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

ESSA Industries Indonesia Tbk PT

IDX:ESSA

印尼 / 材料 / 化學品

DDM 穩定成長

股價

600.00 IDR

公允價值

618.71 IDR

Metrics	Range	Conclusion
Adjusted Dividend	Rp29.46 - Rp34.89	Rp32.72
Adjusted Dividend Yield	4.9% - 5.8%	5.5%
Perpetuity Growth Rate	3.8% - 4.3%	4.0%
Discount Rate	10.5% - 8.5%	9.5%
Fair Value	Rp452.85 - Rp855.87	Rp618.71
Upside	-24.5% - 42.6%	3.1%

0.00032

Current Dividend per Share

0.0%

Current Dividend Yield

383.3%

3yr Avg Div Growth

-89.3%

Ytd Div Growth

Dividend Discount Model: Stable Growth

股價

600.00 IDR

公允價值

618.71 IDR

看漲

3.1%

Adj Dividend

Perpetuity Growth Rate

Fair Value


Calculate Adjusted Dividend


(USD in millions)	Latest				Notes
Net Income To Common	45
(-) Cash Dividends Paid	(5)
(=) Cash Retained	40	87.8%

	Low	Mid	High

Required Retention Ratio	20.0%	12.5%	7.5%		% of net income needed for future growth
Adj Net Income	45	45	45
(=) Cash Required	9	6	3

Cash Retained	40	40	40
(-) Cash Required	(9)	(6)	(3)
(=) Excess Retained	31	34	36
(/) FX Rate Adjustment	0.00	0.00	0.00
(=) Excess Retained (IDR)	507,549	563,664	601,074
(/) Shares Outstanding	17,227.0	17,227.0	17,227.0
(=) Excess Retained per Share	29.46	32.72	34.89


	Low	Mid	High

LTM Dividend per Share	0.00	0.00	0.00
(+) Excess Retained per Share	29.46	32.72	34.89

Adjusted Dividend	29.46	32.72	34.89

支援算式

Sensitivity Analysis

Historical Performance


Sensitivity Analysis

Adjusted Dividend	32.72

	Cost of Equity
Growth Rate	8.5%	9.0%	9.5%	10.0%	10.5%
2.0%	513.45	476.78	444.99	417.18	392.64
3.0%	612.76	561.70	518.49	481.45	449.36
4.0%	756.20	680.58	618.71	567.15	523.52
5.0%	981.60	858.90	763.47	687.12	624.66
6.0%	1,387.33	1,156.11	990.95	867.08	770.74

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