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。

CTPL1 3.8%VILR 3.3%MLSR 2.1%

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

Azrieli Group Ltd

TASE:AZRG

以色列 / 地產 / 房地產管理及開發

DDM 多階段

股價

269.10 ILS

公允價值

204.64 ILS

Metrics	Range	Conclusion
Perpetuity Growth Rate	6.8% - 7.3%	7.0%
Discount Rate	12.1% - 11.1%	11.6%
Fair Value	₪177.88 - ₪241.76	₪204.64
Upside	-32.4% - -8.1%	-22.2%

6.60

Current Dividend per Share

2.5%

Current Dividend Yield

19.6%

3yr Avg Div Growth

42.9%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

269.10 ILS

公允價值

204.64 ILS

看漲

-22.2%

Project Adj Dividends

Perpetuity Growth Rate

Fair Value


Project Adjusted Dividends

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

Net Income to Common	1,477	1,423	1,402	1,525	1,518		1,567	1,567
% Growth	-33.6%	-3.6%	-1.5%	8.7%	-0.5%		3.3%

Payout Ratio	67.7%	72.0%	76.0%	80.0%	84.0%		90.0%	92.5%

Projected Dividends	1,000	1,025	1,066	1,220	1,275		1,411	1,450
% Growth		2.5%	4.0%	14.5%	4.5%		10.6%

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

Cash Dividends Paid	300	600	650	700	1,000		700	1,000
% Growth		100%	8%	8%	43%			43%

Net Income to Common	201	2,892	1,797	2,225	1,477		2,225	1,477
% Growth		1339%	-38%	24%	-34%			-34%

Payout Ratio	149%	21%	36%	31%	68%		31%	68%
Retention Ratio	-49%	79%	64%	69%	32%		69%	32%

Adjusted EBITDA	1,060	1,455	1,646	1,786	1,984		1,786	1,984
% Growth		37%	13%	9%	11%			11%

Total Debt	11,820	15,285	19,350	23,067	26,211		23,067	26,211
Shareholder's Equity	18,101	20,742	22,073	23,543	23,807		23,543	23,807

Debt / EBITDA	11.2	10.5	11.8	12.9	13.2			12.0
Debt / Equity	65%	74%	88%	98%	110%		98%	110%


3-Yr Avg. Dividend Growth	19.6%
5-Yr Median Payout Ratio	36.2%

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