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。
0OIY
-7.3%
0HY2
4.2%
0NVQ
3.9%
HK
前往
快閃促銷
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
Breedon Group plc
DB:CQB0
英國 / 材料 / 建築材料
加入觀察名單
貨幣
€
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
5.25
EUR
公允價值
3.95
EUR
Metrics
Range
Conclusion
Adjusted Earnings
80.38 M - 197.9 M
148.3 M
Discount Rate
10.5% - 8.5%
9.5%
Fair Value
€1.27 - €6.54
€3.95
Upside
-75.2% - 28.2%
-22.6%
13.0%
Normalized EBIT Margin
7.2%
Normalized CapEx as % of Revenue
25.0%
Normalized Tax Rate
Earnings Power Value
分享
儲存
股價
5.25
EUR
公允價值
3.95
EUR
看漲
-22.6%
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
(GBP in millions)
FY-4
FY-3
FY-2
FY-1
FY
LTM
Revenue
929
1,233
1,396
1,488
1,576
1,576
Adjusted EBITDA Build-up
EBT, Incl. Unusual Items
48
114
136
134
125
125
(+) Net Interest Expense
12
11
10
8
20
20
(+) Other Non Operating Exp.
0
(2)
(1)
1
1
1
(+) D&A
69
77
75
87
104
104
(+) Non-recurring Items
8
3
7
3
10
10
Adjusted EBITDA
137
203
226
233
260
260
(-) D&A
(69)
(77)
(75)
(87)
(104)
(104)
Adjusted EBIT
68
126
151
146
156
156
% of Revenue
7.4%
10.3%
10.8%
9.8%
9.9%
9.9%
Low
Median
High
Adjusted EBIT Margin
7.4%
9.9%
10.8%
支援算式
Equity Waterfall
Equity Waterfall
Model
(GBP in millions)
Low
Mid
High
Market
Enterprise Value
766
1,561
2,328
1,901
(+) Cash & Short Term Investments
29
29
29
29
(+) Investments & Other
15
15
15
15
(-) Debt
(434)
(434)
(434)
(434)
(-) Other Liabilities
(0)
(0)
(0)
(0)
(-) Preferred Stock
0
0
0
0
(-) Other
0
0
0
0
Value of Common Equity
375
1,170
1,937
1,511
(/) Shares Outstanding
345.8
345.8
345.8
345.8
Implied Stock Price (GBP)
1.08
3.38
5.60
4.37
FX Rate: GBP/EUR
0.86
0.86
0.86
0.86
Implied Stock Price (EUR)
1.27
3.95
6.54
5.10
Upside / (Downside)
-75.19%
-22.56%
28.21%
Stock Price
5.10
Stock Price Close
5.10
Restatment Type
Original
Reporting Currency
GBP
Trading Currency
EUR
FX Rate: GBP/EUR
0.86
Market Cap
1,784.2
Shares Outstanding
345.8
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