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。

9028 4.5%SBLK -4.4%600428 -2.5%

觀察名單觀點 ProPicks AI 篩選器數據瀏覽圖表已儲存工作

Mitsui O.S.K. Lines, Ltd.

DB:MILA

日本 / 工業 / 海運

DDM 多階段

股價

30.03 EUR

公允價值

43.61 EUR

Metrics	Range	Conclusion
Perpetuity Growth Rate	0.0% - 0.3%	0.0%
Discount Rate	13.5% - 12.5%	13.0%
Fair Value	€42.09 - €45.88	€43.61
Upside	39.7% - 52.3%	44.8%

2.09

Current Dividend per Share

6.9%

Current Dividend Yield

349.5%

3yr Avg Div Growth

NM

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

30.03 EUR

公允價值

43.61 EUR

看漲

44.8%

Project Adj Dividends

Perpetuity Growth Rate

Fair Value


Project Adjusted Dividends

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

Net Income to Common	261,651	330,788	326,432	322,730	331,768		335,796	335,796
% Growth	-67.1%	26.4%	-1.3%	-1.1%	2.8%		1.2%

Payout Ratio	51.1%	59.0%	67.0%	75.0%	83.0%		90.0%	92.5%

Projected Dividends	133,674	195,165	218,710	242,048	275,367		302,217	310,611
% Growth		46.0%	12.1%	10.7%	13.8%		9.8%

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-20	Mar-21	Mar-22	Mar-23	Mar-24		Dec-23	Dec-24

Cash Dividends Paid	6,570	5,969	51,996	216,094	133,674		0	0
% Growth		-9%	771%	316%	-38%			NM

Net Income to Common	32,623	90,052	708,819	796,060	261,651		203,604	368,133
% Growth		176%	687%	12%	-67%			81%

Payout Ratio	20%	7%	7%	27%	51%		0%	0%
Retention Ratio	80%	93%	93%	73%	49%		100%	100%

Adjusted EBITDA	111,546	72,308	141,405	200,351	222,625		169,070	212,627
% Growth		-35%	96%	42%	11%			26%

Total Debt	1,094,325	1,024,944	999,274	1,151,164	1,290,757		1,222,453	1,569,058
Shareholder's Equity	514,980	579,128	1,275,350	1,925,896	2,354,174		2,277,734	2,587,456

Debt / EBITDA	9.8	14.2	7.1	5.7	5.8			5.9
Debt / Equity	212%	177%	78%	60%	55%		54%	61%


3-Yr Avg. Dividend Growth	349.5%
5-Yr Median Payout Ratio	20.1%

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