| This report should not be construed as providing investment
advice. It is for educational purposes only.
Before making any investment decision, you
should always do your own research or consult a investment professional. |
|
|
|
|
|
|
Estimates |
Estimates |
Estimates |
|
|
|
|
|
|
|
| While I try to
be accurate, I assume no responsibility for any figure in this spreadsheet. |
|
|
|
|
|
|
|
|
|
Q1 2026 |
|
|
|
|
|
|
|
|
|
| See my website
on stocks or see my blog at the following sites. |
|
|
|
|
https://spbrunner.com/stocks.html |
|
https://spbrunner.blogspot.com/ |
Jul 2025 |
|
|
|
|
|
|
|
|
|
| Medtronic PLC |
|
|
|
|
|
NYSE: |
MDT |
https://www.medtronic.com/us-en/index.html |
Fiscal Yr: |
Apr 30 |
|
|
|
|
|
|
|
|
|
|
| Year |
4/30/13 |
5/1/14 |
5/1/15 |
4/30/16 |
4/30/17 |
4/30/18 |
5/1/19 |
4/30/20 |
4/30/21 |
4/30/22 |
4/30/23 |
4/30/24 |
4/30/25 |
4/30/26 |
4/30/27 |
4/30/28 |
|
Value |
Description |
#Y |
Item |
Total G |
Currency |
| Accounting Rules |
US GAAP |
US GAAP |
US GAAP |
US GAAP |
US GAAP |
US GAAP |
US GAAP |
US GAAP |
US GAAP |
US GAAP |
US GAAP |
US GAAP |
US GAAP |
US GAAP |
US GAAP |
US GAAP |
|
|
|
|
|
|
|
| USD - CDN$ |
1.0073 |
1.0957 |
1.2119 |
1.2549 |
1.2549 |
1.2545 |
1.3423 |
1.3910 |
1.2732 |
1.2285 |
1.3578 |
1.3226 |
1.4389 |
1.3953 |
1.3953 |
1.3953 |
|
|
|
|
|
|
|
| split |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$34,200 |
<-12 mths |
1.98% |
|
|
|
|
|
|
|
| Revenue* |
$16,590 |
$17,005 |
$20,261 |
$28,833 |
$29,710 |
$29,953 |
$30,557 |
$28,913 |
$30,117 |
$31,686 |
$31,227 |
$32,364 |
$33,537 |
$35,537 |
$37,670 |
$39,556 |
|
65.52% |
<-Total Growth |
10 |
Revenue |
|
US$ |
| Increase |
2.51% |
2.50% |
19.15% |
42.31% |
3.04% |
0.82% |
2.02% |
-5.38% |
4.16% |
5.21% |
-1.45% |
3.64% |
3.62% |
5.96% |
6.00% |
5.01% |
|
5.17% |
<-IRR #YR-> |
10 |
Revenue |
65.52% |
US$ |
| 5 year Running Average |
$15,825 |
$16,306 |
$17,195 |
$19,775 |
$22,480 |
$25,152 |
$27,863 |
$29,593 |
$29,850 |
$30,245 |
$30,500 |
$30,861 |
$31,786 |
$32,870 |
$34,067 |
$35,733 |
|
3.01% |
<-IRR #YR-> |
5 |
Revenue |
15.99% |
US$ |
| Revenue per Share |
$16.33 |
$17.02 |
$14.25 |
$20.61 |
$21.70 |
$22.12 |
$22.79 |
$21.56 |
$22.46 |
$23.55 |
$23.47 |
$24.32 |
$26.16 |
$27.72 |
$29.39 |
$30.86 |
|
6.34% |
<-IRR #YR-> |
10 |
5 yr Running Average |
84.86% |
US$ |
| Increase |
4.65% |
4.25% |
-16.27% |
44.61% |
5.27% |
1.95% |
3.05% |
-5.41% |
4.16% |
4.87% |
-0.36% |
3.64% |
7.58% |
5.96% |
6.00% |
5.01% |
|
1.44% |
<-IRR #YR-> |
5 |
5 yr Running Average |
7.41% |
US$ |
| 5 year Running Average |
$14.86 |
$15.65 |
$15.62 |
$16.76 |
$17.98 |
$19.14 |
$20.29 |
$21.75 |
$22.12 |
$22.50 |
$22.77 |
$23.07 |
$23.99 |
$25.04 |
$26.21 |
