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。

9589 4.5%2726 -4.5%4240 -3.0%

觀察名單觀點 ProPicks AI 篩選器數據瀏覽圖表已儲存工作 WarrenAI

United Electronics

SASE:4003

沙特阿拉伯 / 非必需消費品 / 特色產品零售

DDM 多階段

股價

91.60 SAR

公允價值

187.00 SAR

Metrics	Range	Conclusion
Perpetuity Growth Rate	6.3% - 6.8%	6.5%
Discount Rate	11.4% - 10.4%	10.9%
Fair Value	﷼161.33 - ﷼223.28	﷼187
Upside	71.6% - 137.5%	98.9%

5

Current Dividend per Share

5.3%

Current Dividend Yield

58.9%

3yr Avg Div Growth

158.1%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

91.60 SAR

公允價值

187.00 SAR

看漲

98.9%

Project Adj Dividends

Perpetuity Growth Rate

Fair Value


Project Adjusted Dividends

		Fiscal Year Ending
(SAR in millions)	Dec-24	Dec-25	Dec-26	Dec-27	Dec-28		Dec-29	Terminal

Net Income to Common	528	525	595	662	765		837	837
% Growth	35.2%	-0.5%	13.3%	11.3%	15.6%		9.4%

Payout Ratio	130.4%	90.0%	90.0%	90.0%	90.0%		90.0%	92.5%

Projected Dividends	688	688	536	596	689		753	774
% Growth		0.0%	-22.2%	11.3%	15.6%		9.4%

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
(SAR in millions)	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24		Dec-23	Dec-24

Cash Dividends Paid	113	230	294	267	688		267	688
% Growth		103%	28%	-9%	158%			158%

Net Income to Common	280	397	440	390	528		390	528
% Growth		42%	11%	-11%	35%			35%

Payout Ratio	40%	58%	67%	68%	130%		68%	130%
Retention Ratio	60%	42%	33%	32%	-30%		32%	-30%

Adjusted EBITDA	392	494	531	530	657		530	657
% Growth		26%	7%	0%	24%			24%

Total Debt	876	1,238	1,781	1,972	1,905		1,972	1,905
Shareholder's Equity	826	993	1,139	1,284	1,710		1,284	1,710

Debt / EBITDA	2.2	2.5	3.4	3.7	2.9			2.4
Debt / Equity	106%	125%	156%	154%	111%		154%	111%


3-Yr Avg. Dividend Growth	58.9%
5-Yr Median Payout Ratio	66.7%

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