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。
BAYZ.F
7.5%
NKTR
-3.9%
LLY
3.7%
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
Eisai Co Ltd
DB:EII
日本 / 保健 / 製藥
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
26.05
EUR
公允價值
38.46
EUR
Metrics
Range
Conclusion
Adjusted Earnings
87.477 B - 233.2 B
129.7 B
Discount Rate
8.5% - 6.5%
7.5%
Fair Value
€23.29 - €78.66
€38.46
Upside
-9.3% - 206.2%
49.7%
19.9%
Normalized EBIT Margin
3.0%
Normalized CapEx as % of Revenue
17.0%
Normalized Tax Rate
Earnings Power Value
分享
儲存
股價
26.05
EUR
公允價值
38.46
EUR
看漲
49.7%
Adj EBIT Margin
Normalized EBIT Margin
Normalized Tax Rate
CapEx
Adj Earnings
Fair Value
Estimate Adjusted EBIT Margin
Fiscal Year Ending
LTM
Mar-20
Mar-21
Mar-22
Mar-23
Mar-24
Dec-24
(JPY in millions)
FY-4
FY-3
FY-2
FY-1
FY
LTM
Revenue
695,621
645,942
756,226
744,402
741,751
791,660
Adjusted EBITDA Build-up
EBT, Incl. Unusual Items
128,063
52,551
54,458
45,012
61,823
79,219
(+) Net Interest Expense
(2,869)
(798)
(780)
(3,435)
(8,193)
(7,947)
(+) Other Non Operating Exp.
2,038
1,525
2,145
2,259
(401)
(463)
(+) D&A
33,700
36,299
38,398
39,981
39,398
40,057
(+) Non-recurring Items
(4,544)
(59)
(13,388)
(5,401)
(9,144)
(4,948)
Adjusted EBITDA
156,388
89,518
80,833
78,416
83,483
105,918
(-) D&A
(33,700)
(36,299)
(38,398)
(39,981)
(39,398)
(40,057)
Adjusted EBIT
122,688
53,219
42,435
38,435
44,085
65,861
% of Revenue
17.6%
8.2%
5.6%
5.2%
5.9%
8.3%
Low
Median
High
Adjusted EBIT Margin
5.2%
5.9%
17.6%
支援算式
Equity Waterfall
Equity Waterfall
Model
(JPY in millions)
Low
Mid
High
Market
Enterprise Value
1,029,140
1,729,809
3,587,510
1,139,858
(+) Cash & Short Term Investments
291,260
291,260
291,260
291,260
(+) Investments & Other
0
0
0
0
(-) Debt
(219,102)
(219,102)
(219,102)
(219,102)
(-) Other Liabilities
(24,904)
(24,904)
(24,904)
(24,904)
(-) Preferred Stock
0
0
0
0
(-) Other
0
0
0
0
Value of Common Equity
1,076,394
1,777,063
3,634,764
1,187,112
(/) Shares Outstanding
281.9
281.9
281.9
281.9
Implied Stock Price (JPY)
3,818.50
6,304.12
12,894.30
4,211.27
FX Rate: JPY/EUR
163.93
163.93
163.93
163.93
Implied Stock Price (EUR)
23.29
38.46
78.66
25.69
Upside / (Downside)
-9.33%
49.70%
206.19%
Stock Price
25.69
Stock Price Close
25.69
Restatment Type
Press Release
Reporting Currency
JPY
Trading Currency
EUR
FX Rate: JPY/EUR
163.93
Market Cap
7,344.4
Shares Outstanding
281.9
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