加载出错

加载页面时好像出了点问题.

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。

前往英为财情

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

阿提哈利瓦法银行

CBSE:ATW

摩洛哥 / 财务状况 / 银行

DDM多阶段法

股票价格

699.80 MAD

公允价值

1,302.10 MAD

Metrics	Range	Conclusion
Perpetuity Growth Rate	5.3% - 5.8%	5.5%
Discount Rate	9.5% - 8.5%	9.0%
Fair Value	1,070.د.م - 1,661.د.م	1,302.د.م
Upside	52.9% - 137.3%	86.1%

19

Current Dividend per Share

2.7%

Current Dividend Yield

-19.3%

3yr Avg Div Growth

-100.0%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股票价格

699.80 MAD

公允价值

1,302.10 MAD

看涨

86.1%

Project Adj Dividends

Perpetuity Growth Rate

Fair Value


Project Adjusted Dividends

		Fiscal Year Ending
(MAD in millions)	Dec-24	Dec-25	Dec-26	Dec-27	Dec-28		Dec-29	Terminal

Net Income to Common	9,504	10,298	10,992	12,019	12,689		12,816	12,816
% Growth	26.6%	8.3%	6.7%	9.3%	5.6%		1.0%

Payout Ratio	0.0%	18.0%	36.0%	54.0%	72.0%		90.0%	92.5%

Projected Dividends	0	1,854	3,957	6,490	9,136		11,534	11,855
% Growth		NM	113.5%	64.0%	40.8%		26.2%

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
(MAD in millions)	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24		Dec-23	Dec-24

Cash Dividends Paid	2,835	2,328	3,154	3,366	0		3,366	0
% Growth		-18%	36%	7%	-100%			-100%

Net Income to Common	3,018	5,144	6,103	7,508	9,504		7,508	9,504
% Growth		70%	19%	23%	27%			27%

Payout Ratio	94%	45%	52%	45%	0%		45%	0%
Retention Ratio	6%	55%	48%	55%	100%		55%	100%

Adjusted EBITDA	NA	NA	NA	NA	NA		NA	NA
% Growth		NA	NA	NA	NA			NA

Total Debt	69,640	63,136	61,730	59,973	62,187		59,973	62,187
Shareholder's Equity	47,800	52,453	54,768	57,837	62,456		57,837	62,456

Debt / EBITDA	NM	NM	NM	NM	NM			NM
Debt / Equity	146%	120%	113%	104%	100%		104%	100%


3-Yr Avg. Dividend Growth	-19.3%
5-Yr Median Payout Ratio	45.2%

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