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
登入
觀察名單
觀點
ProPicks AI
篩選器
數據瀏覽
圖表
已儲存工作
收起
貨幣
-
加入觀察名單
綜觀
股息
財報
模型
財務狀況
比較
穩健度
圖表
DDM 穩定成長
股價
3,900.00
KRW
公允價值
2,851.23
KRW
Metrics
Range
Conclusion
Adjusted Dividend
₩171.04 - ₩197.76
₩187.07
Adjusted Dividend Yield
4.4% - 5.1%
4.8%
Perpetuity Growth Rate
10.3% - 10.8%
10.5%
Discount Rate
18.8% - 16.8%
17.8%
Fair Value
₩2,218 - ₩3,650
₩2,851
Upside
-43.1% - -6.4%
-26.9%
100
Current Dividend per Share
2.6%
Current Dividend Yield
0.0%
3yr Avg Div Growth
0.0%
Ytd Div Growth
Dividend Discount Model: Stable Growth
分享
儲存
股價
3,900.00
KRW
公允價值
2,851.23
KRW
看漲
-26.9%
Adj Dividend
Perpetuity Growth Rate
Fair Value
Calculate Adjusted Dividend
(KRW in millions)
Latest
Notes
Net Income To Common
6,717
(-) Cash Dividends Paid
(3,142)
(=) Cash Retained
3,575
53.2%
Low
Mid
High
Required Retention Ratio
20.0%
12.5%
7.5%
% of net income needed for future growth
Adj Net Income
6,717
6,717
6,717
(=) Cash Required
1,343
840
504
Cash Retained
3,575
3,575
3,575
(-) Cash Required
(1,343)
(840)
(504)
(=) Excess Retained
2,232
2,736
3,071
(/) FX Rate Adjustment
1.00
1.00
1.00
(=) Excess Retained (KRW)
2,232
2,736
3,071
(/) Shares Outstanding
31.4
31.4
31.4
(=) Excess Retained per Share
71.04
87.07
97.76
Low
Mid
High
LTM Dividend per Share
100.00
100.00
100.00
(+) Excess Retained per Share
71.04
87.07
97.76
Adjusted Dividend
171.04
187.07
197.76
支援算式
Sensitivity Analysis
Historical Performance
Sensitivity Analysis
Adjusted Dividend
187.07
Cost of Equity
Growth Rate
16.8%
17.3%
17.8%
18.3%
18.8%
8.5%
2,460.27
2,319.69
2,194.30
2,081.77
1,980.22
9.5%
2,825.42
2,643.14
2,482.95
2,341.06
2,214.52
10.5%
3,307.42
3,062.43
2,851.23
2,667.28
2,505.62
11.5%
3,973.04
3,627.56
3,337.35
3,090.14
2,877.03
12.5%
4,951.89
4,430.64
4,008.67
3,660.09
3,367.29
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