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。
4976
-9.9%
4078
-8.6%
4064
-7.5%
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
收起
Rasa Industries Ltd
TSE:4022
日本 / 材料 / 化學品
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 多階段
股價
2,483.00
JPY
公允價值
2,885.74
JPY
Metrics
Range
Conclusion
Perpetuity Growth Rate
0.3% - 0.8%
0.5%
Discount Rate
11.4% - 10.4%
10.9%
Fair Value
¥2,712 - ¥3,086
¥2,886
Upside
9.2% - 24.3%
16.2%
96
Current Dividend per Share
3.9%
Current Dividend Yield
47.9%
3yr Avg Div Growth
NM
Ytd Div Growth
Dividend Discount Model: Multi Stage
分享
儲存
股價
2,483.00
JPY
公允價值
2,885.74
JPY
看漲
16.2%
Project Adj Dividends
Perpetuity Growth Rate
Fair Value
Project Adjusted Dividends
Fiscal Year Ending
(JPY in millions)
Mar-24
Mar-25
Mar-26
Mar-27
Mar-28
Mar-29
Terminal
Net Income to Common
2,382
2,549
2,549
2,549
2,549
2,549
2,549
% Growth
-26.3%
7.0%
0.0%
0.0%
0.0%
0.0%
Payout Ratio
40.6%
51.0%
61.0%
71.0%
81.0%
90.0%
92.5%
Projected Dividends
968
1,300
1,555
1,810
2,065
2,294
2,358
% Growth
34.3%
19.6%
16.4%
14.1%
11.1%
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
(JPY in millions)
Mar-20
Mar-21
Mar-22
Mar-23
Mar-24
Dec-23
Dec-24
Cash Dividends Paid
314
315
354
552
968
0
0
% Growth
0%
12%
56%
75%
NM
Net Income to Common
1,377
2,004
2,538
3,232
2,382
1,442
2,004
% Growth
46%
27%
27%
-26%
39%
Payout Ratio
23%
16%
14%
17%
41%
0%
0%
Retention Ratio
77%
84%
86%
83%
59%
100%
100%
Adjusted EBITDA
3,314
4,147
5,001
6,468
5,459
3,493
4,458
% Growth
25%
21%
29%
-16%
28%
Total Debt
11,590
10,132
11,143
12,168
8,912
10,973
8,873
Shareholder's Equity
15,695
17,654
20,206
23,125
24,966
23,862
25,790
Debt / EBITDA
3.5
2.4
2.2
1.9
1.6
1.4
Debt / Equity
74%
57%
55%
53%
36%
46%
34%
3-Yr Avg. Dividend Growth
47.9%
5-Yr Median Payout Ratio
17.1%
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