$27.69 |
|
6.26% |
<-IRR #YR-> |
10 |
Revenue per Share |
83.56% |
US$ |
| Net profit Margin-Net
Income/Sales |
20.90% |
18.02% |
13.20% |
12.27% |
13.56% |
10.36% |
15.16% |
16.56% |
11.97% |
15.91% |
12.03% |
11.27% |
13.90% |
14.59% |
15.50% |
16.00% |
|
3.95% |
<-IRR #YR-> |
5 |
Revenue per Share |
21.34% |
US$ |
| P/S (Price/Sales) Med |
2.56 |
3.20 |
4.84 |
3.50 |
3.87 |
3.74 |
3.94 |
4.50 |
4.90 |
5.46 |
3.89 |
3.29 |
3.28 |
3.22 |
0.00 |
0.00 |
|
4.39% |
<-IRR #YR-> |
10 |
5 yr Running Average |
53.60% |
US$ |
| P/S (Price/Sales) Close |
2.86 |
3.46 |
5.22 |
3.84 |
3.83 |
3.62 |
3.90 |
4.53 |
5.83 |
4.43 |
3.88 |
3.30 |
3.24 |
3.49 |
3.29 |
3.13 |
|
1.98% |
<-IRR #YR-> |
5 |
5 yr Running Average |
10.28% |
US$ |
| *Net Sales in M US$ |
|
|
|
|
P/S Med |
20 yr |
3.80 |
15 yr |
3.74 |
10 yr |
3.88 |
5 yr |
3.89 |
|
-10.02% |
Diff M/C |
|
|
|
|
|
|
|
|
|
|
|
|
NI/Sales |
20 yr |
15.53% |
|
13.90% |
|
12.91% |
|
12.03% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$20,261 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$33,537 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$28,913 |
$0 |
$0 |
$0 |
$0 |
$33,537 |
|
|
|
|
|
|
|
|
|
|
|
|
|
-$17,195 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$31,786 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$29,593 |
$0 |
$0 |
$0 |
$0 |
$31,786 |
|
|
|
|
|
|
|
|
|
|
|
|
|
-$14.25 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$26.16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$21.56 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$26.16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
-$15.62 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$23.99 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$21.75 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$23.99 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$7,113 |
<-12 mths |
0.48% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$5.52 |
<-12 mths |
0.55% |
|
|
|
|
|
|
|
| Non-GAAP Profit US$ |
$3,467 |
$4,098 |
$4,744 |
$6,228 |
$6,395 |
$6,530 |
$6,206 |
$6,206 |
$6,005 |
$7,505 |
$7,045 |
$6,918 |
$7,079 |
|
|
|
|
|
|
|
|
|
|
| Basic |
$3.40 |
$4.09 |
$4.33 |
$4.42 |
$4.64 |
$4.81 |
$4.61 |
$4.63 |
$4.47 |
$5.59 |
$5.30 |
$5.21 |
$5.51 |
|
|
|
|
27.16% |
<-Total Growth |
10 |
AEPS |
|
|
| AEPS* Dilued |
$3.37 |
$4.04 |
$4.28 |
$4.37 |
$4.60 |
$4.77 |
$4.59 |
$4.59 |
$4.44 |
$5.55 |
$5.29 |
$5.20 |
$5.49 |
$5.63 |
$6.08 |
$6.53 |
|
28.34% |
<-Total Growth |
10 |
AEPS |
|
|
| Increase |
-1.17% |
19.97% |
5.81% |
2.10% |
5.32% |
3.70% |
-3.77% |
0.00% |
-3.27% |
25.00% |
-4.68% |
-1.70% |
5.58% |
2.55% |
7.99% |
7.40% |
|
10 |
0 |
10 |
Years of Data, EPS P or N |
100.00% |
|
