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。
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
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
3,690.00
KRW
公允價值
3,848.86
KRW
Metrics
Range
Conclusion
Perpetuity Growth Rate
0.0% - 0.3%
0.0%
Discount Rate
9.6% - 8.6%
9.1%
Fair Value
₩3,643 - ₩4,173
₩3,849
Upside
-1.4% - 12.9%
4.2%
200
Current Dividend per Share
5.4%
Current Dividend Yield
27.0%
3yr Avg Div Growth
31.0%
Ytd Div Growth
Dividend Discount Model: Multi Stage
分享
儲存
股價
3,690.00
KRW
公允價值
3,848.86
KRW
看漲
4.2%
Project Adj Dividends
Perpetuity Growth Rate
Fair Value
Project Adjusted Dividends
Fiscal Year Ending
(KRW in millions)
Dec-24
Dec-25
Dec-26
Dec-27
Dec-28
Dec-29
Terminal
Net Income to Common
4,268
3,208
3,208
3,208
3,208
3,208
3,208
% Growth
-20.1%
-24.8%
0.0%
0.0%
0.0%
0.0%
Payout Ratio
39.6%
50.0%
60.0%
70.0%
80.0%
90.0%
92.5%
Projected Dividends
1,692
1,692
1,925
2,246
2,567
2,888
2,968
% Growth
0.0%
13.8%
16.7%
14.3%
12.5%
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
(KRW in millions)
Dec-20
Dec-21
Dec-22
Dec-23
Dec-24
Dec-23
Dec-24
Cash Dividends Paid
450
861
861
1,292
1,692
1,292
1,692
% Growth
91%
0%
50%
31%
31%
Net Income to Common
3,269
2,653
3,028
5,339
4,268
5,339
4,268
% Growth
-19%
14%
76%
-20%
-20%
Payout Ratio
14%
32%
28%
24%
40%
24%
40%
Retention Ratio
86%
68%
72%
76%
60%
76%
60%
Adjusted EBITDA
4,097
3,607
3,535
6,966
5,842
6,966
5,842
% Growth
-12%
-2%
97%
-16%
-16%
Total Debt
20,000
0
0
0
0
0
0
Shareholder's Equity
72,632
74,388
76,598
79,879
80,811
79,879
80,811
Debt / EBITDA
4.9
0.0
0.0
0.0
0.0
0.0
Debt / Equity
28%
0%
0%
0%
0%
0%
0%
3-Yr Avg. Dividend Growth
27.0%
5-Yr Median Payout Ratio
28.4%
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