載入錯誤
看來載入頁面時發生了錯誤.
重新載入
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。
SLLF.F
-81.3%
ASBR.F
14.2%
M1CB34
-7.6%
HK
前往
勁減45%
登入
觀察名單
觀點
ProPicks AI
篩選器
數據瀏覽
圖表
已儲存工作
WarrenAI
收起
Anadolu Efes Biracilik ve Malt Sanayi AS
IBSE:AEFES
土耳其 / 必需消費品 / 飲品
加入觀察名單
貨幣
₺
綜觀
股息
財報
模型
財務狀況
比較
穩健度
圖表
DDM 多階段
股價
159.00
TRY
公允價值
105.03
TRY
Metrics
Range
Conclusion
Perpetuity Growth Rate
6.8% - 7.3%
7.0%
Discount Rate
12.5% - 11.5%
12.0%
Fair Value
₺95.88 - ₺117.35
₺105.03
Upside
-39.7% - -26.2%
-34.0%
1.27
Current Dividend per Share
0.8%
Current Dividend Yield
12.0%
3yr Avg Div Growth
-7.4%
Ytd Div Growth
Dividend Discount Model: Multi Stage
分享
儲存
股價
159.00
TRY
公允價值
105.03
TRY
看漲
-34.0%
Project Adj Dividends
Perpetuity Growth Rate
Fair Value
Project Adjusted Dividends
Fiscal Year Ending
(TRY in millions)
Dec-24
Dec-25
Dec-26
Dec-27
Dec-28
Dec-29
Terminal
Net Income to Common
13,117
16,361
18,977
21,131
2,976
2,976
2,976
% Growth
-58.9%
24.7%
16.0%
11.4%
-85.9%
0.0%
Payout Ratio
22.9%
36.0%
49.0%
62.0%
75.0%
90.0%
92.5%
Projected Dividends
3,002
5,890
9,299
13,102
2,232
2,678
2,752
% Growth
96.2%
57.9%
40.9%
-83.0%
20.0%
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
(TRY in millions)
Dec-20
Dec-21
Dec-22
Dec-23
Dec-24
Dec-23
Dec-24
Cash Dividends Paid
604
2,211
2,974
3,240
3,002
3,240
3,002
% Growth
266%
34%
9%
-7%
-7%
Net Income to Common
819
1,068
15,384
31,950
13,117
31,950
13,117
% Growth
30%
1340%
108%
-59%
-59%
Payout Ratio
74%
207%
19%
10%
23%
10%
23%
Retention Ratio
26%
-107%
81%
90%
77%
90%
77%
Adjusted EBITDA
4,893
6,779
25,526
39,531
37,545
39,531
37,545
% Growth
39%
277%
55%
-5%
-5%
Total Debt
12,165
21,246
61,909
85,282
78,683
85,282
78,683
Shareholder's Equity
12,806
18,715
64,533
93,208
84,041
93,208
84,041
Debt / EBITDA
2.5
3.1
2.4
2.2
2.1
2.2
Debt / Equity
95%
114%
96%
91%
94%
91%
94%
3-Yr Avg. Dividend Growth
12.0%
5-Yr Median Payout Ratio
22.9%
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