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。

TATY.F -14.0%AEPL.F 3.6%MONDE 3.3%

觀察名單觀點 ProPicks AI 篩選器數據瀏覽圖表已儲存工作

Zad holding

DSM:ZHCD

卡塔爾 / 必需消費品 / 食物產品

DDM 多階段

股價

14.77 QAR

公允價值

7.59 QAR

Metrics	Range	Conclusion
Perpetuity Growth Rate	0.0% - 0.3%	0.0%
Discount Rate	9.0% - 8.0%	8.5%
Fair Value	﷼7.18 - ﷼8.23	﷼7.59
Upside	-51.4% - -44.3%	-48.6%

0.70

Current Dividend per Share

4.7%

Current Dividend Yield

4.2%

3yr Avg Div Growth

11.9%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

14.77 QAR

公允價值

7.59 QAR

看漲

-48.6%

Project Adj Dividends

Perpetuity Growth Rate

Fair Value


Project Adjusted Dividends

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

Net Income to Common	207	194	194	194	194		194	194
% Growth	5.8%	-5.9%	0.0%	0.0%	0.0%		0.0%

Payout Ratio	90.4%	90.0%	90.0%	90.0%	90.0%		90.0%	92.5%

Projected Dividends	187	187	175	175	175		175	180
% Growth		0.0%	-6.3%	0.0%	0.0%		0.0%

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

Cash Dividends Paid	142	166	169	167	187		167	187
% Growth		17%	2%	-1%	12%			12%

Net Income to Common	201	194	194	195	207		195	207
% Growth		-4%	0%	1%	6%			6%

Payout Ratio	70%	86%	87%	86%	90%		86%	90%
Retention Ratio	30%	14%	13%	14%	10%		14%	10%

Adjusted EBITDA	185	167	269	298	299		298	299
% Growth		-10%	61%	11%	0%			0%

Total Debt	426	564	670	629	562		629	562
Shareholder's Equity	1,551	1,319	1,284	1,342	1,384		1,342	1,384

Debt / EBITDA	2.3	3.4	2.5	2.1	1.9			1.9
Debt / Equity	27%	43%	52%	47%	41%		47%	41%


3-Yr Avg. Dividend Growth	4.2%
5-Yr Median Payout Ratio	85.5%

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