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。

CBGP.F 45.9%EBKO.F -4.1%EUROB 2.8%

觀察名單觀點 ProPicks AI 篩選器數據瀏覽圖表已儲存工作

Capitec Bank Holdings Ltd

JSE:CPI

南非 / 財務狀況 / 銀行

DDM 多階段

股價

3,004.86 ZAR

公允價值

3,452.56 ZAR

Metrics	Range	Conclusion
Perpetuity Growth Rate	5.3% - 5.8%	5.5%
Discount Rate	10.0% - 9.0%	9.5%
Fair Value	R2,922 - R4,228	R3,453
Upside	-5.8% - 36.3%	11.3%

54.30

Current Dividend per Share

1.8%

Current Dividend Yield

58,593.0%

3yr Avg Div Growth

19.7%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

3,004.86 ZAR

公允價值

3,452.56 ZAR

看漲

11.3%

Project Adj Dividends

Perpetuity Growth Rate

Fair Value


Project Adjusted Dividends

		Fiscal Year Ending
(ZAR in millions)	Feb-24	Feb-25	Feb-26	Feb-27	Feb-28		Feb-29	Terminal

Net Income to Common	10,561	13,811	16,118	18,871	18,060		20,403	20,403
% Growth	15.5%	30.8%	16.7%	17.1%	-4.3%		13.0%

Payout Ratio	47.5%	56.0%	64.0%	72.0%	80.0%		90.0%	92.5%

Projected Dividends	5,018	7,734	10,315	13,587	14,448		18,363	18,873
% Growth		54.1%	33.4%	31.7%	6.3%		27.1%

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
(ZAR in millions)	Feb-20	Feb-21	Feb-22	Feb-23	Feb-24		Aug-23	Aug-24

Cash Dividends Paid	2,168	2	3,235	6,185	5,018		3,245	3,884
% Growth		-100%	175707%	91%	-19%			20%

Net Income to Common	6,243	4,452	8,523	9,147	10,561		4,693	6,420
% Growth		-29%	91%	7%	15%			37%

Payout Ratio	35%	0%	38%	68%	48%		69%	60%
Retention Ratio	65%	100%	62%	32%	52%		31%	40%

Adjusted EBITDA	NA	NA	NA	NA	NA		NA	NA
% Growth		NA	NA	NA	NA			NA

Total Debt	6,550	4,943	4,519	4,768	5,425		4,713	6,245
Shareholder's Equity	25,508	29,860	35,715	37,871	43,487		39,307	45,889

Debt / EBITDA	NM	NM	NM	NM	NM			NM
Debt / Equity	26%	17%	13%	13%	12%		12%	14%


3-Yr Avg. Dividend Growth	58593.0%
5-Yr Median Payout Ratio	38.0%

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