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。

A192820 12.4%A024720 8.5%A214260 8.1%

觀察名單觀點 ProPicks AI 篩選器數據瀏覽圖表已儲存工作 WarrenAI

Insan Inc

KOSDAQ:A277410

南韓 / 必需消費品 / 個人護理用品

DDM 多階段

股價

1,264.00 KRW

公允價值

1,422.37 KRW

Metrics	Range	Conclusion
Perpetuity Growth Rate	6.3% - 6.8%	6.5%
Discount Rate	11.4% - 10.4%	10.9%
Fair Value	₩1,233 - ₩1,690	₩1,422
Upside	-2.9% - 33.1%	12.0%

20

Current Dividend per Share

1.6%

Current Dividend Yield

30.7%

3yr Avg Div Growth

48.1%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

1,264.00 KRW

公允價值

1,422.37 KRW

看漲

12.0%

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	887	3,050	3,050	3,050	3,050		3,050	3,050
% Growth	-82.1%	243.6%	0.0%	0.0%	0.0%		0.0%

Payout Ratio	215.9%	90.0%	90.0%	90.0%	90.0%		90.0%	92.5%

Projected Dividends	1,916	2,745	2,745	2,745	2,745		2,745	2,821
% Growth		43.3%	0.0%	0.0%	0.0%		0.0%

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	794	1,325	2,563	1,294	1,916		1,294	1,916
% Growth		67%	94%	-50%	48%			48%

Net Income to Common	4,682	6,327	3,580	4,969	887		4,969	887
% Growth		35%	-43%	39%	-82%			-82%

Payout Ratio	17%	21%	72%	26%	216%		26%	216%
Retention Ratio	83%	79%	28%	74%	-116%		74%	-116%

Adjusted EBITDA	7,479	10,252	6,688	7,839	2,844		7,839	2,844
% Growth		37%	-35%	17%	-64%			-64%

Total Debt	25,993	30,294	31,829	19,245	30,882		19,245	30,882
Shareholder's Equity	34,534	49,846	51,027	65,625	65,278		65,625	65,278

Debt / EBITDA	3.5	3.0	4.8	2.5	10.9			(14.4)
Debt / Equity	75%	61%	62%	29%	47%		29%	47%


3-Yr Avg. Dividend Growth	30.7%
5-Yr Median Payout Ratio	26.0%

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