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
Mitsui O.S.K. Lines, Ltd.
DB:MILA
日本 / 工業 / 海運
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
30.34
EUR
公允價值
19.84
EUR
Metrics
Range
Conclusion
Adjusted Earnings
-954.4 M - 134.1 B
74.979 B
Discount Rate
10.8% - 8.8%
9.8%
Fair Value
€6.14 - €33.31
€19.84
Upside
-79.8% - 9.8%
-34.6%
6.0%
Normalized EBIT Margin
13.4%
Normalized CapEx as % of Revenue
16.0%
Normalized Tax Rate
Earnings Power Value
分享
儲存
股價
30.34
EUR
公允價值
19.84
EUR
看漲
-34.6%
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
1,155,404
991,426
1,269,310
1,611,984
1,627,912
1,727,924
Adjusted EBITDA Build-up
EBT, Incl. Unusual Items
47,128
100,313
732,993
819,159
295,416
452,642
(+) Net Interest Expense
2,394
(313)
(3,787)
(5,029)
(14,467)
(6,840)
(+) Other Non Operating Exp.
(33,701)
(146,780)
(662,986)
(700,869)
(124,366)
(267,402)
(+) D&A
87,765
85,798
86,399
94,660
102,473
108,333
(+) Non-recurring Items
7,960
33,290
(11,214)
(7,570)
(36,431)
(16,052)
Adjusted EBITDA
111,546
72,308
141,405
200,351
222,625
270,681
(-) D&A
(87,765)
(85,798)
(86,399)
(94,660)
(102,473)
(108,333)
Adjusted EBIT
23,781
(13,490)
55,006
105,691
120,152
162,348
% of Revenue
2.1%
-1.4%
4.3%
6.6%
7.4%
9.4%
Low
Median
High
Adjusted EBIT Margin
0.0%
4.3%
7.4%
支援算式
Equity Waterfall
Equity Waterfall
Model
(JPY in millions)
Low
Mid
High
Market
Enterprise Value
(8,878)
769,018
1,532,968
1,364,528
(+) Cash & Short Term Investments
132,890
132,890
132,890
132,890
(+) Investments & Other
1,809,965
1,809,965
1,809,965
1,809,965
(-) Debt
(1,569,058)
(1,569,058)
(1,569,058)
(1,569,058)
(-) Other Liabilities
(16,773)
(16,773)
(16,773)
(16,773)
(-) Preferred Stock
0
0
0
0
(-) Other
0
0
0
0
Value of Common Equity
348,146
1,126,042
1,889,992
1,721,552
(/) Shares Outstanding
349.4
349.4
349.4
349.4
Implied Stock Price (JPY)
996.43
3,222.86
5,409.37
4,927.28
FX Rate: JPY/EUR
162.40
162.40
162.40
162.40
Implied Stock Price (EUR)
6.14
19.84
33.31
30.34
Upside / (Downside)
-79.78%
-34.59%
9.78%
Stock Price
30.34
Stock Price Close
30.34
Restatment Type
Press Release
Reporting Currency
JPY
Trading Currency
EUR
FX Rate: JPY/EUR
162.40
Market Cap
10,765.6
Shares Outstanding
349.4
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