| 5 year Running Average |
$2.87 |
$3.29 |
$3.59 |
$3.89 |
$4.13 |
$4.41 |
$4.52 |
$4.58 |
$4.60 |
$4.79 |
$4.89 |
$5.01 |
$5.19 |
$5.43 |
$5.54 |
$5.79 |
|
2.53% |
<-IRR #YR-> |
10 |
AEPS |
28.34% |
|
| AEPS Yield |
7.22% |
6.87% |
5.75% |
5.52% |
5.54% |
5.95% |
5.17% |
4.70% |
3.39% |
5.32% |
5.82% |
6.48% |
6.48% |
5.82% |
6.29% |
6.75% |
|
3.65% |
<-IRR #YR-> |
5 |
AEPS |
19.61% |
|
| Payout Ratio |
30.86% |
27.70% |
28.52% |
34.80% |
37.39% |
38.57% |
43.57% |
47.06% |
52.25% |
45.41% |
51.42% |
53.08% |
51.00% |
50.44% |
46.71% |
43.49% |
|
3.76% |
<-IRR #YR-> |
10 |
5 yr Running Average |
44.59% |
|
| 5 year Running Average |
31.81% |
29.57% |
29.40% |
30.07% |
31.85% |
33.40% |
36.57% |
40.28% |
43.77% |
45.37% |
47.94% |
49.84% |
50.63% |
50.27% |
50.53% |
48.94% |
|
2.53% |
<-IRR #YR-> |
5 |
5 yr Running Average |
13.32% |
|
| Price/AEPS Median |
12.41 |
13.48 |
16.13 |
16.52 |
18.23 |
17.35 |
19.54 |
21.16 |
24.78 |
23.15 |
17.24 |
15.40 |
15.61 |
15.84 |
0.00 |
0.00 |
|
17.79 |
<-Median-> |
10 |
Price/AEPS Median |
|
|
| Price/AEPS High |
14.16 |
15.41 |
18.53 |
18.27 |
19.33 |
18.70 |
21.68 |
26.43 |
29.55 |
24.35 |
20.09 |
17.44 |
17.21 |
17.35 |
0.00 |
0.00 |
|
19.71 |
<-Median-> |
10 |
Price/AEPS High |
|
|
| Price/AEPS Low |
10.65 |
11.54 |
13.74 |
14.77 |
17.13 |
16.01 |
17.41 |
15.89 |
20.01 |
21.95 |
14.39 |
13.35 |
14.00 |
14.33 |
0.00 |
0.00 |
|
15.95 |
<-Median-> |
10 |
Price/AEPS Low |
|
|
| Price/AEPS Close |
13.85 |
14.55 |
17.40 |
18.12 |
18.06 |
16.80 |
19.35 |
21.27 |
29.49 |
18.80 |
17.19 |
15.43 |
15.44 |
17.17 |
15.90 |
14.81 |
|
18.09 |
<-Median-> |
10 |
Price/AEPS Close |
|
|
| Trailing P/AEPS Close |
13.69 |
17.45 |
18.41 |
18.50 |
19.02 |
17.42 |
18.62 |
21.27 |
28.52 |
23.50 |
16.39 |
15.17 |
16.30 |
17.61 |
17.17 |
15.90 |
|
18.56 |
<-Median-> |
10 |
Trailing P/AEPS Close |
|
|
| Median Values |
Historical |
in order |
17.24 |
18.70 |
14.39 |
17.19 |
P/AEPS |
5 Yrs |
in order |
17.24 |
20.09 |
14.39 |
17.19 |
|
-0.39% |
Diff M/C |
|
|
|
|
DPR 75% to 95% best |
|
|
| * Non-GAAP Earnings per Share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$4.28 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$5.49 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$4.59 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$5.49 |
|
|
|
|
|
|
|
|
|
|
|
|
|
-$3.59 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$5.19 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$4.58 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$5.19 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$3.62 |
<-12 mths |
0.28% |
|
|
|
|
|
|
|
| EPS Basic |
$3.40 |
$3.06 |
$2.44 |
$2.51 |
$2.92 |
$2.29 |
$3.44 |
$3.57 |
$2.68 |
$3.75 |
