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。

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

Thai Union Group Public Company Limited

DB:THYG

泰國 / 必需消費品 / 食物產品

DDM 多階段

股價

0.27 EUR

公允價值

0.24 EUR

Metrics	Range	Conclusion
Perpetuity Growth Rate	5.3% - 5.8%	5.5%
Discount Rate	17.5% - 16.5%	17.0%
Fair Value	€0.23 - €0.26	€0.24
Upside	-14.3% - -3.8%	-9.4%

0.017

Current Dividend per Share

6.4%

Current Dividend Yield

-13.1%

3yr Avg Div Growth

-27.0%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

0.27 EUR

公允價值

0.24 EUR

看漲

-9.4%

Project Adj Dividends

Perpetuity Growth Rate

Fair Value


Project Adjusted Dividends

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

Net Income to Common	4,684	4,384	4,998	5,281	5,989		5,772	5,772
% Growth	-13.3%	-6.4%	14.0%	5.7%	13.4%		-3.6%

Payout Ratio	57.4%	64.0%	71.0%	78.0%	85.0%		90.0%	92.5%

Projected Dividends	2,690	2,806	3,549	4,119	5,091		5,195	5,339
% Growth		4.3%	26.5%	16.1%	23.6%		2.0%

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

Cash Dividends Paid	2,840	4,247	4,490	3,685	2,690		3,685	2,690
% Growth		50%	6%	-18%	-27%			-27%

Net Income to Common	5,991	7,713	8,467	5,400	4,684		5,400	4,684
% Growth		29%	10%	-36%	-13%			-13%

Payout Ratio	47%	55%	53%	68%	57%		68%	57%
Retention Ratio	53%	45%	47%	32%	43%		32%	43%

Adjusted EBITDA	11,017	11,615	11,363	10,124	10,643		10,124	10,643
% Growth		5%	-2%	-11%	5%			5%

Total Debt	59,094	71,376	61,167	69,787	70,252		69,787	70,252
Shareholder's Equity	52,185	59,319	80,642	58,628	48,635		58,628	48,635

Debt / EBITDA	5.4	6.1	5.4	6.9	6.6			6.3
Debt / Equity	113%	120%	76%	119%	144%		119%	144%


3-Yr Avg. Dividend Growth	-13.1%
5-Yr Median Payout Ratio	55.1%

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