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。

524494 5.8%500257 4.2%524715 3.3%

觀察名單觀點 ProPicks AI 篩選器數據瀏覽圖表已儲存工作

GSK Pharmaceuticals

NSEI:GLAXO

印度 / 保健 / 製藥

DDM 多階段

股價

2,750.20 INR

公允價值

1,882.86 INR

Metrics	Range	Conclusion
Perpetuity Growth Rate	4.8% - 5.3%	5.0%
Discount Rate	8.9% - 7.9%	8.4%
Fair Value	₹1,559 - ₹2,393	₹1,883
Upside	-43.9% - -13.8%	-32.2%

32

Current Dividend per Share

1.2%

Current Dividend Yield

37.1%

3yr Avg Div Growth

NM

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

2,750.20 INR

公允價值

1,882.86 INR

看漲

-32.2%

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	5,900	8,888	10,022	11,470	12,729		13,175	13,175
% Growth	-2.9%	50.7%	12.8%	14.4%	11.0%		3.5%

Payout Ratio	91.8%	90.0%	90.0%	90.0%	90.0%		90.0%	92.5%

Projected Dividends	5,416	7,999	9,020	10,323	11,456		11,857	12,187
% Growth		47.7%	12.8%	14.4%	11.0%		3.5%

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	3,388	6,770	5,066	15,255	5,416		0	0
% Growth		100%	-25%	201%	-64%			NM

Net Income to Common	932	2,873	3,808	6,076	5,900		3,955	6,647
% Growth		208%	33%	60%	-3%			68%

Payout Ratio	364%	236%	133%	251%	92%		0%	0%
Retention Ratio	-264%	-136%	-33%	-151%	8%		100%	100%

Adjusted EBITDA	6,429	5,733	7,428	7,884	8,805		6,298	8,233
% Growth		-11%	30%	6%	12%			31%

Total Debt	418	346	201	155	187		214	148
Shareholder's Equity	18,206	14,783	26,630	17,413	17,776		15,396	16,727

Debt / EBITDA	0.1	0.1	0.0	0.0	0.0			0.0
Debt / Equity	2%	2%	1%	1%	1%		1%	1%


3-Yr Avg. Dividend Growth	37.1%
5-Yr Median Payout Ratio	235.7%

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