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。

9327 4.1%9064 -2.0%9304 1.9%

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稳定增长法

股票价格

3,430.00 JPY

公允价值

4,695.39 JPY

Metrics	Range	Conclusion
Adjusted Dividend	327.79¥ - 379.00¥	358.52¥
Adjusted Dividend Yield	9.6% - 11.0%	10.5%
Perpetuity Growth Rate	1.3% - 1.7%	1.5%
Discount Rate	10.3% - 8.3%	9.3%
Fair Value	3,688¥ - 5,933¥	4,695¥
Upside	7.5% - 73.0%	36.9%

125.78

Current Dividend per Share

3.7%

Current Dividend Yield

43.1%

3yr Avg Div Growth

NM

Ytd Div Growth

Dividend Discount Model: Stable Growth

股票价格

3,430.00 JPY

公允价值

4,695.39 JPY

看涨

36.9%

Adj Dividend

Perpetuity Growth Rate

Fair Value


Calculate Adjusted Dividend


(JPY in millions)	Latest				Notes
Net Income To Common	2,189
(-) Cash Dividends Paid	(672)
(=) Cash Retained	1,517	69.3%

	Low	Mid	High

Required Retention Ratio	20.0%	12.5%	7.5%		% of net income needed for future growth
Adj Net Income	2,189	2,189	2,189
(=) Cash Required	438	274	164

Cash Retained	1,517	1,517	1,517
(-) Cash Required	(438)	(274)	(164)
(=) Excess Retained	1,079	1,243	1,353
(/) FX Rate Adjustment	1.00	1.00	1.00
(=) Excess Retained (JPY)	1,079	1,243	1,353
(/) Shares Outstanding	5.3	5.3	5.3
(=) Excess Retained per Share	202.00	232.73	253.22


	Low	Mid	High

LTM Dividend per Share	125.78	125.78	125.78
(+) Excess Retained per Share	202.00	232.73	253.22

Adjusted Dividend	327.79	358.52	379.00

支持的计算方式

Sensitivity Analysis

Historical Performance


Sensitivity Analysis

Adjusted Dividend	358.52

	Cost of Equity
Growth Rate	8.3%	8.8%	9.3%	9.8%	10.3%
0.0%	4,345.64	4,097.32	3,875.84	3,677.08	3,497.71
0.5%	4,649.13	4,367.37	4,117.80	3,895.22	3,695.46
1.5%	5,391.01	5,019.21	4,695.39	4,410.82	4,158.78
2.5%	6,390.92	5,879.65	5,444.12	5,068.66	4,741.65
3.5%	7,811.86	7,067.87	6,453.27	5,937.01	5,497.23

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