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
Zignago Vetro SpA
BIT:ZV
意大利 / 材料 / 容器與包裝
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
8.79
EUR
公允價值
6.76
EUR
Metrics
Range
Conclusion
Adjusted Earnings
43.626 M - 102.3 M
69.334 M
Discount Rate
11.0% - 9.0%
10.0%
Fair Value
€3.41 - €11.77
€6.76
Upside
-60.9% - 35.2%
-22.3%
17.7%
Normalized EBIT Margin
14.2%
Normalized CapEx as % of Revenue
12.0%
Normalized Tax Rate
Earnings Power Value
分享
儲存
股價
8.79
EUR
公允價值
6.76
EUR
看漲
-22.3%
Adj EBIT Margin
Normalized EBIT Margin
Normalized Tax Rate
CapEx
Adj Earnings
Fair Value
Estimate Adjusted EBIT Margin
Fiscal Year Ending
LTM
Dec-19
Dec-20
Dec-21
Dec-22
Dec-23
Sep-24
(EUR in millions)
FY-4
FY-3
FY-2
FY-1
FY
LTM
Revenue
324
307
362
469
520
465
Adjusted EBITDA Build-up
EBT, Incl. Unusual Items
63
42
71
92
141
68
(+) Net Interest Expense
2
2
2
2
14
16
(+) Other Non Operating Exp.
(19)
(15)
(22)
(46)
(51)
(28)
(+) D&A
39
40
40
44
49
49
(+) Non-recurring Items
(1)
0
(0)
4
(1)
(1)
Adjusted EBITDA
84
69
90
96
152
103
(-) D&A
(39)
(40)
(40)
(44)
(49)
(49)
Adjusted EBIT
45
29
50
52
103
54
% of Revenue
14.0%
9.4%
13.8%
11.1%
19.8%
11.6%
Low
Median
High
Adjusted EBIT Margin
9.4%
13.8%
19.8%
支援算式
Equity Waterfall
Equity Waterfall
Model
(EUR in millions)
Low
Mid
High
Market
Enterprise Value
397
693
1,136
865
(+) Cash & Short Term Investments
59
59
59
59
(+) Investments & Other
128
128
128
128
(-) Debt
(282)
(282)
(282)
(282)
(-) Other Liabilities
(1)
(1)
(1)
(1)
(-) Preferred Stock
0
0
0
0
(-) Other
0
0
0
0
Value of Common Equity
301
598
1,041
770
(/) Shares Outstanding
88.4
88.4
88.4
88.4
Implied Stock Price (EUR)
3.41
6.76
11.77
8.71
FX Rate: EUR/EUR
1.00
1.00
1.00
1.00
Implied Stock Price (EUR)
3.41
6.76
11.77
8.71
Upside / (Downside)
-60.89%
-22.35%
35.18%
Stock Price
8.71
Stock Price Close
8.71
Restatment Type
Original
Reporting Currency
EUR
Trading Currency
EUR
FX Rate: EUR/EUR
1.00
Market Cap
769.9
Shares Outstanding
88.4
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