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。
6508
-3.7%
KCR
-3.6%
TEX
-1.8%
HK
前往
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
Fujitec Co Ltd
TSE:6406
日本 / 工業 / 機械
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 穩定成長
股價
5,938.00
JPY
公允價值
4,318.62
JPY
Metrics
Range
Conclusion
Adjusted Dividend
¥136.32 - ¥157.62
¥149.10
Adjusted Dividend Yield
2.3% - 2.7%
2.5%
Perpetuity Growth Rate
4.8% - 5.3%
5.0%
Discount Rate
9.6% - 7.6%
8.6%
Fair Value
¥2,929 - ¥6,985
¥4,319
Upside
-50.4% - 18.2%
-26.9%
0
Current Dividend per Share
0.0%
Current Dividend Yield
-16.1%
3yr Avg Div Growth
NM
Ytd Div Growth
Dividend Discount Model: Stable Growth
分享
儲存
股價
5,938.00
JPY
公允價值
4,318.62
JPY
看漲
-26.9%
Adj Dividend
Perpetuity Growth Rate
Fair Value
Calculate Adjusted Dividend
(JPY in millions)
Latest
Notes
Net Income To Common
13,298
(-) Cash Dividends Paid
0
(=) Cash Retained
13,298
100.0%
Low
Mid
High
Required Retention Ratio
20.0%
12.5%
7.5%
% of net income needed for future growth
Adj Net Income
13,298
13,298
13,298
(=) Cash Required
2,660
1,662
997
Cash Retained
13,298
13,298
13,298
(-) Cash Required
(2,660)
(1,662)
(997)
(=) Excess Retained
10,638
11,636
12,301
(/) FX Rate Adjustment
1.00
1.00
1.00
(=) Excess Retained (JPY)
10,638
11,636
12,301
(/) Shares Outstanding
78.0
78.0
78.0
(=) Excess Retained per Share
136.32
149.10
157.62
Low
Mid
High
LTM Dividend per Share
0.00
0.00
0.00
(+) Excess Retained per Share
136.32
149.10
157.62
Adjusted Dividend
136.32
149.10
157.62
支援算式
Sensitivity Analysis
Historical Performance
Sensitivity Analysis
Adjusted Dividend
149.10
Cost of Equity
Growth Rate
7.6%
8.1%
8.6%
9.1%
9.6%
3.0%
3,320.39
2,996.45
2,730.10
2,507.24
2,318.01
4.0%
4,277.49
3,759.01
3,352.63
3,025.54
2,756.61
5.0%
5,963.81
5,009.60
4,318.62
3,795.15
3,384.87
6.0%
9,725.60
7,437.23
6,020.61
5,057.31
4,359.75
7.0%
25,525.12
14,180.62
9,817.35
7,507.39
6,077.41
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