$2.83 |
$2.77 |
$3.63 |
|
|
|
|
48.77% |
<-Total Growth |
10 |
EPS Basic |
|
US$ |
| Split ' 97 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Split ' 99 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| EPS Diluted* |
$3.37 |
$3.02 |
$2.41 |
$2.48 |
$2.89 |
$2.27 |
$3.41 |
$3.54 |
$2.66 |
$3.73 |
$2.82 |
$2.76 |
$3.61 |
$4.07 |
$4.61 |
$5.06 |
|
49.79% |
<-Total Growth |
10 |
EPS Diluted |
|
US$ |
| Increase |
-1.17% |
-10.39% |
-20.20% |
2.90% |
16.53% |
-21.45% |
50.22% |
3.81% |
-24.86% |
40.23% |
-24.40% |
-2.13% |
30.80% |
12.77% |
13.31% |
9.73% |
|
10 |
0 |
10 |
Years of Data, EPS P or N |
|
US$ |
| Earnings Yield |
7.2% |
5.1% |
3.2% |
3.1% |
3.5% |
2.8% |
3.8% |
3.6% |
2.0% |
3.6% |
3.1% |
3.4% |
4.3% |
4.2% |
4.8% |
5.2% |
|
4.12% |
<-IRR #YR-> |
10 |
Earnings per Share |
49.79% |
US$ |
| 5 year Running Average |
$2.87 |
$3.09 |
$3.01 |
$2.94 |
$2.83 |
$2.61 |
$2.69 |
$2.92 |
$2.95 |
$3.12 |
$3.23 |
$3.10 |
$3.12 |
$3.40 |
$3.57 |
$4.02 |
|
0.39% |
<-IRR #YR-> |
5 |
Earnings per Share |
1.98% |
US$ |
| 10 year Running Average |
$2.39 |
$2.53 |
$2.62 |
$2.66 |
$2.71 |
$2.74 |
$2.89 |
$2.97 |
$2.95 |
$2.98 |
$2.92 |
$2.90 |
$3.02 |
$3.18 |
$3.35 |
$3.63 |
|
0.33% |
<-IRR #YR-> |
10 |
5 yr Running Average |
3.38% |
US$ |
| * Diluted ESP per
share |
|
|
|
|
|
|
|
|
P/S |
10 yr |
0.03 |
5 yr |
0.03 |
|
|
|
|
1.32% |
<-IRR #YR-> |
5 |
5 yr Running Average |
6.79% |
US$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$3.02 |
-$2.41 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$3.61 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$3.54 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$3.61 |
|
|
|
|
|
|
|
|
|
|
|
|
-$3.09 |
-$3.01 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$3.12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$2.92 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$3.12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Dividend* |
|
|
|
|
|
|
|
|
|
|
|
|
|
$2.85 |
$2.97 |
$3.08 |
|
|
Estimates |
|
Dividend* |
|
US$ |
| Increase |
|
|
|
|
|
|
|
|
|
|
|
|
|
1.89% |
4.14% |
3.57% |
|
|
Estimates |
|
Increase |
|
US$ |
| Payout Ratio EPS |
|
|
|
|
|
|
|
|
|
|
|
|
|
70.08% |
64.40% |
60.79% |
|
|
Estimates |
|
Payout Ratio EPS |
|
US$ |
| Special Dividends US$ |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
|
$0.00 |
<-Total Growth |
10 |
Special Dividends US$ |
|
US$ |
| Split ' 99 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
US$ |
| Dividend* |
$1.04 |
$1.12 |
$1.22 |
$1.52 |
$1.72 |
$1.84 |
$2.00 |
$2.16 |
$2.32 |
$2.52 |
$2.72 |
$2.76 |
$2.80 |
$2.84 |
$2.84 |
$2.84 |
|
129.51% |
<-Total Growth |
10 |
Dividends |
|
US$ |
| Increase |
7.22% |
7.69% |
8.93% |
24.59% |
