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。
TARIL
-4.7%
AKANKSHA
-3.1%
SALZERELEC
-3.0%
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
CG Power and Industrial Solutions Ltd
NSEI:CGPOWER
印度 / 工業 / 電子設備
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
647.00
INR
公允價值
303.98
INR
Metrics
Range
Conclusion
Perpetuity Growth Rate
4.3% - 4.8%
4.5%
Discount Rate
8.3% - 7.2%
7.8%
Fair Value
₹247.63 - ₹394.18
₹303.98
Upside
-62.5% - -40.3%
-54.0%
1.30
Current Dividend per Share
0.2%
Current Dividend Yield
-13.3%
3yr Avg Div Growth
NM
Ytd Div Growth
Dividend Discount Model: Multi Stage
分享
儲存
股價
647.00
INR
公允價值
303.98
INR
看漲
-54.0%
Project Adj Dividends
Perpetuity Growth Rate
Fair Value
Project Adjusted Dividends
Fiscal Year Ending
(INR in millions)
Mar-24
Mar-25
Mar-26
Mar-27
Mar-28
Mar-29
Terminal
Net Income to Common
8,705
10,104
14,012
18,100
17,712
18,951
18,951
% Growth
9.4%
16.1%
38.7%
29.2%
-2.1%
7.0%
Payout Ratio
22.8%
36.0%
49.0%
62.0%
75.0%
90.0%
92.5%
Projected Dividends
1,986
3,637
6,866
11,222
13,284
17,056
17,530
% Growth
83.2%
88.7%
63.5%
18.4%
28.4%
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
(INR in millions)
Mar-20
Mar-21
Mar-22
Mar-23
Mar-24
Dec-23
Dec-24
Cash Dividends Paid
0
0
0
2,291
1,986
0
0
% Growth
NM
NM
NM
-13%
NM
Net Income to Common
(13,166)
12,951
6,291
7,960
8,705
6,369
7,026
% Growth
NM
-51%
27%
9%
10%
Payout Ratio
0%
0%
0%
29%
23%
0%
0%
Retention Ratio
100%
100%
100%
71%
77%
100%
100%
Adjusted EBITDA
100
639
5,967
9,634
10,974
8,202
9,237
% Growth
537%
835%
61%
14%
13%
Total Debt
27,829
14,843
3,671
166
176
169
302
Shareholder's Equity
(19,717)
(847)
10,030
17,905
30,174
22,278
35,169
Debt / EBITDA
277.7
23.2
0.6
0.0
0.0
0.0
Debt / Equity
NM
NM
37%
1%
1%
1%
1%
3-Yr Avg. Dividend Growth
-13.3%
5-Yr Median Payout Ratio
0.0%
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