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。

GLAX.F -9.1%CPIX -6.4%4578 5.2%

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

Astellas Pharma Inc

DB:YPH

日本 / 保健 / 製藥

DDM 多階段

股價

8.59 EUR

公允價值

3.96 EUR

Metrics	Range	Conclusion
Perpetuity Growth Rate	5.3% - 5.8%	5.5%
Discount Rate	9.6% - 8.6%	9.1%
Fair Value	€3.38 - €4.85	€3.96
Upside	-60.6% - -43.5%	-53.8%

0.45

Current Dividend per Share

5.3%

Current Dividend Yield

14.9%

3yr Avg Div Growth

10.6%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

8.59 EUR

公允價值

3.96 EUR

看漲

-53.8%

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	50,747	45,717	63,062	56,738	55,974		50,136	50,136
% Growth	197.7%	-9.9%	37.9%	-10.0%	-1.3%		-10.4%

Payout Ratio	254.2%	90.0%	90.0%	90.0%	90.0%		90.0%	92.5%

Projected Dividends	128,993	128,993	56,756	51,064	50,377		45,123	46,376
% Growth		0.0%	-56.0%	-10.0%	-1.3%		-10.4%

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		Mar-24	Mar-25

Cash Dividends Paid	76,157	85,236	100,355	116,653	128,993		116,653	128,993
% Growth		12%	18%	16%	11%			11%

Net Income to Common	120,589	124,086	98,714	17,045	50,747		17,045	50,747
% Growth		3%	-20%	-83%	198%			198%

Payout Ratio	63%	69%	102%	684%	254%		684%	254%
Retention Ratio	37%	31%	-2%	-584%	-154%		-584%	-154%

Adjusted EBITDA	323,584	297,829	337,390	282,446	431,680		282,446	431,680
% Growth		-8%	13%	-16%	53%			53%

Total Debt	278,664	213,420	204,224	1,007,915	831,426		1,007,915	831,426
Shareholder's Equity	1,386,115	1,460,308	1,507,954	1,595,988	1,513,255		1,595,988	1,513,255

Debt / EBITDA	0.9	0.7	0.6	3.6	1.9			1.4
Debt / Equity	20%	15%	14%	63%	55%		63%	55%


3-Yr Avg. Dividend Growth	14.9%
5-Yr Median Payout Ratio	101.7%

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