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。
HRSE.F
20.3%
AIRG
-12.5%
JPAV.F
-12.0%
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
TE Connectivity plc
DB:BZ4
愛爾蘭 / 資訊科技 / 電子設備、儀器及組件
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
129.00
EUR
公允價值
86.50
EUR
Metrics
Range
Conclusion
Adjusted Earnings
2.281 B - 3.156 B
2.947 B
Discount Rate
10.5% - 8.5%
9.5%
Fair Value
€57.72 - €105.44
€86.50
Upside
-56.3% - -20.1%
-34.5%
21.1%
Normalized EBIT Margin
4.6%
Normalized CapEx as % of Revenue
11.0%
Normalized Tax Rate
Earnings Power Value
分享
儲存
股價
129.00
EUR
公允價值
86.50
EUR
看漲
-34.5%
Adj EBIT Margin
Normalized EBIT Margin
Normalized Tax Rate
CapEx
Adj Earnings
Fair Value
Estimate Adjusted EBIT Margin
Fiscal Year Ending
LTM
Sep-20
Sep-21
Sep-22
Sep-23
Sep-24
Dec-24
(USD in millions)
FY-4
FY-3
FY-2
FY-1
FY
LTM
Revenue
12,172
14,923
16,281
16,034
15,845
15,850
Adjusted EBITDA Build-up
EBT, Incl. Unusual Items
524
2,378
2,733
2,268
2,797
2,804
(+) Net Interest Expense
33
39
51
20
(17)
(30)
(+) Other Non Operating Exp.
3
5
(3)
1
3
(+) D&A
711
769
785
794
826
818
(+) Non-recurring Items
1,185
288
202
370
155
185
Adjusted EBITDA
2,456
3,479
3,768
3,452
3,762
3,780
(-) D&A
(711)
(769)
(785)
(794)
(826)
(818)
Adjusted EBIT
1,745
2,710
2,983
2,658
2,936
2,962
% of Revenue
14.3%
18.2%
18.3%
16.6%
18.5%
18.7%
Low
Median
High
Adjusted EBIT Margin
14.3%
18.2%
18.5%
支援算式
Equity Waterfall
Equity Waterfall
Model
(USD in millions)
Low
Mid
High
Market
Enterprise Value
21,723
31,016
37,134
45,712
(+) Cash & Short Term Investments
1,254
1,254
1,254
1,254
(+) Investments & Other
0
0
0
0
(-) Debt
(4,211)
(4,211)
(4,211)
(4,211)
(-) Other Liabilities
(124)
(124)
(124)
(124)
(-) Preferred Stock
0
0
0
0
(-) Other
0
0
0
0
Value of Common Equity
18,642
27,935
34,053
42,631
(/) Shares Outstanding
298.4
298.4
298.4
298.4
Implied Stock Price (USD)
62.48
93.63
114.14
142.89
FX Rate: USD/EUR
1.08
1.08
1.08
1.08
Implied Stock Price (EUR)
57.72
86.50
105.44
132.00
Upside / (Downside)
-56.27%
-34.47%
-20.12%
Stock Price
132.00
Stock Price Close
132.00
Restatment Type
Original
Reporting Currency
USD
Trading Currency
EUR
FX Rate: USD/EUR
1.08
Market Cap
39,173.7
Shares Outstanding
298.4
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