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。
1378
-5.2%
301141
4.3%
300930
-2.4%
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
收起
Wanguo Gold Group Limited
DB:WI0
中國 / 材料 / 金屬和採礦
貨幣
€
加入觀察名單
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
1.84
EUR
公允價值
0.93
EUR
Metrics
Range
Conclusion
Adjusted Earnings
102.4 M - 742.3 M
547.3 M
Discount Rate
9.0% - 7.0%
8.0%
Fair Value
€0.28 - €1.37
€0.93
Upside
-85.0% - -26.1%
-49.5%
35.0%
Normalized EBIT Margin
11.5%
Normalized CapEx as % of Revenue
15.0%
Normalized Tax Rate
Earnings Power Value
分享
儲存
股價
1.84
EUR
公允價值
0.93
EUR
看漲
-49.5%
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
(CNY in millions)
FY-4
FY-3
FY-2
FY-1
FY
LTM
Revenue
1,394
2,014
681
1,315
1,876
1,876
Adjusted EBITDA Build-up
EBT, Incl. Unusual Items
101
221
209
422
806
806
(+) Net Interest Expense
10
7
14
9
7
7
(+) Other Non Operating Exp.
(8)
(3)
(0)
6
(2)
(2)
(+) D&A
36
44
48
95
95
95
(+) Non-recurring Items
(1)
7
0
1
(2)
(2)
Adjusted EBITDA
137
276
271
532
903
903
(-) D&A
(36)
(44)
(48)
(95)
(95)
(95)
Adjusted EBIT
101
232
223
438
809
809
% of Revenue
7.3%
11.5%
32.7%
33.3%
43.1%
43.1%
Low
Median
High
Adjusted EBIT Margin
7.3%
32.7%
43.1%
支援算式
Equity Waterfall
Equity Waterfall
Model
(CNY in millions)
Low
Mid
High
Market
Enterprise Value
1,138
6,841
10,604
14,791
(+) Cash & Short Term Investments
1,849
1,849
1,849
1,849
(+) Investments & Other
0
0
0
0
(-) Debt
(264)
(264)
(264)
(264)
(-) Other Liabilities
(319)
(319)
(319)
(319)
(-) Preferred Stock
0
0
0
0
(-) Other
0
0
0
0
Value of Common Equity
2,404
8,108
11,870
16,058
(/) Shares Outstanding
1,083.8
1,083.8
1,083.8
1,083.8
Implied Stock Price (CNY)
2.22
7.48
10.95
14.82
FX Rate: CNY/EUR
8.01
8.01
8.01
8.01
Implied Stock Price (EUR)
0.28
0.93
1.37
1.85
Upside / (Downside)
-85.03%
-49.51%
-26.08%
Stock Price
1.85
Stock Price Close
1.85
Restatment Type
Press Release
Reporting Currency
CNY
Trading Currency
EUR
FX Rate: CNY/EUR
8.01
Market Cap
2,047.2
Shares Outstanding
1,083.8
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