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。
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
收起
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
7,579.85
INR
公允價值
8,646.43
INR
Metrics
Range
Conclusion
Perpetuity Growth Rate
5.3% - 5.8%
5.5%
Discount Rate
9.6% - 8.6%
9.1%
Fair Value
₹7,211 - ₹10,831
₹8,646
Upside
-4.9% - 42.9%
14.1%
240
Current Dividend per Share
3.2%
Current Dividend Yield
8.4%
3yr Avg Div Growth
6.9%
Ytd Div Growth
Dividend Discount Model: Multi Stage
分享
儲存
股價
7,579.85
INR
公允價值
8,646.43
INR
看漲
14.1%
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
22,194
23,442
26,991
30,398
33,400
34,569
34,569
% Growth
22.9%
5.6%
15.1%
12.6%
9.9%
3.5%
Payout Ratio
87.7%
88.0%
88.0%
88.0%
88.0%
90.0%
92.5%
Projected Dividends
19,460
20,804
23,752
26,750
29,392
31,112
31,977
% Growth
6.9%
14.2%
12.6%
9.9%
5.9%
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
36
15,466
17,261
16,416
19,460
19,459
20,804
% Growth
42767%
12%
-5%
19%
7%
Net Income to Common
14,622
17,619
18,888
18,061
22,194
16,592
17,357
% Growth
20%
7%
-4%
23%
5%
Payout Ratio
0%
88%
91%
91%
88%
117%
120%
Retention Ratio
100%
12%
9%
9%
12%
-17%
-20%
Adjusted EBITDA
21,982
24,231
24,610
24,370
27,544
20,481
23,116
% Growth
10%
2%
-1%
13%
13%
Total Debt
1,147
698
834
694
430
512
244
Shareholder's Equity
65,696
68,488
70,997
74,589
78,588
72,756
76,631
Debt / EBITDA
0.1
0.0
0.0
0.0
0.0
0.0
Debt / Equity
2%
1%
1%
1%
1%
1%
0%
3-Yr Avg. Dividend Growth
8.4%
5-Yr Median Payout Ratio
87.8%
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