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。
SSU
-12.8%
WLDS
-9.1%
AC5G
6.7%
HK
前往
快閃促銷
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
Logitech International SA
NASDAQGS:LOGI
瑞士 / 資訊科技 / 科技硬件、儲存及周邊設備
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
72.79
USD
公允價值
62.79
USD
Metrics
Range
Conclusion
Perpetuity Growth Rate
3.8% - 4.3%
4.0%
Discount Rate
11.8% - 10.8%
11.3%
Fair Value
$57.04 - $69.86
$62.79
Upside
-21.6% - -4.0%
-13.7%
1.37
Current Dividend per Share
1.9%
Current Dividend Yield
7.7%
3yr Avg Div Growth
14.0%
Ytd Div Growth
Dividend Discount Model: Multi Stage
分享
儲存
股價
72.79
USD
公允價值
62.79
USD
看漲
-13.7%
Project Adj Dividends
Perpetuity Growth Rate
Fair Value
Project Adjusted Dividends
Fiscal Year Ending
(USD in millions)
Mar-24
Mar-25
Mar-26
Mar-27
Mar-28
Mar-29
Terminal
Net Income to Common
612
724
705
750
718
864
864
% Growth
67.9%
18.3%
-2.6%
6.4%
-4.3%
20.3%
Payout Ratio
29.8%
42.0%
54.0%
66.0%
78.0%
90.0%
92.5%
Projected Dividends
182
304
381
495
560
778
799
% Growth
66.8%
25.2%
30.1%
13.1%
38.8%
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
(USD in millions)
Mar-20
Mar-21
Mar-22
Mar-23
Mar-24
Dec-23
Dec-24
Cash Dividends Paid
124
147
159
159
182
182
208
% Growth
18%
9%
0%
15%
14%
Net Income to Common
450
947
645
365
612
445
487
% Growth
111%
-32%
-43%
68%
10%
Payout Ratio
28%
15%
25%
44%
30%
41%
43%
Retention Ratio
72%
85%
75%
56%
70%
59%
57%
Adjusted EBITDA
376
1,236
903
599
682
527
612
% Growth
229%
-27%
-34%
14%
16%
Total Debt
30
34
42
71
77
78
95
Shareholder's Equity
1,489
2,262
2,399
2,258
2,234
2,190
2,103
Debt / EBITDA
0.1
0.0
0.0
0.1
0.1
0.1
Debt / Equity
2%
2%
2%
3%
3%
4%
5%
3-Yr Avg. Dividend Growth
7.7%
5-Yr Median Payout Ratio
27.6%
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