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。
5009
11.7%
2008
10.0%
5016
7.0%
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
Evergreen Steel Corp.
TWSE:2211
台灣 / 材料 / 金屬和採礦
加入觀察名單
貨幣
NT$
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
76.60
TWD
公允價值
34.74
TWD
Metrics
Range
Conclusion
Perpetuity Growth Rate
0.0% - 0.3%
0.0%
Discount Rate
9.4% - 8.4%
8.9%
Fair Value
NT$ 33.16 - NT$ 37.24
NT$ 34.74
Upside
-54.7% - -49.1%
-52.5%
6.50
Current Dividend per Share
8.9%
Current Dividend Yield
46.7%
3yr Avg Div Growth
30.0%
Ytd Div Growth
Dividend Discount Model: Multi Stage
分享
儲存
股價
76.60
TWD
公允價值
34.74
TWD
看漲
-52.5%
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
2,553
1,202
1,202
1,202
1,202
1,202
1,202
% Growth
-30.4%
-52.9%
0.0%
0.0%
0.0%
0.0%
Payout Ratio
106.2%
90.0%
90.0%
90.0%
90.0%
90.0%
92.5%
Projected Dividends
2,711
2,711
1,082
1,082
1,082
1,082
1,112
% Growth
0.0%
-60.1%
0.0%
0.0%
0.0%
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
788
872
1,251
2,085
2,711
2,085
2,711
% Growth
11%
43%
67%
30%
30%
Net Income to Common
1,044
1,278
2,595
3,670
2,553
3,670
2,553
% Growth
22%
103%
41%
-30%
-30%
Payout Ratio
76%
68%
48%
57%
106%
57%
106%
Retention Ratio
24%
32%
52%
43%
-6%
43%
-6%
Adjusted EBITDA
1,926
2,141
2,743
3,708
3,384
3,708
3,384
% Growth
11%
28%
35%
-9%
-9%
Total Debt
4,501
3,769
3,362
2,856
2,556
2,856
2,556
Shareholder's Equity
14,002
23,209
21,606
24,310
28,344
24,310
28,344
Debt / EBITDA
2.3
1.8
1.2
0.8
0.8
0.8
Debt / Equity
32%
16%
16%
12%
9%
12%
9%
3-Yr Avg. Dividend Growth
46.7%
5-Yr Median Payout Ratio
68.2%
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