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。

PONG.F -9.2%G5EN 6.2%3765 3.5%

觀察名單觀點 ProPicks AI 篩選器數據瀏覽圖表已儲存工作 WarrenAI

Nintendo Co Ltd

TSE:7974

日本 / 通訊服務 / 娛樂

DDM 多階段

股價

11,400.00 JPY

公允價值

6,505.29 JPY

Metrics	Range	Conclusion
Perpetuity Growth Rate	0.0% - 0.3%	0.0%
Discount Rate	8.0% - 7.0%	7.5%
Fair Value	¥6,086 - ¥7,206	¥6,505
Upside	-46.6% - -36.8%	-42.9%

116

Current Dividend per Share

1.0%

Current Dividend Yield

7.4%

3yr Avg Div Growth

NM

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

11,400.00 JPY

公允價值

6,505.29 JPY

看漲

-42.9%

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	490,602	259,704	412,188	525,901	609,656		641,609	641,609
% Growth	13.4%	-47.1%	58.7%	27.6%	15.9%		5.2%

Payout Ratio	48.2%	57.0%	65.0%	73.0%	81.0%		90.0%	92.5%

Projected Dividends	236,240	148,032	267,922	383,908	493,821		577,448	593,488
% Growth		-37.3%	81.0%	43.3%	28.6%		16.9%

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	108,331	194,021	240,560	238,700	236,240		0	0
% Growth		79%	24%	-1%	-1%			NM

Net Income to Common	258,641	480,376	477,691	432,768	490,602		408,041	237,189
% Growth		86%	-1%	-9%	13%			-42%

Payout Ratio	42%	40%	50%	55%	48%		0%	0%
Retention Ratio	58%	60%	50%	45%	52%		100%	100%

Adjusted EBITDA	361,928	651,433	603,289	515,415	546,798		472,691	260,991
% Growth		80%	-7%	-15%	6%			-45%

Total Debt	0	0	0	0	0		0	0
Shareholder's Equity	1,540,687	1,874,370	2,069,042	2,266,233	2,603,761		2,478,368	2,691,544

Debt / EBITDA	0.0	0.0	0.0	0.0	0.0			0.0
Debt / Equity	0%	0%	0%	0%	0%		0%	0%


3-Yr Avg. Dividend Growth	7.4%
5-Yr Median Payout Ratio	48.2%

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