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。

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

POSCO Holdings

KOSE:A005490

南韓 / 材料 / 金屬和採礦

DDM 多階段

股價

254,000.00 KRW

公允價值

287,690.93 KRW

Metrics	Range	Conclusion
Perpetuity Growth Rate	5.8% - 6.3%	6.0%
Discount Rate	17.4% - 16.4%	16.9%
Fair Value	₩270,214 - ₩307,755	₩287,691
Upside	6.6% - 21.4%	13.5%

10,000

Current Dividend per Share

3.9%

Current Dividend Yield

-12.2%

3yr Avg Div Growth

3.5%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

254,000.00 KRW

公允價值

287,690.93 KRW

看漲

13.5%

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	1,094,917	1,563,825	2,110,500	2,572,500	3,330,161		3,699,256	3,699,256
% Growth	-35.5%	42.8%	35.0%	21.9%	29.5%		11.1%

Payout Ratio	77.1%	80.0%	83.0%	86.0%	89.0%		90.0%	92.5%

Projected Dividends	844,195	1,251,060	1,751,715	2,212,350	2,963,844		3,329,331	3,421,812
% Growth		48.2%	40.0%	26.3%	34.0%		12.3%

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
(KRW in millions)	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24		Dec-23	Dec-24

Cash Dividends Paid	659,145	1,310,920	1,218,405	815,451	844,195		815,451	844,195
% Growth		99%	-7%	-33%	4%			4%

Net Income to Common	1,595,459	6,610,569	3,143,008	1,698,092	1,094,917		1,698,092	1,094,917
% Growth		314%	-52%	-46%	-36%			-36%

Payout Ratio	41%	20%	39%	48%	77%		48%	77%
Retention Ratio	59%	80%	61%	52%	23%		52%	23%

Adjusted EBITDA	5,971,670	12,830,510	8,533,808	7,092,376	6,107,134		7,092,376	6,107,134
% Growth		115%	-33%	-17%	-14%			-14%

Total Debt	21,237,282	22,519,230	25,129,144	26,894,700	26,903,468		26,894,700	26,903,468
Shareholder's Equity	44,331,350	50,427,355	52,512,116	54,180,849	55,394,231		54,180,849	55,394,231

Debt / EBITDA	3.6	1.8	2.9	3.8	4.4			5.3
Debt / Equity	48%	45%	48%	50%	49%		50%	49%


3-Yr Avg. Dividend Growth	-12.2%
5-Yr Median Payout Ratio	41.3%

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