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。

9271 2.7%9045 2.1%3167 2.0%

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

Sekisui Chemical Co., Ltd.

DB:SUI

日本 / 工業 / 工業企業集團

DDM 多階段

股價

15.70 EUR

公允價值

29.96 EUR

Metrics	Range	Conclusion
Perpetuity Growth Rate	4.8% - 5.3%	5.0%
Discount Rate	9.1% - 8.1%	8.6%
Fair Value	€24.89 - €37.66	€29.96
Upside	58.5% - 139.9%	90.8%

0.48

Current Dividend per Share

3.0%

Current Dividend Yield

14.1%

3yr Avg Div Growth

6.7%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

15.70 EUR

公允價值

29.96 EUR

看漲

90.8%

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	81,925	86,135	94,483	98,657	100,630		102,643	102,643
% Growth	5.1%	5.1%	9.7%	4.4%	2.0%		2.0%

Payout Ratio	39.0%	49.0%	59.0%	69.0%	79.0%		90.0%	92.5%

Projected Dividends	31,934	42,206	55,745	68,074	79,498		92,379	94,945
% Growth		32.2%	32.1%	22.1%	16.8%		16.2%

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	20,952	21,532	23,816	27,830	31,934		16,482	17,584
% Growth		3%	11%	17%	15%			7%

Net Income to Common	41,544	37,067	69,263	77,930	81,925		23,712	13,149
% Growth		-11%	87%	13%	5%			-45%

Payout Ratio	50%	58%	34%	36%	39%		70%	134%
Retention Ratio	50%	42%	66%	64%	61%		30%	-34%

Adjusted EBITDA	116,647	137,584	144,072	147,072	161,708		33,276	35,323
% Growth		18%	5%	2%	10%			6%

Total Debt	138,167	122,556	120,457	120,723	110,829		113,552	111,968
Shareholder's Equity	667,066	674,635	705,025	792,329	807,347		798,770	795,765

Debt / EBITDA	1.2	0.9	0.8	0.8	0.7			0.7
Debt / Equity	21%	18%	17%	15%	14%		14%	14%


3-Yr Avg. Dividend Growth	14.1%
5-Yr Median Payout Ratio	39.0%

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