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。

6787 -14.6%6629 -13.5%2469 -13.5%

觀察名單觀點 ProPicks AI 篩選器數據瀏覽圖表已儲存工作

Tamura Corp

TSE:6768

日本 / 資訊科技 / 電子設備、儀器及組件

DDM 多階段

股價

394.00 JPY

公允價值

302.98 JPY

Metrics	Range	Conclusion
Perpetuity Growth Rate	3.3% - 3.8%	3.5%
Discount Rate	13.4% - 12.4%	12.9%
Fair Value	¥282.47 - ¥327.07	¥302.98
Upside	-35.5% - -25.3%	-30.8%

10

Current Dividend per Share

2.3%

Current Dividend Yield

8.4%

3yr Avg Div Growth

NM

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

394.00 JPY

公允價值

302.98 JPY

看漲

-30.8%

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	2,240	2,358	2,449	2,675	2,729		2,783	2,783
% Growth	9.4%	5.3%	3.8%	9.3%	2.0%		2.0%

Payout Ratio	36.6%	47.0%	58.0%	69.0%	80.0%		90.0%	92.5%

Projected Dividends	819	1,108	1,420	1,846	2,183		2,505	2,575
% Growth		35.3%	28.2%	30.0%	18.3%		14.8%

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	816	654	817	817	819		0	0
% Growth		-20%	25%	0%	0%			NM

Net Income to Common	1,024	542	(84)	2,047	2,240		738	1,831
% Growth		-47%	NM	NM	9%			148%

Payout Ratio	80%	121%	-973%	40%	37%		0%	0%
Retention Ratio	20%	-21%	1073%	60%	63%		100%	100%

Adjusted EBITDA	5,556	5,461	4,926	8,744	8,880		6,160	6,127
% Growth		-2%	-10%	78%	2%			-1%

Total Debt	22,298	22,518	31,183	35,310	33,897		35,957	31,894
Shareholder's Equity	46,570	48,048	50,117	52,809	57,680		56,130	59,795

Debt / EBITDA	4.0	4.1	6.3	4.0	3.8			3.6
Debt / Equity	48%	47%	62%	67%	59%		64%	53%


3-Yr Avg. Dividend Growth	8.4%
5-Yr Median Payout Ratio	39.9%

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