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

Loginet Japan Co., Ltd.

SPSE:9027

日本 / 工业 / 航空货运与物流

DDM多阶段法

股票价格

3,125.00 JPY

公允价值

4,593.80 JPY

Metrics	Range	Conclusion
Perpetuity Growth Rate	1.3% - 1.7%	1.5%
Discount Rate	9.8% - 8.8%	9.3%
Fair Value	4,221¥ - 5,047¥	4,594¥
Upside	35.1% - 61.5%	47.0%

120

Current Dividend per Share

3.8%

Current Dividend Yield

43.1%

3yr Avg Div Growth

NM

Ytd Div Growth

Dividend Discount Model: Multi Stage

股票价格

3,125.00 JPY

公允价值

4,593.80 JPY

看涨

47.0%

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	1,943	2,136	2,136	2,136	2,136		2,136	2,136
% Growth	-24.0%	10.0%	0.0%	0.0%	0.0%		0.0%

Payout Ratio	39.9%	50.0%	60.0%	70.0%	80.0%		90.0%	92.5%

Projected Dividends	776	1,068	1,282	1,496	1,709		1,923	1,976
% Growth		37.7%	20.0%	16.7%	14.3%		12.5%

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
(JPY in millions)	Mar-20	Mar-21	Mar-22	Mar-23	Mar-24		Dec-23	Dec-24

Cash Dividends Paid	256	282	403	719	776		0	0
% Growth		10%	43%	78%	8%			NM

Net Income to Common	2,128	2,224	2,365	2,555	1,943		1,736	1,982
% Growth		5%	6%	8%	-24%			14%

Payout Ratio	12%	13%	17%	28%	40%		0%	0%
Retention Ratio	88%	87%	83%	72%	60%		100%	100%

Adjusted EBITDA	5,093	5,415	5,507	5,807	5,076		4,374	4,524
% Growth		6%	2%	5%	-13%			3%

Total Debt	9,125	10,519	9,127	6,899	5,763		5,980	6,411
Shareholder's Equity	13,474	15,056	16,800	18,735	19,569		20,017	20,623

Debt / EBITDA	1.8	1.9	1.7	1.2	1.1			1.2
Debt / Equity	68%	70%	54%	37%	29%		30%	31%


3-Yr Avg. Dividend Growth	43.1%
5-Yr Median Payout Ratio	17.0%

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