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。
BTS
-5.5%
BAFS
-3.0%
002357
-2.7%
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
Kiattana Transport PCL
SET:KIAT
泰国 / 工业 / 地面运输
货币
฿
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
0.29
THB
公允价值
0.20
THB
Metrics
Range
Conclusion
Perpetuity Growth Rate
0.8% - 1.3%
1.0%
Discount Rate
9.8% - 8.8%
9.3%
Fair Value
0.19฿ - 0.22฿
0.20฿
Upside
-37.0% - -26.2%
-32.1%
0.020
Current Dividend per Share
6.7%
Current Dividend Yield
-4.9%
3yr Avg Div Growth
-33.3%
Ytd Div Growth
Dividend Discount Model: Multi Stage
分享
保存
股票价格
0.29
THB
公允价值
0.20
THB
看涨
-32.1%
Project Adj Dividends
Perpetuity Growth Rate
Fair Value
Project Adjusted Dividends
Fiscal Year Ending
(THB in millions)
Dec-24
Dec-25
Dec-26
Dec-27
Dec-28
Dec-29
Terminal
Net Income to Common
57
52
53
54
55
56
56
% Growth
-33.8%
-9.6%
2.0%
2.0%
2.0%
2.0%
Payout Ratio
108.2%
90.0%
90.0%
90.0%
90.0%
90.0%
92.5%
Projected Dividends
62
62
47
48
49
50
52
% Growth
0.0%
-23.3%
2.0%
2.0%
2.0%
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
(THB in millions)
Dec-20
Dec-21
Dec-22
Dec-23
Dec-24
Dec-23
Dec-24
Cash Dividends Paid
140
90
62
93
62
93
62
% Growth
-36%
-31%
50%
-33%
-33%
Net Income to Common
157
79
91
86
57
86
57
% Growth
-50%
15%
-5%
-34%
-34%
Payout Ratio
89%
114%
68%
107%
108%
107%
108%
Retention Ratio
11%
-14%
32%
-7%
-8%
-7%
-8%
Adjusted EBITDA
284
169
151
151
168
151
168
% Growth
-40%
-11%
0%
11%
11%
Total Debt
50
7
77
132
101
132
101
Shareholder's Equity
1,127
1,116
1,138
1,132
1,127
1,132
1,127
Debt / EBITDA
0.2
0.0
0.5
0.9
0.6
0.6
Debt / Equity
4%
1%
7%
12%
9%
12%
9%
3-Yr Avg. Dividend Growth
-4.9%
5-Yr Median Payout Ratio
107.4%
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