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。

VSH -21.9%HRSE.F 20.3%LFUS -17.3%

觀察名單觀點 ProPicks AI 篩選器數據瀏覽圖表已儲存工作

TE Connectivity plc

DB:BZ4

愛爾蘭 / 資訊科技 / 電子設備、儀器及組件

DDM 多階段

股價

127.00 EUR

公允價值

190.78 EUR

Metrics	Range	Conclusion
Perpetuity Growth Rate	5.8% - 6.3%	6.0%
Discount Rate	10.3% - 9.3%	9.8%
Fair Value	€159.15 - €238.24	€190.78
Upside	25.3% - 87.6%	50.2%

2.57

Current Dividend per Share

2.0%

Current Dividend Yield

5.5%

3yr Avg Div Growth

3.3%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

127.00 EUR

公允價值

190.78 EUR

看漲

50.2%

Project Adj Dividends

Perpetuity Growth Rate

Fair Value


Project Adjusted Dividends

		Fiscal Year Ending
(USD in millions)	Sep-24	Sep-25	Sep-26	Sep-27	Sep-28		Sep-29	Terminal

Net Income to Common	3,194	2,406	2,622	2,806	2,992		3,243	3,243
% Growth	67.8%	-24.7%	9.0%	7.0%	6.6%		8.4%

Payout Ratio	23.8%	37.0%	50.0%	63.0%	76.0%		90.0%	92.5%

Projected Dividends	760	890	1,311	1,768	2,274		2,919	3,000
% Growth		17.1%	47.3%	34.8%	28.6%		28.4%

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
(USD in millions)	Sep-20	Sep-21	Sep-22	Sep-23	Sep-24		Dec-23	Dec-24

Cash Dividends Paid	625	647	685	725	760		183	189
% Growth		4%	6%	6%	5%			3%

Net Income to Common	(259)	2,255	2,427	1,904	3,194		1,804	528
% Growth		NM	8%	-22%	68%			-71%

Payout Ratio	-241%	29%	28%	38%	24%		10%	36%
Retention Ratio	341%	71%	72%	62%	76%		90%	64%

Adjusted EBITDA	2,456	3,479	3,768	3,452	3,762		916	934
% Growth		42%	8%	-8%	9%			2%

Total Debt	4,704	4,633	4,640	4,619	4,743		4,266	4,211
Shareholder's Equity	9,383	10,634	10,802	11,551	12,355		13,136	12,409

Debt / EBITDA	1.9	1.3	1.2	1.3	1.3			1.1
Debt / Equity	50%	44%	43%	40%	38%		32%	34%


3-Yr Avg. Dividend Growth	5.5%
5-Yr Median Payout Ratio	28.2%

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