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。

BSE 5.5%YF8 5.1%MX4A -4.1%

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

Singapore Exchange Limited

DB:SOU

新加坡 / 財務狀況 / 資本市場

DDM 多階段

股價

10.31 EUR

公允價值

14.98 EUR

Metrics	Range	Conclusion
Perpetuity Growth Rate	4.3% - 4.8%	4.5%
Discount Rate	7.9% - 6.9%	7.4%
Fair Value	€11.93 - €20.20	€14.98
Upside	15.7% - 95.9%	45.3%

0.25

Current Dividend per Share

2.4%

Current Dividend Yield

2.2%

3yr Avg Div Growth

5.7%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

10.31 EUR

公允價值

14.98 EUR

看漲

45.3%

Project Adj Dividends

Perpetuity Growth Rate

Fair Value


Project Adjusted Dividends

		Fiscal Year Ending
(SGD in millions)	Jun-25	Jun-26	Jun-27	Jun-28	Jun-29		Jun-30	Terminal

Net Income to Common	648	688	709	770	829		904	904
% Growth	8.4%	6.1%	3.2%	8.5%	7.7%		9.1%

Payout Ratio	56.3%	63.0%	70.0%	77.0%	84.0%		90.0%	92.5%

Projected Dividends	365	433	497	593	696		814	837
% Growth		18.7%	14.6%	19.3%	17.5%		16.9%

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
(SGD in millions)	Jun-21	Jun-22	Jun-23	Jun-24	Jun-25		Jun-24	Jun-25

Cash Dividends Paid	321	342	342	344	365		182	193
% Growth		7%	0%	1%	6%			6%

Net Income to Common	445	451	571	598	648		598	648
% Growth		1%	26%	5%	8%			8%

Payout Ratio	72%	76%	60%	58%	56%		31%	30%
Retention Ratio	28%	24%	40%	42%	44%		69%	70%

Adjusted EBITDA	554	570	622	635	767		635	767
% Growth		3%	9%	2%	21%			21%

Total Debt	539	789	727	728	688		728	688
Shareholder's Equity	1,385	1,544	1,701	1,960	2,200		1,960	2,200

Debt / EBITDA	1.0	1.4	1.2	1.1	0.9			0.8
Debt / Equity	39%	51%	43%	37%	31%		37%	31%


3-Yr Avg. Dividend Growth	2.2%
5-Yr Median Payout Ratio	59.9%

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