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

SouthEast Petrovietnam Fertilizer and Chemicals JSC

HNX:PSE

越南 / 材料 / 化學品

DDM 多階段

股價

10,900.00 VND

公允價值

9,227.65 VND

Metrics	Range	Conclusion
Perpetuity Growth Rate	0.0% - 0.3%	0.0%
Discount Rate	8.9% - 7.9%	8.4%
Fair Value	₫8,654 - ₫10,151	₫9,228
Upside	-18.4% - -4.2%	-12.9%

800

Current Dividend per Share

7.5%

Current Dividend Yield

-45.1%

3yr Avg Div Growth

-97.1%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

10,900.00 VND

公允價值

9,227.65 VND

看漲

-12.9%

Project Adj Dividends

Perpetuity Growth Rate

Fair Value


Project Adjusted Dividends

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

Net Income to Common	14,263	11,828	11,828	11,828	11,828		11,828	11,828
% Growth	57.5%	-17.1%	0.0%	0.0%	0.0%		0.0%

Payout Ratio	1.1%	19.0%	37.0%	55.0%	73.0%		90.0%	92.5%

Projected Dividends	162	2,247	4,376	6,506	8,635		10,645	10,941
% Growth		1290.7%	94.7%	48.6%	32.7%		23.3%

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

Cash Dividends Paid	9,778	8,630	6,964	5,642	162		5,642	162
% Growth		-12%	-19%	-19%	-97%			-97%

Net Income to Common	8,445	41,974	15,986	9,054	14,263		9,054	14,263
% Growth		397%	-62%	-43%	58%			58%

Payout Ratio	116%	21%	44%	62%	1%		62%	1%
Retention Ratio	-16%	79%	56%	38%	99%		38%	99%

Adjusted EBITDA	10,159	61,212	20,406	17,942	25,167		17,942	25,167
% Growth		503%	-67%	-12%	40%			40%

Total Debt	0	0	0	0	0		0	0
Shareholder's Equity	154,924	189,523	175,325	166,233	171,369		166,233	171,369

Debt / EBITDA	0.0	0.0	0.0	0.0	0.0			0.0
Debt / Equity	0%	0%	0%	0%	0%		0%	0%


3-Yr Avg. Dividend Growth	-45.1%
5-Yr Median Payout Ratio	43.6%

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