加载中…招商银行未来10年预计
(2012-06-29 12:39:04)
标签：
股票 |
分类： 投资备忘录 |
情况1、PE从6到15倍
| 持有年限 | 每股收益 | 分红 | PE | 股价 | 总分红 | 总资产 | 收益 | 总收益 | 年化收益 |
| 0 | 1.81 | 0.45 | 6.00 | 10.86 | 0.45 | 10.86 | 0.00% | 0.00% | 0.00% |
| 1 | 2.08 | 0.52 | 6.58 | 13.69 | 0.97 | 14.66 | 34.99% | 34.99% | 34.99% |
| 2 | 2.39 | 0.60 | 7.21 | 17.25 | 1.57 | 18.82 | 28.39% | 73.32% | 31.65% |
| 3 | 2.75 | 0.69 | 7.90 | 21.74 | 2.26 | 24.00 | 27.52% | 121.01% | 30.26% |
| 4 | 3.17 | 0.79 | 8.66 | 27.40 | 3.05 | 30.45 | 26.88% | 180.42% | 29.41% |
| 5 | 3.64 | 0.91 | 9.49 | 34.54 | 3.96 | 38.50 | 26.42% | 254.50% | 28.80% |
| 6 | 4.19 | 1.05 | 10.40 | 43.53 | 5.01 | 48.54 | 26.08% | 346.93% | 28.34% |
| 7 | 4.81 | 1.20 | 11.39 | 54.86 | 6.21 | 61.07 | 25.83% | 462.37% | 27.98% |
| 8 | 5.54 | 1.38 | 12.49 | 69.15 | 7.60 | 76.74 | 25.65% | 606.64% | 27.69% |
| 9 | 6.37 | 1.59 | 13.69 | 87.15 | 9.19 | 96.34 | 25.53% | 787.06% | 27.45% |
| 10 | 7.32 | 1.83 | 15.00 | 109.84 | 11.02 | 120.85 | 25.45% | 1012.84% | 27.25% |
情况2、PE保持6倍不变
| 持有年限 | 每股收益 | 分红 | PE | 股价 | 总分红 | 总资产 | 收益 | 总收益 | 年化收益 |
| 0 | 1.81 | 0.45 | 6.00 | 10.86 | 0.45 | 10.86 | 0.00% | 0.00% | 0.00% |
| 1 | 2.08 | 0.52 | 6.00 | 12.49 | 0.97 | 13.46 | 23.96% | 23.96% | 23.96% |
| 2 | 2.39 | 0.60 | 6.00 | 14.36 | 1.57 | 15.93 | 18.36% | 46.72% | 21.13% |
| 3 | 2.75 | 0.69 | 6.00 | 16.52 | 2.26 | 18.78 | 17.84% | 72.89% | 20.02% |
| 4 | 3.17 | 0.79 | 6.00 | 18.99 | 3.05 | 22.05 | 17.41% | 102.99% | 19.36% |
| 5 | 3.64 | 0.91 | 6.00 | 21.84 | 3.96 | 25.80 | 17.05% | 137.61% | 18.90% |
| 6 | 4.19 | 1.05 | 6.00 | 25.12 | 5.01 | 30.13 | 16.75% | 177.42% | 18.54% |
| 7 | 4.81 | 1.20 | 6.00 | 28.89 | 6.21 | 35.10 | 16.50% | 223.20% | 18.24% |
| 8 | 5.54 | 1.38 | 6.00 | 33.22 | 7.60 | 40.82 | 16.29% | 275.84% | 18.00% |
| 9 | 6.37 | 1.59 | 6.00 | 38.20 | 9.19 | 47.39 | 16.11% | 336.39% | 17.79% |
| 10 | 7.32 | 1.83 | 6.00 | 43.93 | 11.02 | 54.95 | 15.95% | 406.01% | 17.60% |
喜欢
0
赠金笔
前一篇：关于消费股和银行股的思考
后一篇：兴业银行未来10年预计