로딩 에러

이 페이지를 로드하는 동안 오류가 발생한 것 같습니다.

지원팀에 전달되었습니다. 만약 문제가 지속될 경우 이메일 지원 위젯을 통해 다시 문의 부탁드립니다.

1212 3.3%RLO 3.1%HCI 3.0%

관심목록 아이디어 ProPicks AI 스크리너 데이터 검색기 차트 저장된 작업

Aamal holding

DSM:AHCS

카타르 / 산업주 / 산업 복합기업

DDM 다단계

주가

0.88 QAR

적정가치

0.57 QAR

Metrics	Range	Conclusion
Perpetuity Growth Rate	0.0% - 0.3%	0.0%
Discount Rate	9.1% - 8.1%	8.6%
Fair Value	﷼0.54 - ﷼0.62	﷼0.57
Upside	-39.1% - -29.3%	-35.3%

0.060

Current Dividend per Share

6.8%

Current Dividend Yield

-25.0%

3yr Avg Div Growth

-100.0%

Ytd Div Growth

Dividend Discount Model: Multi Stage

주가

0.88 QAR

적정가치

0.57 QAR

상승 여력 있음

-35.3%

Project Adj Dividends

Perpetuity Growth Rate

Fair Value


Project Adjusted Dividends

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

Net Income to Common	433	425	468	497	516		362	362
% Growth	17.7%	-1.7%	10.1%	6.2%	3.9%		-29.8%

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

Projected Dividends	0	77	168	268	372		326	335
% Growth		NM	120.2%	59.3%	38.5%		-12.3%

지원하는 계산법

Historical Performance

Discounting Periods

Discounting Factors

Pv of Discrete Dividends

Pv of Terminal Dividends


Historical Performance

	Fiscal Year Ending						YTD	YTD
(QAR in millions)	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24		Dec-23	Dec-24

Cash Dividends Paid	252	252	315	315	0		315	0
% Growth		0%	25%	0%	-100%			-100%

Net Income to Common	123	305	348	367	433		367	433
% Growth		147%	14%	6%	18%			18%

Payout Ratio	204%	83%	91%	86%	0%		86%	0%
Retention Ratio	-104%	17%	9%	14%	100%		14%	100%

Adjusted EBITDA	246	322	343	372	407		372	407
% Growth		31%	7%	8%	9%			9%

Total Debt	631	520	408	385	419		385	419
Shareholder's Equity	7,812	7,857	7,881	7,919	8,350		7,919	8,350

Debt / EBITDA	2.6	1.6	1.2	1.0	1.0			0.9
Debt / Equity	8%	7%	5%	5%	5%		5%	5%


3-Yr Avg. Dividend Growth	-25.0%
5-Yr Median Payout Ratio	85.7%

판권소유. 사용약관

한국어

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

简体中文

繁體中文

Bahasa Indonesia

Bahasa Melayu

ไทย

Tiếng Việt

हिंदी