13.16% |
6.98% |
8.70% |
8.00% |
7.41% |
8.62% |
7.94% |
1.47% |
1.45% |
1.43% |
0.00% |
0.00% |
|
35 |
0 |
35 |
Years of data, Count P, N |
100.00% |
US$ |
| Average Increases 5
Year Running |
16.82% |
8.36% |
8.27% |
11.24% |
12.32% |
12.27% |
12.47% |
12.28% |
8.85% |
7.94% |
8.13% |
6.69% |
5.38% |
4.18% |
2.46% |
0.87% |
|
10.04% |
<-Median-> |
10 |
Average Incr 5 Year Running |
|
US$ |
| Dividends 5 Yr Running |
$0.90 |
$0.97 |
$1.05 |
$1.17 |
$1.32 |
$1.48 |
$1.66 |
$1.85 |
$2.01 |
$2.17 |
$2.34 |
$2.50 |
$2.62 |
$2.73 |
$2.79 |
$2.82 |
|
149.90% |
<-Total Growth |
10 |
Dividends 5 Yr Running |
|
US$ |
| Yield H/L Price |
2.49% |
2.06% |
1.77% |
2.11% |
2.05% |
2.22% |
2.23% |
2.22% |
2.11% |
1.96% |
2.98% |
3.45% |
3.27% |
3.18% |
|
|
|
2.22% |
<-Median-> |
10 |
Yield H/L Price |
|
US$ |
| Yield on High Price |
2.18% |
1.80% |
1.54% |
1.91% |
1.93% |
2.06% |
2.01% |
1.78% |
1.77% |
1.86% |
2.56% |
3.04% |
2.96% |
2.91% |
|
|
|
1.97% |
<-Median-> |
10 |
Yield on High
Price |
|
US$ |
| Yield on Low Price |
2.90% |
2.40% |
2.08% |
2.36% |
2.18% |
2.41% |
2.50% |
2.96% |
2.61% |
2.07% |
3.57% |
3.98% |
3.64% |
3.52% |
|
|
|
2.56% |
<-Median-> |
10 |
Yield on Low Price |
|
US$ |
| Yield on Close Price |
2.23% |
1.90% |
1.64% |
1.92% |
2.07% |
2.30% |
2.25% |
2.21% |
1.77% |
2.41% |
2.99% |
3.44% |
3.30% |
2.94% |
2.94% |
2.94% |
|
2.27% |
<-Median-> |
10 |
Yield on Close Price |
|
US$ |
| Payout Ratio EPS |
30.86% |
37.09% |
50.62% |
61.29% |
59.52% |
81.06% |
58.65% |
61.02% |
87.22% |
67.56% |
96.45% |
100.00% |
77.56% |
69.76% |
61.57% |
56.10% |
|
72.56% |
<-Median-> |
10 |
DPR EPS |
|
US$ |
| DPR EPS 5 Yr Running |
31.20% |
31.39% |
34.84% |
39.96% |
46.72% |
56.77% |
61.66% |
63.33% |
67.98% |
69.44% |
72.52% |
80.46% |
84.21% |
80.28% |
78.10% |
69.99% |
|
65.65% |
<-Median-> |
10 |
DPR EPS 5 Yr Running |
|
US$ |
| Payout Ratio CFPS |
21.64% |
22.56% |
35.38% |
40.75% |
34.24% |
53.20% |
38.27% |
40.04% |
49.86% |
46.15% |
59.94% |
54.12% |
50.96% |
40.54% |
37.82% |
33.92% |
|
48.01% |
<-Median-> |
10 |
DPR CF |
|
US$ |
| DPR CF 5 Yr Running |
22.58% |
22.73% |
24.97% |
27.61% |
30.13% |
35.98% |
39.74% |
40.47% |
42.26% |
44.81% |
46.38% |
49.63% |
51.97% |
42.10% |
43.09% |
43.46% |
|
41.36% |
<-Median-> |
10 |
DPR CF 5 Yr Running |
|
US$ |
| Payout Ratio CFPS WC |
23.06% |
23.60% |
51.96% |
33.72% |
34.94% |
51.30% |
33.16% |
40.38% |
44.82% |
41.17% |
51.66% |
50.52% |
44.32% |
40.54% |
37.82% |
33.92% |
|
42.75% |
<-Median-> |
10 |
DPR CF WC |
|
US$ |
| DPR CF WC 5 Yr Running |
22.39% |
22.52% |
25.81% |
28.77% |
31.47% |
36.90% |
38.79% |
37.87% |
40.06% |
41.27% |
41.94% |
45.59% |
46.29% |
45.21% |
44.23% |
40.61% |
|
39.42% |
