載入錯誤
看來載入頁面時發生了錯誤.
重新載入
我們的團隊已收到通知,但若此問題持續,請透過
電郵支援widget工具
聯絡我們。
NXG
-10.7%
717
-4.5%
8798
-4.3%
HK
前往
登入
觀察名單
觀點
ProPicks AI
篩選器
數據瀏覽
圖表
已儲存工作
收起
AUB Group Ltd
ASX:AUB
澳洲 / 財務狀況 / 保險
貨幣
A$
加入觀察名單
綜觀
股息
財報
模型
財務狀況
比較
穩健度
圖表
盈利能力價值
股價
29.93
AUD
公允價值
16.12
AUD
Metrics
Range
Conclusion
Adjusted Earnings
188.3 M - 263 M
235.5 M
Discount Rate
10.3% - 8.3%
9.3%
Fair Value
A$10.04 - A$21.62
A$16.12
Upside
-66.9% - -28.6%
-46.8%
27.3%
Normalized EBIT Margin
0.5%
Normalized CapEx as % of Revenue
21.0%
Normalized Tax Rate
Earnings Power Value
分享
儲存
股價
29.93
AUD
公允價值
16.12
AUD
看漲
-46.8%
Adj EBIT Margin
Normalized EBIT Margin
Normalized Tax Rate
CapEx
Adj Earnings
Fair Value
Estimate Adjusted EBIT Margin
Fiscal Year Ending
LTM
Jun-20
Jun-21
Jun-22
Jun-23
Jun-24
Dec-24
(AUD in millions)
FY-4
FY-3
FY-2
FY-1
FY
LTM
Revenue
335
352
373
827
1,050
1,093
Adjusted EBITDA Build-up
EBT, Incl. Unusual Items
67
102
122
127
216
191
(+) Net Interest Expense
9
8
7
72
102
101
(+) Other Non Operating Exp.
(4)
5
1
3
(2)
(0)
(+) D&A
11
13
12
40
55
56
(+) Non-recurring Items
8
(24)
(39)
(36)
(56)
(17)
Adjusted EBITDA
90
104
102
207
315
332
(-) D&A
(11)
(13)
(12)
(40)
(55)
(56)
Adjusted EBIT
79
91
91
167
260
276
% of Revenue
23.6%
25.9%
24.4%
20.2%
24.8%
25.2%
Low
Median
High
Adjusted EBIT Margin
20.2%
24.4%
25.9%
支援算式
Equity Waterfall
Equity Waterfall
Model
(AUD in millions)
Low
Mid
High
Market
Enterprise Value
1,837
2,546
3,188
4,199
(+) Cash & Short Term Investments
211
211
211
211
(+) Investments & Other
313
313
313
313
(-) Debt
(857)
(857)
(857)
(857)
(-) Other Liabilities
(334)
(334)
(334)
(334)
(-) Preferred Stock
0
0
0
0
(-) Other
0
0
0
0
Value of Common Equity
1,170
1,879
2,521
3,533
(/) Shares Outstanding
116.6
116.6
116.6
116.6
Implied Stock Price (AUD)
10.04
16.12
21.62
30.30
FX Rate: AUD/AUD
1.00
1.00
1.00
1.00
Implied Stock Price (AUD)
10.04
16.12
21.62
30.30
Upside / (Downside)
-66.87%
-46.80%
-28.63%
Stock Price
30.30
Stock Price Close
30.30
Restatment Type
Original
Reporting Currency
AUD
Trading Currency
AUD
FX Rate: AUD/AUD
1.00
Market Cap
3,532.6
Shares Outstanding
116.6
Share Exchange Ratio
1.0
Liquid Long-term Investments
0
版權所有。
使用條款
繁體中文
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
한국어
简体中文
Bahasa Indonesia
Bahasa Melayu
ไทย
Tiếng Việt
हिंदी