加载中…兴业银行未来10年预计
(2012-06-29 12:50:48)
标签：
股票 |
分类： 投资备忘录 |
1、PE从5到12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 | 2.50 | 0.50 | 5.00 | 12.50 | 0.50 | 12.50 | 0.00% | 0.00% | 0.00% |
| 1 | 2.80 | 0.56 | 5.46 | 15.28 | 1.06 | 16.34 | 30.73% | 30.73% | 30.73% |
| 2 | 3.14 | 0.63 | 5.96 | 18.68 | 1.69 | 20.37 | 24.64% | 62.94% | 27.65% |
| 3 | 3.51 | 0.70 | 6.50 | 22.84 | 2.39 | 25.23 | 23.85% | 101.81% | 26.37% |
| 4 | 3.93 | 0.79 | 7.10 | 27.92 | 3.18 | 31.09 | 23.26% | 148.75% | 25.59% |
| 5 | 4.41 | 0.88 | 7.75 | 34.13 | 4.06 | 38.19 | 22.81% | 205.48% | 25.03% |
| 6 | 4.93 | 0.99 | 8.45 | 41.72 | 5.04 | 46.76 | 22.47% | 274.12% | 24.60% |
| 7 | 5.53 | 1.11 | 9.23 | 51.00 | 6.15 | 57.15 | 22.21% | 357.21% | 24.25% |
| 8 | 6.19 | 1.24 | 10.07 | 62.35 | 7.39 | 69.74 | 22.02% | 457.89% | 23.97% |
| 9 | 6.93 | 1.39 | 10.99 | 76.22 | 8.77 | 84.99 | 21.88% | 579.95% | 23.74% |
| 10 | 7.76 | 1.55 | 12.00 | 93.18 | 10.33 | 103.50 | 21.78% | 728.02% | 23.54% |
2、PE保持5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 | 2.50 | 0.50 | 5.00 | 12.50 | 0.50 | 12.50 | 0.00% | 0.00% | 0.00% |
| 1 | 2.80 | 0.56 | 5.00 | 14.00 | 1.06 | 15.06 | 20.48% | 20.48% | 20.48% |
| 2 | 3.14 | 0.63 | 5.00 | 15.68 | 1.69 | 17.37 | 15.32% | 38.94% | 17.87% |
| 3 | 3.51 | 0.70 | 5.00 | 17.56 | 2.39 | 19.95 | 14.88% | 59.61% | 16.87% |
| 4 | 3.93 | 0.79 | 5.00 | 19.67 | 3.18 | 22.85 | 14.51% | 82.76% | 16.27% |
| 5 | 4.41 | 0.88 | 5.00 | 22.03 | 4.06 | 26.09 | 14.19% | 108.69% | 15.85% |
| 6 | 4.93 | 0.99 | 5.00 | 24.67 | 5.04 | 29.72 | 13.92% | 137.74% | 15.53% |
| 7 | 5.53 | 1.11 | 5.00 | 27.63 | 6.15 | 33.78 | 13.68% | 170.27% | 15.26% |
| 8 | 6.19 | 1.24 | 5.00 | 30.95 | 7.39 | 38.34 | 13.48% | 206.70% | 15.04% |
| 9 | 6.93 | 1.39 | 5.00 | 34.66 | 8.77 | 43.44 | 13.30% | 247.50% | 14.84% |
| 10 | 7.76 | 1.55 | 5.00 | 38.82 | 10.33 | 49.15 | 13.15% | 293.20% | 14.67% |
喜欢
0
赠金笔
前一篇：招商银行未来10年预计
后一篇：MOON基金2012年半年报