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
勁減45%
登入
觀察名單
觀點
ProPicks AI
篩選器
數據瀏覽
圖表
已儲存工作
WarrenAI
收起
Rockwool AS B
CPSE:ROCKB
丹麥 / 工業 / 建築產品
加入觀察名單
貨幣
kr
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
282.00
DKK
公允價值
242.03
DKK
Metrics
Range
Conclusion
Adjusted Earnings
467 M - 870.1 M
635.9 M
Discount Rate
10.8% - 8.8%
9.8%
Fair Value
kr164.64 - kr363.55
kr242.03
Upside
-41.5% - 29.1%
-14.1%
22.0%
Normalized EBIT Margin
9.6%
Normalized CapEx as % of Revenue
23.0%
Normalized Tax Rate
Earnings Power Value
分享
儲存
股價
282.00
DKK
公允價值
242.03
DKK
看漲
-14.1%
Adj EBIT Margin
Normalized EBIT Margin
Normalized Tax Rate
CapEx
Adj Earnings
Fair Value
Estimate Adjusted EBIT Margin
Fiscal Year Ending
LTM
Dec-20
Dec-21
Dec-22
Dec-23
Dec-24
Dec-24
(EUR in millions)
FY-4
FY-3
FY-2
FY-1
FY
LTM
Revenue
2,602
3,088
3,907
3,620
3,855
3,855
Adjusted EBITDA Build-up
EBT, Incl. Unusual Items
325
393
358
522
696
696
(+) Net Interest Expense
10
8
6
9
(17)
(17)
(+) Other Non Operating Exp.
2
0
39
(13)
(2)
(2)
(+) D&A
152
173
203
206
219
219
(+) Non-recurring Items
4
(2)
15
(1)
(1)
Adjusted EBITDA
493
574
604
739
895
895
(-) D&A
(152)
(173)
(203)
(206)
(219)
(219)
Adjusted EBIT
341
401
401
533
676
676
% of Revenue
13.1%
13.0%
10.3%
14.7%
17.5%
17.5%
Low
Median
High
Adjusted EBIT Margin
10.3%
13.1%
17.5%
支援算式
Equity Waterfall
Equity Waterfall
Model
(EUR in millions)
Low
Mid
High
Market
Enterprise Value
4,344
6,523
9,944
7,637
(+) Cash & Short Term Investments
403
403
403
403
(+) Investments & Other
11
11
11
11
(-) Debt
(122)
(122)
(122)
(122)
(-) Other Liabilities
(1)
(1)
(1)
(1)
(-) Preferred Stock
0
0
0
0
(-) Other
0
0
0
0
Value of Common Equity
4,635
6,814
10,235
7,928
(/) Shares Outstanding
210.1
210.1
210.1
210.1
Implied Stock Price (EUR)
22.06
32.43
48.71
37.73
FX Rate: EUR/DKK
0.13
0.13
0.13
0.13
Implied Stock Price (DKK)
164.64
242.03
363.55
281.60
Upside / (Downside)
-41.53%
-14.05%
29.10%
Stock Price
281.60
Stock Price Close
281.60
Restatment Type
Original
Reporting Currency
EUR
Trading Currency
DKK
FX Rate: EUR/DKK
0.13
Market Cap
59,228.0
Shares Outstanding
210.1
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