<-Median-> |
10 |
DPR CF WC 5 Yr Running |
|
US$ |
| Median Values |
10 Yr Med |
10 Yr Cl |
2.22% |
2.27% |
5 Yr Med |
5 Yr Cl |
2.98% |
2.99% |
5 Yr Med |
Payout |
87.22% |
50.96% |
44.82% |
|
|
|
|
5.33% |
<-IRR #YR-> |
5 |
Dividends |
29.63% |
US$ |
| * Dividends per
share |
10 Yr Med |
and Cur. |
32.11% |
29.17% |
5 Yr Med |
and Cur. |
-1.51% |
-1.78% |
Last Div Inc ---> |
$0.700 |
$0.710 |
1.43% |
|
|
|
|
8.66% |
<-IRR #YR-> |
10 |
Dividends |
129.51% |
US$ |
| Dividends Growth 15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8.53% |
<-IRR #YR-> |
15 |
Dividends |
241.46% |
US$ |
| Dividends Growth 20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11.12% |
<-IRR #YR-> |
20 |
Dividends |
723.53% |
US$ |
| Dividends Growth 25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12.13% |
<-IRR #YR-> |
25 |
Dividends |
1650.00% |
US$ |
| Dividends Growth 30 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14.25% |
<-IRR #YR-> |
30 |
Dividends |
5336.89% |
US$ |
| Dividends Growth 35 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14.78% |
<-IRR #YR-> |
35 |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Dividends Growth 5 |
|
|
|
|
|
|
|
-$2.16 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$2.80 |
|
|
|
|
|
|
|
Dividends Growth 5 |
|
|
| Dividends Growth 10 |
|
|
-$1.22 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$2.80 |
|
|
|
|
|
|
|
Dividends Growth 10 |
|
|
| Dividends Growth 15 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$2.80 |
|
|
|
|
|
|
|
Dividends Growth 15 |
|
|
| Dividends Growth 20 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$2.80 |
|
|
|
|
|
|
|
Dividends Growth 20 |
|
|
| Dividends Growth 25 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$2.80 |
|
|
|
|
|
|
|
Dividends Growth 25 |
|
|
| Dividends Growth 30 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$2.80 |
|
|
|
|
|
|
|
Dividends Growth 30 |
|
|
| Dividends Growth 35 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$2.80 |
|
|
|
|
|
|
|
Dividends Growth 35 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Historical Dividends |
Historical |
High Div |
3.38% |
Low Div |
0.37% |
10 Yr High |
3.94% |
10 Yr Low |
1.77% |
Med Div |
1.10% |
Close Div |
1.05% |
|
|
|
|
2.22% |
32.32% |
|
Historical Dividends |
|
US$ |
| High/Ave/Median Values |
Curr diff |
Exp. |
-13.09% |
|
693.93% |
Exp. |
-25.44% |
|
65.96% |
Cheap |
167.05% |
Cheap |
180.64% |
|
|
|
|
|
Since 2009 |
|
High/Ave/Median |
|
US$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Future Dividend Yield |
|
|
|
|
Div Yield |
3.81% |
earning in |
5 |
Years |
at IRR of |
5.33% |
Div Inc. |
29.63% |
|
|
|
|
|
|
|
Future Dividend Yield |
|
US$ |
