SFP Dining Co Ltd(3198)的Dividends: Multi-Stage - 英为财情Investing.com

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。

9279 -4.5%3561 -3.5%3387 -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

DDM多阶段法

股票价格

2,052.00 JPY

公允价值

1,945.60 JPY

Metrics	Range	Conclusion
Perpetuity Growth Rate	3.8% - 4.3%	4.0%
Discount Rate	8.6% - 7.6%	8.1%
Fair Value	1,657¥ - 2,362¥	1,946¥
Upside	-19.2% - 15.1%	-5.2%

26

Current Dividend per Share

1.3%

Current Dividend Yield

4.4%

3yr Avg Div Growth

NM

Ytd Div Growth

Dividend Discount Model: Multi Stage

股票价格

2,052.00 JPY

公允价值

1,945.60 JPY

看涨

-5.2%

Project Adj Dividends

Perpetuity Growth Rate

Fair Value


Project Adjusted Dividends

		Fiscal Year Ending
(JPY in millions)	Feb-24	Feb-25	Feb-26	Feb-27	Feb-28		Feb-29	Terminal

Net Income to Common	1,731	1,793	2,050	2,391	2,175		2,218	2,218
% Growth	215.3%	3.6%	14.3%	16.7%	-9.0%		2.0%

Payout Ratio	31.3%	43.0%	55.0%	67.0%	79.0%		90.0%	92.5%

Projected Dividends	541	771	1,127	1,602	1,718		1,997	2,052
% Growth		42.5%	46.2%	42.1%	7.2%		16.2%

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
(JPY in millions)	Feb-20	Feb-21	Feb-22	Feb-23	Feb-24		Nov-23	Nov-24

Cash Dividends Paid	713	0	0	518	541		0	0
% Growth		-100%	NM	NM	4%			NM

Net Income to Common	1,461	(5,650)	1,745	549	1,731		847	1,035
% Growth		NM	NM	-69%	215%			22%

Payout Ratio	49%	0%	0%	94%	31%		0%	0%
Retention Ratio	51%	100%	100%	6%	69%		100%	100%

Adjusted EBITDA	4,223	(3,946)	(6,871)	175	2,687		1,998	1,859
% Growth		NM	NM	NM	1435%			-7%

Total Debt	461	10,168	767	618	1,055		425	837
Shareholder's Equity	16,372	10,743	12,439	12,539	7,745		6,885	8,249

Debt / EBITDA	0.1	(2.6)	(0.1)	3.5	0.4			0.3
Debt / Equity	3%	95%	6%	5%	14%		6%	10%


3-Yr Avg. Dividend Growth	4.4%
5-Yr Median Payout Ratio	31.3%

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