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。
HK
前往
勁減45%
登入
觀察名單
觀點
ProPicks AI
篩選器
數據瀏覽
圖表
已儲存工作
WarrenAI
收起
勝品
TPEX:6556
台灣 / 資訊科技 / 電子設備、儀器及組件
加入觀察名單
貨幣
NT$
綜觀
股息
財報
模型
財務狀況
比較
穩健度
圖表
DDM 多階段
股價
76.80
TWD
公允價值
71.80
TWD
Metrics
Range
Conclusion
Perpetuity Growth Rate
0.0% - 0.3%
0.0%
Discount Rate
9.9% - 8.9%
9.4%
Fair Value
NT$ 68 - NT$ 77.76
NT$ 71.80
Upside
-12.7% - -0.2%
-7.8%
3
Current Dividend per Share
3.9%
Current Dividend Yield
25.4%
3yr Avg Div Growth
-40.0%
Ytd Div Growth
Dividend Discount Model: Multi Stage
分享
儲存
股價
76.80
TWD
公允價值
71.80
TWD
看漲
-7.8%
Project Adj Dividends
Perpetuity Growth Rate
Fair Value
Project Adjusted Dividends
Fiscal Year Ending
(TWD in millions)
Dec-24
Dec-25
Dec-26
Dec-27
Dec-28
Dec-29
Terminal
Net Income to Common
255
224
224
224
224
224
224
% Growth
43.6%
-12.0%
0.0%
0.0%
0.0%
0.0%
Payout Ratio
33.9%
45.0%
56.0%
67.0%
78.0%
90.0%
92.5%
Projected Dividends
86
101
125
150
175
202
207
% Growth
16.9%
24.4%
19.6%
16.4%
15.4%
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
(TWD in millions)
Dec-20
Dec-21
Dec-22
Dec-23
Dec-24
Dec-23
Dec-24
Cash Dividends Paid
52
58
92
144
86
144
86
% Growth
11%
60%
56%
-40%
-40%
Net Income to Common
64
128
285
177
255
177
255
% Growth
100%
122%
-38%
44%
44%
Payout Ratio
81%
45%
32%
81%
34%
81%
34%
Retention Ratio
19%
55%
68%
19%
66%
19%
66%
Adjusted EBITDA
118
194
361
275
340
275
340
% Growth
64%
86%
-24%
23%
23%
Total Debt
418
426
428
267
115
267
115
Shareholder's Equity
1,051
1,122
1,318
1,349
1,520
1,349
1,520
Debt / EBITDA
3.5
2.2
1.2
1.0
0.3
0.3
Debt / Equity
40%
38%
32%
20%
8%
20%
8%
3-Yr Avg. Dividend Growth
25.4%
5-Yr Median Payout Ratio
44.8%
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