| Future Dividend Yield |
|
|
|
|
Div Yield |
4.94% |
earning in |
10 |
Years |
at IRR of |
5.33% |
Div Inc. |
68.04% |
|
|
|
|
|
|
|
Future Dividend Yield |
|
US$ |
| Future Dividend Yield |
|
|
|
|
Div Yield |
6.40% |
earning in |
15 |
Years |
at IRR of |
5.33% |
Div Inc. |
117.83% |
|
|
|
|
|
|
|
Future Dividend Yield |
|
US$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Future Dividend Paid |
|
|
|
|
Div Paid |
$3.68 |
earning in |
5 |
Years |
at IRR of |
5.33% |
Div Inc. |
29.63% |
|
|
|
|
|
|
|
Future Dividend Paid |
|
|
| Future Dividend Paid |
|
|
|
|
Div Paid |
$4.77 |
earning in |
10 |
Years |
at IRR of |
5.33% |
Div Inc. |
68.04% |
|
|
|
|
|
|
|
Future Dividend Paid |
|
|
| Future Dividend Paid |
|
|
|
|
Div Paid |
$6.19 |
earning in |
15 |
Years |
at IRR of |
5.33% |
Div Inc. |
117.83% |
|
|
|
|
|
|
|
Future Dividend Paid |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Dividend Covering Cost |
|
|
|
|
Total Div |
$15.80 |
over |
5 |
Years |
at IRR of |
5.33% |
Div Cov. |
16.34% |
|
|
|
|
|
|
|
Dividend Covering Cost |
|
|
| Dividend Covering Cost |
|
|
|
|
Total Div |
$32.59 |
over |
10 |
Years |
at IRR of |
5.33% |
Div Cov. |
33.71% |
|
|
|
|
|
|
|
Dividend Covering Cost |
|
|
| Dividend Covering Cost |
|
|
|
|
Total Div |
$54.36 |
over |
15 |
Years |
at IRR of |
5.33% |
Div Cov. |
56.23% |
|
|
|
|
|
|
|
Dividend Covering Cost |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Yield if held 5 years |
2.01% |
2.77% |
3.14% |
4.16% |
4.84% |
4.40% |
3.67% |
3.13% |
3.22% |
3.00% |
3.29% |
3.08% |
2.88% |
2.58% |
2.21% |
3.11% |
|
3.25% |
<-Median-> |
10 |
Paid Median Price |
|
US$ |
| Yield if held 10 years |
2.52% |
2.32% |
2.40% |
2.80% |
3.54% |
3.55% |
4.95% |
5.55% |
6.35% |
7.09% |
6.51% |
5.07% |
4.06% |
3.94% |
3.39% |
3.43% |
|
5.01% |
<-Median-> |
10 |
Paid Median Price |
|
US$ |
| Yield if held 15 years |
4.76% |
3.30% |
2.72% |
2.95% |
3.81% |
4.45% |
4.14% |
4.25% |
4.27% |
5.19% |
5.25% |
6.82% |
7.20% |
7.77% |
7.99% |
6.79% |
|
4.36% |
<-Median-> |
10 |
Paid Median Price |
|
US$ |
| Yield if held 20 years |
21.38% |
24.94% |
17.62% |
12.61% |
11.63% |
8.42% |
5.90% |
4.82% |
4.51% |
5.59% |
6.58% |
5.71% |
5.51% |
5.23% |
5.85% |
5.48% |
|
5.80% |
<-Median-> |
10 |
Paid Median Price |
|
US$ |
| Yield if held 25 years |
|
|
66.67% |
34.00% |
39.00% |
37.82% |
44.54% |
31.19% |
19.25% |
17.04% |
12.45% |
8.14% |
6.25% |
5.52% |
6.30% |
6.87% |
|
25.22% |
<-Median-> |
10 |
Paid Median Price |
|
US$ |
| Yield if held 30 years |
|
|
|
|
|
|
|
118.03% |
51.90% |
57.14% |
55.91% |
61.47% |
40.43% |
23.57% |
19.21% |
13.00% |
|
56.53% |
<-Median-> |
6 |
Paid Median Price |
|
US$ |
| Yield if held 35 years |
|
|
|
|
|
|
|
|
|