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
Infineon Technologies AG N
DB:IFX
德國 / 資訊科技 / 半導體及半導體設備
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
28.23
EUR
公允價值
18.74
EUR
Metrics
Range
Conclusion
Adjusted Earnings
1.545 B - 4.005 B
2.968 B
Discount Rate
11.8% - 9.8%
10.8%
Fair Value
€7.61 - €29.11
€18.74
Upside
-71.5% - 9.0%
-29.8%
24.9%
Normalized EBIT Margin
14.4%
Normalized CapEx as % of Revenue
16.0%
Normalized Tax Rate
Earnings Power Value
分享
儲存
股價
28.23
EUR
公允價值
18.74
EUR
看漲
-29.8%
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
(EUR in millions)
FY-4
FY-3
FY-2
FY-1
FY
LTM
Revenue
8,567
11,060
14,218
16,309
14,955
14,677
Adjusted EBITDA Build-up
EBT, Incl. Unusual Items
424
1,319
2,723
3,921
2,158
1,729
(+) Net Interest Expense
101
150
131
98
74
116
(+) Other Non Operating Exp.
7
(6)
(13)
(71)
(42)
(39)
(+) D&A
1,148
1,379
1,490
1,581
1,782
1,813
(+) Non-recurring Items
320
285
228
349
773
773
Adjusted EBITDA
2,000
3,127
4,559
5,878
4,745
4,392
(-) D&A
(1,148)
(1,379)
(1,490)
(1,581)
(1,782)
(1,813)
Adjusted EBIT
852
1,748
3,069
4,297
2,963
2,579
% of Revenue
9.9%
15.8%
21.6%
26.3%
19.8%
17.6%
Low
Median
High
Adjusted EBIT Margin
9.9%
19.8%
26.3%
支援算式
Equity Waterfall
Equity Waterfall
Model
(EUR in millions)
Low
Mid
High
Market
Enterprise Value
13,147
27,609
41,075
37,946
(+) Cash & Short Term Investments
1,957
1,957
1,957
1,957
(+) Investments & Other
124
124
124
124
(-) Debt
(5,339)
(5,339)
(5,339)
(5,339)
(-) Other Liabilities
0
0
0
0
(-) Preferred Stock
0
0
0
0
(-) Other
0
0
0
0
Value of Common Equity
9,889
24,351
37,817
34,688
(/) Shares Outstanding
1,299.2
1,299.2
1,299.2
1,299.2
Implied Stock Price (EUR)
7.61
18.74
29.11
26.70
FX Rate: EUR/EUR
1.00
1.00
1.00
1.00
Implied Stock Price (EUR)
7.61
18.74
29.11
26.70
Upside / (Downside)
-71.49%
-29.80%
9.02%
Stock Price
26.70
Stock Price Close
26.70
Restatment Type
Original
Reporting Currency
EUR
Trading Currency
EUR
FX Rate: EUR/EUR
1.00
Market Cap
34,642.2
Shares Outstanding
1,299.2
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