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。
0M09
11.6%
VP.
5.4%
AER
-2.9%
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
Grafton Group PLC
DB:GN5
愛爾蘭 / 工業 / 貿易公司和經銷商
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
-
EUR
公允價值
16.11
EUR
Metrics
Range
Conclusion
Adjusted Earnings
185.2 M - 339.6 M
262.9 M
Discount Rate
10.3% - 8.3%
9.3%
Fair Value
€9.96 - €23.68
€16.11
Upside
-2.1% - 133.0%
58.5%
14.2%
Normalized EBIT Margin
2.1%
Normalized CapEx as % of Revenue
18.0%
Normalized Tax Rate
Earnings Power Value
分享
儲存
股價
-
EUR
公允價值
16.11
EUR
看漲
58.5%
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
1,679
2,110
2,301
2,319
2,282
2,282
Adjusted EBITDA Build-up
EBT, Incl. Unusual Items
134
250
252
184
153
153
(+) Net Interest Expense
23
21
12
(0)
(0)
(0)
(+) Other Non Operating Exp.
1
(2)
1
(1)
(0)
(0)
(+) D&A
54
53
53
59
63
63
(+) Non-recurring Items
4
(12)
(23)
1
1
1
Adjusted EBITDA
216
309
294
243
217
217
(-) D&A
(54)
(53)
(53)
(59)
(63)
(63)
Adjusted EBIT
162
257
241
184
154
154
% of Revenue
9.6%
12.2%
10.5%
7.9%
6.7%
6.7%
Low
Median
High
Adjusted EBIT Margin
6.7%
9.6%
12.2%
支援算式
Equity Waterfall
Equity Waterfall
Model
(GBP in millions)
Low
Mid
High
Market
Enterprise Value
1,807
2,842
4,117
1,842
(+) Cash & Short Term Investments
509
509
509
509
(+) Investments & Other
0
0
0
0
(-) Debt
(641)
(641)
(641)
(641)
(-) Other Liabilities
0
0
0
0
(-) Preferred Stock
0
0
0
0
(-) Other
0
0
0
0
Value of Common Equity
1,675
2,710
3,985
1,710
(/) Shares Outstanding
195.6
195.6
195.6
195.6
Implied Stock Price (GBP)
8.56
13.86
20.37
8.74
FX Rate: GBP/EUR
0.86
0.86
0.86
0.86
Implied Stock Price (EUR)
9.96
16.11
23.68
10.16
Upside / (Downside)
-2.05%
58.48%
133.02%
Stock Price
10.16
Stock Price Close
10.16
Restatment Type
Original
Reporting Currency
GBP
Trading Currency
EUR
FX Rate: GBP/EUR
0.86
Market Cap
2,010.1
Shares Outstanding
195.6
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