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

Mishra Dhatu Nigam Ltd

NSEI:MIDHANI

印度 / 材料 / 金屬和採礦

DDM 多階段

股價

290.20 INR

公允價值

485.12 INR

Metrics	Range	Conclusion
Perpetuity Growth Rate	5.3% - 5.8%	5.5%
Discount Rate	9.3% - 8.2%	8.8%
Fair Value	₹395.58 - ₹628.41	₹485.12
Upside	32.8% - 111.0%	62.9%

0.75

Current Dividend per Share

0.3%

Current Dividend Yield

4.0%

3yr Avg Div Growth

NM

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

290.20 INR

公允價值

485.12 INR

看漲

62.9%

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	918	1,435	1,993	2,627	3,364		3,792	3,792
% Growth	-41.3%	56.3%	38.9%	31.8%	28.1%		12.7%

Payout Ratio	62.9%	68.0%	73.0%	78.0%	83.0%		90.0%	92.5%

Projected Dividends	577	976	1,455	2,049	2,792		3,413	3,508
% Growth		69.1%	49.1%	40.9%	36.3%		22.2%

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	341	517	589	603	577		0	0
% Growth		52%	14%	3%	-4%			NM

Net Income to Common	1,581	1,664	1,766	1,563	918		454	546
% Growth		5%	6%	-12%	-41%			20%

Payout Ratio	22%	31%	33%	39%	63%		0%	0%
Retention Ratio	78%	69%	67%	61%	37%		100%	100%

Adjusted EBITDA	1,993	2,479	2,598	2,572	1,925		1,002	1,109
% Growth		24%	5%	-1%	-25%			11%

Total Debt	1,336	1,604	3,598	4,887	4,326		4,980	4,400
Shareholder's Equity	9,568	10,711	11,895	12,854	13,192		13,186	13,484

Debt / EBITDA	0.7	0.6	1.4	1.9	2.2			2.2
Debt / Equity	14%	15%	30%	38%	33%		38%	33%


3-Yr Avg. Dividend Growth	4.0%
5-Yr Median Payout Ratio	33.3%

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