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。

3YL -5.0%AUDC -3.3%300628 2.6%

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

📩 八月AI精選股票即將揭曉。完整查看，就用InvestingPro >>>選股就用AI

VTECH HOLDINGS

DB:VTCB

香港 / 資訊科技 / 通訊設備

DDM 多階段

股價

6.20 EUR

公允價值

6.83 EUR

Metrics	Range	Conclusion
Perpetuity Growth Rate	0.8% - 1.3%	1.0%
Discount Rate	10.0% - 9.0%	9.5%
Fair Value	€6.33 - €7.41	€6.83
Upside	4.7% - 22.5%	12.8%

0.53

Current Dividend per Share

8.7%

Current Dividend Yield

-9.4%

3yr Avg Div Growth

10.3%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

6.20 EUR

公允價值

6.83 EUR

看漲

12.8%

Project Adj Dividends

Perpetuity Growth Rate

Fair Value


Project Adjusted Dividends

		Fiscal Year Ending
(USD in millions)	Mar-25	Mar-26	Mar-27	Mar-28	Mar-29		Mar-30	Terminal

Net Income to Common	157	150	161	173	181		186	186
% Growth	-5.9%	-4.2%	7.2%	7.7%	4.4%		3.0%

Payout Ratio	104.9%	90.0%	90.0%	90.0%	90.0%		90.0%	92.5%

Projected Dividends	165	165	145	156	163		168	172
% Growth		0.0%	-11.9%	7.7%	4.4%		3.0%

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
(USD in millions)	Mar-21	Mar-22	Mar-23	Mar-24	Mar-25		Mar-24	Mar-25

Cash Dividends Paid	134	230	172	149	165		149	165
% Growth		72%	-25%	-13%	10%			10%

Net Income to Common	231	173	149	167	157		167	157
% Growth		-25%	-14%	12%	-6%			-6%

Payout Ratio	58%	133%	115%	90%	105%		90%	105%
Retention Ratio	42%	-33%	-15%	10%	-5%		10%	-5%

Adjusted EBITDA	300	247	214	231	220		231	220
% Growth		-18%	-13%	8%	-5%			-5%

Total Debt	206	197	180	159	142		159	142
Shareholder's Equity	731	679	635	645	644		645	644

Debt / EBITDA	0.7	0.8	0.8	0.7	0.6			0.7
Debt / Equity	28%	29%	28%	25%	22%		25%	22%


3-Yr Avg. Dividend Growth	-9.4%
5-Yr Median Payout Ratio	104.9%

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