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。
5JS
6.5%
ANV
-2.6%
PSGO
2.1%
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
Sumber Tani Agung Resources Tbk PT
IDX:STAA
印尼 / 必需消費品 / 食物產品
加入觀察名單
貨幣
Rp
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
800.00
IDR
公允價值
1,287.64
IDR
Metrics
Range
Conclusion
Perpetuity Growth Rate
0.8% - 1.3%
1.0%
Discount Rate
9.0% - 8.0%
8.5%
Fair Value
Rp1,174 - Rp1,427
Rp1,288
Upside
44.9% - 76.2%
59.0%
27
Current Dividend per Share
3.3%
Current Dividend Yield
75.9%
3yr Avg Div Growth
NM
Ytd Div Growth
Dividend Discount Model: Multi Stage
分享
儲存
股價
800.00
IDR
公允價值
1,287.64
IDR
看漲
59.0%
Project Adj Dividends
Perpetuity Growth Rate
Fair Value
Project Adjusted Dividends
Fiscal Year Ending
(IDR in millions)
Dec-24
Dec-25
Dec-26
Dec-27
Dec-28
Dec-29
Terminal
Net Income to Common
1,282,223
1,205,000
1,352,000
1,332,317
1,288,880
1,259,695
1,259,695
% Growth
88.0%
-6.0%
12.2%
-1.5%
-3.3%
-2.3%
Payout Ratio
23.0%
36.0%
49.0%
62.0%
75.0%
90.0%
92.5%
Projected Dividends
294,377
433,800
662,480
826,037
966,660
1,133,725
1,165,218
% Growth
47.4%
52.7%
24.7%
17.0%
17.3%
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
(IDR in millions)
Dec-20
Dec-21
Dec-22
Dec-23
Dec-24
Mar-24
Mar-25
Cash Dividends Paid
0
1,206,000
109,034
501,555
294,377
0
15
% Growth
NM
-91%
360%
-41%
NM
Net Income to Common
410,026
1,077,222
1,112,582
681,880
1,282,223
197,587
304,708
% Growth
163%
3%
-39%
88%
54%
Payout Ratio
0%
112%
10%
74%
23%
0%
0%
Retention Ratio
100%
-12%
90%
26%
77%
100%
100%
Adjusted EBITDA
1,112,019
1,984,789
1,976,255
1,366,901
2,225,627
382,292
541,239
% Growth
78%
0%
-31%
63%
42%
Total Debt
2,509,467
2,129,621
1,750,376
1,443,620
1,517,090
1,481,138
1,473,224
Shareholder's Equity
1,961,545
2,738,523
4,283,368
4,470,153
5,468,706
4,674,790
5,784,886
Debt / EBITDA
2.3
1.1
0.9
1.1
0.7
0.6
Debt / Equity
128%
78%
41%
32%
28%
32%
25%
3-Yr Avg. Dividend Growth
75.9%
5-Yr Median Payout Ratio
23.0%
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