転送中エラー

このページの読み込み中にエラーが発生したようです.

当社チームに通知しましたが、問題が続くようでしたらEメールサポートウィジェットを使ってご連絡ください。

LONG -4.4%ARTMS 2.8%RTSN 2.8%

ウォッチ・リストヒント ProPicks AI 選別ツールデータの検索チャート保存した作業

Doganlar Mobilya Grubu Imalat Sanayi ve Ticaret AS

IBSE:DGNMO

トルコ / 一般消費財 / 家庭用耐久材

金融モデル

DDM複数段階

株価

6.60 TRY

フェアバリュー

3.54 TRY

Metrics	Range	Conclusion
Perpetuity Growth Rate	9.3% - 9.8%	9.5%
Discount Rate	16.1% - 15.1%	15.6%
Fair Value	₺3.18 - ₺4	₺3.54
Upside	-51.8% - -39.4%	-46.3%

0.29

Current Dividend per Share

4.3%

Current Dividend Yield

NA

3yr Avg Div Growth

NM

Ytd Div Growth

Dividend Discount Model: Multi Stage

株価

6.60 TRY

フェアバリュー

3.54 TRY

上昇余地

-46.3%

Project Adj Dividends

Perpetuity Growth Rate

Fair Value


Project Adjusted Dividends

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

Net Income to Common	(454)	116	116	116	116		116	116
% Growth	NM	190.5%	0.0%	0.0%	0.0%		0.0%

Payout Ratio	NM	90.0%	50.0%	50.0%	50.0%		90.0%	92.5%

Projected Dividends	81	104	58	58	58		104	107
% Growth		28.9%	-44.4%	0.0%	0.0%		80.0%

裏付けの計算

Historical Performance

Discounting Periods

Discounting Factors

Pv of Discrete Dividends

Pv of Terminal Dividends


Historical Performance

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

Cash Dividends Paid	0	0	0	0	81		0	81
% Growth		NM	NM	NM	NM			NM

Net Income to Common	26	26	410	897	(454)		897	(454)
% Growth		0%	1491%	119%	NM			NM

Payout Ratio	0%	0%	0%	0%	-18%		0%	-18%
Retention Ratio	100%	100%	100%	100%	118%		100%	118%

Adjusted EBITDA	141	231	998	1,032	426		1,032	426
% Growth		63%	332%	3%	-59%			-59%

Total Debt	586	856	2,069	3,246	3,629		3,246	3,629
Shareholder's Equity	30	195	1,772	2,579	3,195		2,579	3,195

Debt / EBITDA	4.1	3.7	2.1	3.1	8.5			(20.2)
Debt / Equity	1954%	440%	117%	126%	114%		126%	114%


3-Yr Avg. Dividend Growth	NA
5-Yr Median Payout Ratio	0.0%

著作権所有使用条件

日本語

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

한국어

简体中文

繁體中文

Bahasa Indonesia

Bahasa Melayu

ไทย

Tiếng Việt

हिंदी