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。

5439 7.3%2402 5.9%3491 3.1%

觀察名單觀點 ProPicks AI 篩選器數據瀏覽圖表已儲存工作

Wendell Industrial Co., Ltd

TPEX:6761

台灣 / 資訊科技 / 電子設備、儀器及組件

DDM 多階段

股價

99.90 TWD

公允價值

189.69 TWD

Metrics	Range	Conclusion
Perpetuity Growth Rate	5.8% - 6.3%	6.0%
Discount Rate	10.9% - 9.9%	10.4%
Fair Value	NT$ 163.13 - NT$ 227.24	NT$ 189.69
Upside	63.3% - 127.5%	89.9%

3.99

Current Dividend per Share

4.0%

Current Dividend Yield

34.5%

3yr Avg Div Growth

-1.2%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

99.90 TWD

公允價值

189.69 TWD

看漲

89.9%

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	214	275	317	328	335		341	341
% Growth	111.6%	28.1%	15.4%	3.5%	2.0%		2.0%

Payout Ratio	56.2%	63.0%	70.0%	77.0%	84.0%		90.0%	92.5%

Projected Dividends	120	173	222	253	281		307	316
% Growth		43.7%	28.2%	13.9%	11.3%		9.3%

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	51	64	139	122	120		122	120
% Growth		26%	117%	-12%	-1%			-1%

Net Income to Common	92	189	193	101	214		101	214
% Growth		105%	3%	-48%	112%			112%

Payout Ratio	55%	34%	72%	120%	56%		120%	56%
Retention Ratio	45%	66%	28%	-20%	44%		-20%	44%

Adjusted EBITDA	144	272	265	177	265		177	265
% Growth		89%	-3%	-33%	49%			49%

Total Debt	280	299	570	665	610		665	610
Shareholder's Equity	602	933	1,015	994	1,430		994	1,430

Debt / EBITDA	1.9	1.1	2.2	3.8	2.3			1.7
Debt / Equity	46%	32%	56%	67%	43%		67%	43%


3-Yr Avg. Dividend Growth	34.5%
5-Yr Median Payout Ratio	56.2%

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