加载出错
加载页面时好像出了点问题.
重新加载
我们的团队已经注意到了，但如果问题仍然存在，请使用
电子邮件支持小工具
联系我们。
CN
前往英为财情
登录
自选组合
投资灵感
ProPicks AI
选股器
数据挖掘器
图表
已保存项目
折叠
Companhia de Saneamento de Minas Gerais Copasa MG
BOVESPA:CSMG3
巴西 / 公用事业 / 水务公用事业
货币
R$
添加至自选组合
概况
股息
财报
模型
财务状况
比较
稳健度
图表
DDM多阶段法
股票价格
19.75
BRL
公允价值
28.13
BRL
Metrics
Range
Conclusion
Perpetuity Growth Rate
0.0% - 0.3%
0.0%
Discount Rate
12.8% - 11.8%
12.3%
Fair Value
27.03R$ - 29.77R$
28.13R$
Upside
32.5% - 45.9%
37.9%
2.41
Current Dividend per Share
11.8%
Current Dividend Yield
98.2%
3yr Avg Div Growth
296.5%
Ytd Div Growth
Dividend Discount Model: Multi Stage
分享
保存
股票价格
19.75
BRL
公允价值
28.13
BRL
看涨
37.9%
Project Adj Dividends
Perpetuity Growth Rate
Fair Value
Project Adjusted Dividends
Fiscal Year Ending
(BRL in millions)
Dec-24
Dec-25
Dec-26
Dec-27
Dec-28
Dec-29
Terminal
Net Income to Common
1,317
1,464
1,252
1,308
1,882
1,456
1,456
% Growth
-4.5%
11.2%
-14.5%
4.5%
43.9%
-22.6%
Payout Ratio
55.9%
63.0%
70.0%
77.0%
84.0%
90.0%
92.5%
Projected Dividends
736
922
876
1,007
1,581
1,310
1,347
% Growth
25.4%
-5.0%
14.9%
57.0%
-17.1%
支持的计算方式
Historical Performance
Discounting Periods
Discounting Factors
Pv of Discrete Dividends
Pv of Terminal Dividends
Historical Performance
Fiscal Year Ending
YTD
YTD
(BRL in millions)
Dec-20
Dec-21
Dec-22
Dec-23
Dec-24
Dec-23
Dec-24
Cash Dividends Paid
820
57
0
186
736
186
736
% Growth
-93%
-100%
NM
296%
296%
Net Income to Common
816
538
843
1,379
1,317
1,379
1,317
% Growth
-34%
57%
64%
-5%
-5%
Payout Ratio
100%
11%
0%
13%
56%
13%
56%
Retention Ratio
0%
89%
100%
87%
44%
87%
44%
Adjusted EBITDA
1,918
1,595
1,982
2,470
2,738
2,470
2,738
% Growth
-17%
24%
25%
11%
11%
Total Debt
3,845
4,061
4,246
4,836
6,193
4,836
6,193
Shareholder's Equity
6,457
6,760
7,255
7,574
8,048
7,574
8,048
Debt / EBITDA
2.0
2.5
2.1
2.0
2.3
2.1
Debt / Equity
60%
60%
59%
64%
77%
64%
77%
3-Yr Avg. Dividend Growth
98.2%
5-Yr Median Payout Ratio
13.5%
保留所有权利。
使用条款
简体中文
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
繁體中文
Bahasa Indonesia
Bahasa Melayu
ไทย
Tiếng Việt
हिंदी