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。

獲取50%折扣優惠

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

Mitsubishi Chemical Holdings Corp

DB:M3C

日本 / 材料 / 化學品

DDM 多階段

股價

4.35 EUR

公允價值

2.35 EUR

Metrics	Range	Conclusion
Perpetuity Growth Rate	9.8% - 10.3%	10.0%
Discount Rate	17.3% - 16.3%	16.8%
Fair Value	€2.13 - €2.63	€2.35
Upside	-51.3% - -39.7%	-46.1%

0.19

Current Dividend per Share

4.3%

Current Dividend Yield

5.9%

3yr Avg Div Growth

0.0%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

4.35 EUR

公允價值

2.35 EUR

看漲

-46.1%

Project Adj Dividends

Perpetuity Growth Rate

Fair Value


Project Adjusted Dividends

		Fiscal Year Ending
(JPY in millions)	Mar-25	Mar-26	Mar-27	Mar-28	Mar-29		Mar-30	Terminal

Net Income to Common	45,020	30,290	40,832	45,212	53,972		58,345	58,345
% Growth	-62.4%	-32.7%	34.8%	10.7%	19.4%		8.1%

Payout Ratio	101.1%	90.0%	90.0%	90.0%	90.0%		90.0%	92.5%

Projected Dividends	45,533	27,261	36,749	40,691	48,575		52,510	53,969
% Growth		-40.1%	34.8%	10.7%	19.4%		8.1%

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)	Mar-21	Mar-22	Mar-23	Mar-24	Mar-25		Jun-24	Jun-25

Cash Dividends Paid	34,091	38,367	42,651	44,094	45,533		22,762	22,771
% Growth		13%	11%	3%	3%			0%

Net Income to Common	(7,557)	177,162	96,066	119,596	45,020		39,652	16,707
% Growth		NM	-46%	24%	-62%			-58%

Payout Ratio	-451%	22%	44%	37%	101%		57%	136%
Retention Ratio	551%	78%	56%	63%	-1%		43%	-36%

Adjusted EBITDA	414,963	502,363	587,409	522,937	579,140		154,259	126,743
% Growth		21%	17%	-11%	11%			-18%

Total Debt	2,349,504	2,159,969	2,243,768	2,201,011	2,040,987		2,262,422	2,084,680
Shareholder's Equity	1,236,339	1,458,077	1,564,366	1,763,447	1,740,570		1,859,014	1,725,172

Debt / EBITDA	5.7	4.3	3.8	4.2	3.5			3.8
Debt / Equity	190%	148%	143%	125%	117%		122%	121%


3-Yr Avg. Dividend Growth	5.9%
5-Yr Median Payout Ratio	36.9%

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