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。
JBSS3
5.8%
XO
-4.3%
BTG
3.9%
HK
前往
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
Charoen Pokphand Foods PCL
SET:CPF
泰國 / 必需消費品 / 食物產品
貨幣
฿
加入觀察名單
綜觀
股息
財報
模型
財務狀況
比較
穩健度
圖表
DDM 穩定成長
股價
24.30
THB
公允價值
11.13
THB
Metrics
Range
Conclusion
Adjusted Dividend
฿1.79 - ฿2.07
฿1.96
Adjusted Dividend Yield
7.4% - 8.5%
8.1%
Perpetuity Growth Rate
0.0% - 0.3%
0.0%
Discount Rate
18.6% - 16.6%
17.6%
Fair Value
฿9.63 - ฿12.69
฿11.13
Upside
-60.4% - -47.8%
-54.2%
0.42
Current Dividend per Share
1.7%
Current Dividend Yield
-17.6%
3yr Avg Div Growth
26.0%
Ytd Div Growth
Dividend Discount Model: Stable Growth
分享
儲存
股價
24.30
THB
公允價值
11.13
THB
看漲
-54.2%
Adj Dividend
Perpetuity Growth Rate
Fair Value
Calculate Adjusted Dividend
(THB in millions)
Latest
Notes
Net Income To Common
18,473
(-) Cash Dividends Paid
(3,481)
(=) Cash Retained
14,992
81.2%
Low
Mid
High
Required Retention Ratio
20.0%
12.5%
7.5%
% of net income needed for future growth
Adj Net Income
18,473
18,473
18,473
(=) Cash Required
3,695
2,309
1,385
Cash Retained
14,992
14,992
14,992
(-) Cash Required
(3,695)
(2,309)
(1,385)
(=) Excess Retained
11,298
12,683
13,607
(/) FX Rate Adjustment
1.00
1.00
1.00
(=) Excess Retained (THB)
11,298
12,683
13,607
(/) Shares Outstanding
8,243.1
8,243.1
8,243.1
(=) Excess Retained per Share
1.37
1.54
1.65
Low
Mid
High
LTM Dividend per Share
0.42
0.42
0.42
(+) Excess Retained per Share
1.37
1.54
1.65
Adjusted Dividend
1.79
1.96
2.07
支援算式
Sensitivity Analysis
Historical Performance
Sensitivity Analysis
Adjusted Dividend
1.96
Cost of Equity
Growth Rate
16.6%
17.1%
17.6%
18.1%
18.6%
0.0%
11.80
11.45
11.13
10.82
10.53
0.0%
11.80
11.45
11.13
10.82
10.53
0.0%
11.80
11.45
11.13
10.82
10.53
1.0%
12.68
12.28
11.91
11.57
11.24
2.0%
13.68
13.22
12.80
12.40
12.03
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