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。
ICAB.F
328.6%
PXST.D
-69.0%
IDWM
20.0%
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
Pc Iletisim ve Medya Hizmetleri Sanayi Ticaret AS
IBSE:PCILT
土耳其 / 通訊服務 / 媒體
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
12.95
TRY
公允價值
17.09
TRY
Metrics
Range
Conclusion
Perpetuity Growth Rate
0.0% - 0.3%
0.0%
Discount Rate
9.6% - 8.6%
9.1%
Fair Value
₺16.18 - ₺18.54
₺17.09
Upside
26.4% - 44.8%
33.6%
0.84
Current Dividend per Share
6.6%
Current Dividend Yield
634.8%
3yr Avg Div Growth
39.3%
Ytd Div Growth
Dividend Discount Model: Multi Stage
分享
儲存
股價
12.95
TRY
公允價值
17.09
TRY
看漲
33.6%
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
248
211
211
211
211
211
211
% Growth
-44.7%
-14.9%
0.0%
0.0%
0.0%
0.0%
Payout Ratio
40.8%
51.0%
61.0%
71.0%
81.0%
90.0%
92.5%
Projected Dividends
101
107
128
150
171
190
195
% Growth
6.3%
19.6%
16.4%
14.1%
11.1%
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
0
16
4
73
101
73
101
% Growth
NM
-77%
1942%
39%
39%
Net Income to Common
21
32
75
447
248
447
248
% Growth
49%
137%
498%
-45%
-45%
Payout Ratio
0%
49%
5%
16%
41%
16%
41%
Retention Ratio
100%
51%
95%
84%
59%
84%
59%
Adjusted EBITDA
38
35
179
339
373
339
373
% Growth
-8%
418%
89%
10%
10%
Total Debt
25
23
34
33
16
33
16
Shareholder's Equity
36
147
542
1,148
1,199
1,148
1,199
Debt / EBITDA
0.7
0.7
0.2
0.1
0.0
0.0
Debt / Equity
69%
16%
6%
3%
1%
3%
1%
3-Yr Avg. Dividend Growth
634.8%
5-Yr Median Payout Ratio
16.2%
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