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。

Q-CON -5.1%DCON -3.9%TR 3.6%

觀察名單觀點 ProPicks AI 篩選器數據瀏覽圖表已儲存工作

Sirakorn PCL

SET:SK

泰國 / 材料 / 建築材料

DDM 多階段

股價

0.60 THB

公允價值

0.86 THB

Metrics	Range	Conclusion
Perpetuity Growth Rate	0.0% - 0.3%	0.0%
Discount Rate	8.6% - 7.6%	8.1%
Fair Value	฿0.81 - ฿0.94	฿0.86
Upside	34.9% - 57.0%	43.3%

0.050

Current Dividend per Share

8.3%

Current Dividend Yield

91,294.6%

3yr Avg Div Growth

273,959.2%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

0.60 THB

公允價值

0.86 THB

看漲

43.3%

Project Adj Dividends

Perpetuity Growth Rate

Fair Value


Project Adjusted Dividends

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

Net Income to Common	50	36	36	36	36		36	36
% Growth	16.4%	-27.9%	0.0%	0.0%	0.0%		0.0%

Payout Ratio	46.0%	55.0%	64.0%	73.0%	82.0%		90.0%	92.5%

Projected Dividends	23	23	23	26	30		32	33
% Growth		0.0%	0.3%	14.1%	12.3%		9.8%

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

Cash Dividends Paid	52	9	11	0	23		0	23
% Growth		-82%	24%	-100%	273959%			273959%

Net Income to Common	20	25	9	43	50		43	50
% Growth		27%	-62%	354%	16%			16%

Payout Ratio	261%	37%	121%	0%	46%		0%	46%
Retention Ratio	-161%	63%	-21%	100%	54%		100%	54%

Adjusted EBITDA	35	43	18	68	67		68	67
% Growth		23%	-59%	285%	-1%			-1%

Total Debt	37	41	64	102	4		102	4
Shareholder's Equity	339	354	352	396	423		396	423

Debt / EBITDA	1.1	1.0	3.7	1.5	0.1			0.1
Debt / Equity	11%	12%	18%	26%	1%		26%	1%


3-Yr Avg. Dividend Growth	91294.6%
5-Yr Median Payout Ratio	46.0%

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