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。

MG -5.6%VMC 5.6%301116 3.8%

觀察名單觀點 ProPicks AI 篩選器數據瀏覽圖表已儲存工作

Monde Nissin Corp

PSE:MONDE

菲律賓語 / 必需消費品 / 食物產品

DDM 穩定成長

股價

7.19 PHP

公允價值

13.30 PHP

Metrics	Range	Conclusion
Adjusted Dividend	₱0.38 - ₱0.38	₱0.38
Adjusted Dividend Yield	5.3% - 5.3%	5.3%
Perpetuity Growth Rate	4.8% - 5.3%	5.0%
Discount Rate	9.0% - 7.0%	8.0%
Fair Value	₱9.37 - ₱22.85	₱13.30
Upside	30.3% - 217.9%	85.0%

0.38

Current Dividend per Share

5.3%

Current Dividend Yield

-87.5%

3yr Avg Div Growth

NM

Ytd Div Growth

Dividend Discount Model: Stable Growth

股價

7.19 PHP

公允價值

13.30 PHP

看漲

85.0%

Adj Dividend

Perpetuity Growth Rate

Fair Value


Calculate Adjusted Dividend


(PHP in millions)	Latest				Notes
Net Income To Common	446
(-) Cash Dividends Paid	(6,828)
(=) Cash Retained	0	0.0%

	Low	Mid	High

Required Retention Ratio	20.0%	12.5%	7.5%		% of net income needed for future growth
Adj Net Income	446	446	446
(=) Cash Required	89	56	33

Cash Retained	0	0	0
(-) Cash Required	(89)	(56)	(33)
(=) Excess Retained	0	0	0
(/) FX Rate Adjustment	1.00	1.00	1.00
(=) Excess Retained (PHP)	0	0	0
(/) Shares Outstanding	17,968.6	17,968.6	17,968.6
(=) Excess Retained per Share	0.00	0.00	0.00


	Low	Mid	High

LTM Dividend per Share	0.38	0.38	0.38
(+) Excess Retained per Share	0.00	0.00	0.00

Adjusted Dividend	0.38	0.38	0.38

支援算式

Sensitivity Analysis

Historical Performance


Sensitivity Analysis

Adjusted Dividend	0.38

	Cost of Equity
Growth Rate	7.0%	7.5%	8.0%	8.5%	9.0%
3.0%	9.78	8.70	7.83	7.12	6.52
4.0%	13.17	11.29	9.88	8.78	7.90
5.0%	19.95	15.96	13.30	11.40	9.97
6.0%	NM	26.85	20.14	16.11	13.43
7.0%	NM	NM	NM	27.11	20.33

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