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。
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
貨幣
-
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
0.17
AUD
公允價值
0.21
AUD
Metrics
Range
Conclusion
Adjusted Earnings
2.466 M - 6.903 M
4.806 M
Discount Rate
11.5% - 9.5%
10.5%
Fair Value
A$0.12 - A$0.32
A$0.21
Upside
-32.1% - 80.5%
21.4%
13.3%
Normalized EBIT Margin
0.6%
Normalized CapEx as % of Revenue
17.0%
Normalized Tax Rate
Earnings Power Value
分享
儲存
股價
0.17
AUD
公允價值
0.21
AUD
看漲
21.4%
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
22
30
36
41
43
44
Adjusted EBITDA Build-up
EBT, Incl. Unusual Items
(3)
(4)
(11)
(12)
(10)
(8)
(+) Net Interest Expense
0
0
0
1
(0)
(0)
(+) Other Non Operating Exp.
1
0
(0)
1
0
1
(+) D&A
0
2
4
6
6
6
(+) Non-recurring Items
0
(1)
1
0
Adjusted EBITDA
(2)
(3)
(5)
(4)
(4)
(2)
(-) D&A
(0)
(2)
(4)
(6)
(6)
(6)
Adjusted EBIT
(2)
(5)
(10)
(11)
(10)
(8)
% of Revenue
-7.7%
-17.2%
-26.4%
-26.3%
-24.2%
-17.6%
Low
Median
High
Adjusted EBIT Margin
0.0%
0.0%
0.0%
支援算式
Equity Waterfall
Equity Waterfall
Model
(AUD in millions)
Low
Mid
High
Market
Enterprise Value
21
46
73
36
(+) Cash & Short Term Investments
10
10
10
10
(+) Investments & Other
0
0
0
0
(-) Debt
(0)
(0)
(0)
(0)
(-) Other Liabilities
0
0
0
0
(-) Preferred Stock
0
0
0
0
(-) Other
0
0
0
0
Value of Common Equity
31
55
82
45
(/) Shares Outstanding
259.9
259.9
259.9
259.9
Implied Stock Price (AUD)
0.12
0.21
0.32
0.18
FX Rate: AUD/AUD
1.00
1.00
1.00
1.00
Implied Stock Price (AUD)
0.12
0.21
0.32
0.18
Upside / (Downside)
-32.12%
21.38%
80.51%
Stock Price
0.18
Stock Price Close
0.18
Restatment Type
No Change from Original
Reporting Currency
AUD
Trading Currency
AUD
FX Rate: AUD/AUD
1.00
Market Cap
45.5
Shares Outstanding
259.9
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