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。
CLSH
6.1%
AXFO
3.6%
ORG
-1.8%
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
Eurocash SA PK
PINC:EUSHY
波蘭 / 必需消費品 / Consumer Staples Distribution & Retail
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
2.90
USD
公允價值
2.39
USD
Metrics
Range
Conclusion
Perpetuity Growth Rate
8.3% - 8.8%
8.5%
Discount Rate
17.9% - 16.9%
17.4%
Fair Value
$2.21 - $2.60
$2.39
Upside
-23.8% - -10.4%
-17.7%
0.12
Current Dividend per Share
4.1%
Current Dividend Yield
161.8%
3yr Avg Div Growth
103.6%
Ytd Div Growth
Dividend Discount Model: Multi Stage
分享
儲存
股價
2.90
USD
公允價值
2.39
USD
看漲
-17.7%
Project Adj Dividends
Perpetuity Growth Rate
Fair Value
Project Adjusted Dividends
Fiscal Year Ending
(PLN in millions)
Dec-24
Dec-25
Dec-26
Dec-27
Dec-28
Dec-29
Terminal
Net Income to Common
(27)
14
21
28
118
121
121
% Growth
NM
258.1%
45.9%
33.9%
325.9%
2.5%
Payout Ratio
NM
90.0%
50.0%
50.0%
50.0%
90.0%
92.5%
Projected Dividends
126
126
10
14
59
109
112
% Growth
0.0%
-91.8%
33.9%
325.9%
84.6%
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
(PLN in millions)
Dec-20
Dec-21
Dec-22
Dec-23
Dec-24
Dec-23
Dec-24
Cash Dividends Paid
0
76
11
62
126
62
126
% Growth
NM
-86%
467%
104%
104%
Net Income to Common
43
(114)
67
99
(27)
99
(27)
% Growth
NM
NM
48%
NM
NM
Payout Ratio
0%
-67%
16%
62%
-467%
62%
-467%
Retention Ratio
100%
167%
84%
38%
567%
38%
567%
Adjusted EBITDA
446
374
646
661
503
661
503
% Growth
-16%
73%
2%
-24%
-24%
Total Debt
2,733
3,048
2,904
2,697
2,740
2,697
2,740
Shareholder's Equity
916
699
710
800
737
800
737
Debt / EBITDA
6.1
8.2
4.5
4.1
5.4
7.9
Debt / Equity
298%
436%
409%
337%
372%
337%
372%
3-Yr Avg. Dividend Growth
161.8%
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