10 - €8.72	€7.16
Upside	-44.0% - -20.0%	-34.3%

0.39

Current Dividend per Share

3.6%

Current Dividend Yield

77.7%

3yr Avg Div Growth

309.6%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

11.10 EUR

公允價值

7.16 EUR

看漲

-34.3%

Project Adj Dividends

Perpetuity Growth Rate

Fair Value


Project Adjusted Dividends

		Fiscal Year Ending
(JPY in millions)	Dec-24	Dec-25	Dec-26	Dec-27	Dec-28		Dec-29	Terminal

Net Income to Common	9,865	10,506	12,624	14,080	14,899		15,197	15,197
% Growth	-73.4%	6.5%	20.2%	11.5%	5.8%		2.0%

Payout Ratio	218.6%	90.0%	90.0%	90.0%	90.0%		90.0%	92.5%

Projected Dividends	21,561	21,561	11,361	12,672	13,409		13,677	14,057
% Growth		0.0%	-47.3%	11.5%	5.8%		2.0%

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
(JPY in millions)	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24		Dec-23	Dec-24

Cash Dividends Paid	7,890	15,776	13,148	5,264	21,561		5,264	21,561
% Growth		100%	-17%	-60%	310%			310%

Net Income to Common	22,596	29,470	9,415	37,048	9,865		37,048	9,865
% Growth		30%	-68%	293%	-73%			-73%

Payout Ratio	35%	54%	140%	14%	219%		14%	219%
Retention Ratio	65%	46%	-40%	86%	-119%		86%	-119%

Adjusted EBITDA	110,815	118,033	95,129	154,054	167,489		154,054	167,489
% Growth		7%	-19%	62%	9%			9%

Total Debt	217,433	238,645	311,802	245,375	252,442		245,375	252,442
Shareholder's Equity	454,743	501,540	546,200	624,114	656,134		624,114	656,134

Debt / EBITDA	2.0	2.0	3.3	1.6	1.5			1.4
Debt / Equity	48%	48%	57%	39%	38%		39%	38%


3-Yr Avg. Dividend Growth	77.7%
5-Yr Median Payout Ratio	53.5%

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