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。

1OY -6.4%SOL -3.4%AKU1 -3.4%

觀察名單觀點 ProPicks AI 篩選器數據瀏覽圖表已儲存工作

Symrise AG

DB:SY1

德國 / 材料 / 化學品

DDM 多階段

股價

95.58 EUR

公允價值

95.73 EUR

Metrics	Range	Conclusion
Perpetuity Growth Rate	5.3% - 5.8%	5.5%
Discount Rate	9.9% - 8.9%	9.4%
Fair Value	€80.45 - €118.34	€95.73
Upside	-15.3% - 24.5%	0.7%

1.20

Current Dividend per Share

1.3%

Current Dividend Yield

5.4%

3yr Avg Div Growth

4.8%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

95.58 EUR

公允價值

95.73 EUR

看漲

0.7%

Project Adj Dividends

Perpetuity Growth Rate

Fair Value


Project Adjusted Dividends

		Fiscal Year Ending
(EUR in millions)	Dec-24	Dec-25	Dec-26	Dec-27	Dec-28		Dec-29	Terminal

Net Income to Common	478	545	599	695	685		706	706
% Growth	40.5%	14.0%	9.8%	16.1%	-1.4%		3.1%

Payout Ratio	32.1%	44.0%	56.0%	68.0%	80.0%		90.0%	92.5%

Projected Dividends	154	240	335	473	548		635	653
% Growth		56.0%	39.8%	41.0%	16.0%		15.9%

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
(EUR in millions)	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24		Dec-23	Dec-24

Cash Dividends Paid	129	131	143	147	154		147	154
% Growth		2%	9%	3%	5%			5%

Net Income to Common	307	375	280	340	478		340	478
% Growth		22%	-25%	22%	40%			40%

Payout Ratio	42%	35%	51%	43%	32%		43%	32%
Retention Ratio	58%	65%	49%	57%	68%		57%	68%

Adjusted EBITDA	703	749	831	795	971		795	971
% Growth		6%	11%	-4%	22%			22%

Total Debt	2,073	1,801	2,547	2,559	2,546		2,559	2,546
Shareholder's Equity	2,302	3,188	3,551	3,631	3,981		3,631	3,981

Debt / EBITDA	2.9	2.4	3.1	3.2	2.6			2.2
Debt / Equity	90%	56%	72%	70%	64%		70%	64%


3-Yr Avg. Dividend Growth	5.4%
5-Yr Median Payout Ratio	41.9%

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