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。
MM8
7.0%
BKC
-3.9%
DKFT
-3.7%
HK
前往
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
Tung Kuang Industrial JSC
HNX:TKU
越南 / 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
15,400.00
VND
公允價值
15,225.17
VND
Metrics
Range
Conclusion
Adjusted Earnings
6.866 B - 102.4 B
73.42 B
Discount Rate
10.8% - 8.8%
9.8%
Fair Value
₫525.15 - ₫24,122
₫15,225
Upside
-96.6% - 56.6%
-1.1%
10.8%
Normalized EBIT Margin
0.8%
Normalized CapEx as % of Revenue
17.0%
Normalized Tax Rate
Earnings Power Value
分享
儲存
股價
15,400.00
VND
公允價值
15,225.17
VND
看漲
-1.1%
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
(VND in millions)
FY-4
FY-3
FY-2
FY-1
FY
LTM
Revenue
843,360
892,684
1,194,639
772,693
818,948
818,948
Adjusted EBITDA Build-up
EBT, Incl. Unusual Items
80,317
118,809
82,778
(19,294)
69,315
69,315
(+) Net Interest Expense
6,837
(2,337)
3,890
5,969
4,241
4,241
(+) Other Non Operating Exp.
2,498
3,087
24,855
17,541
4,868
4,868
(+) D&A
27,938
28,640
31,302
30,394
26,652
26,652
(+) Non-recurring Items
Adjusted EBITDA
117,589
148,199
142,825
34,610
105,077
105,077
(-) D&A
(27,938)
(28,640)
(31,302)
(30,394)
(26,652)
(26,652)
Adjusted EBIT
89,652
119,559
111,523
4,216
78,424
78,424
% of Revenue
10.6%
13.4%
9.3%
0.5%
9.6%
9.6%
Low
Median
High
Adjusted EBIT Margin
0.5%
9.6%
13.4%
支援算式
Equity Waterfall
Equity Waterfall
Model
(VND in millions)
Low
Mid
High
Market
Enterprise Value
63,867
753,024
1,170,113
761,221
(+) Cash & Short Term Investments
324,440
324,440
324,440
324,440
(+) Investments & Other
0
0
0
0
(-) Debt
(363,687)
(363,687)
(363,687)
(363,687)
(-) Other Liabilities
0
0
0
0
(-) Preferred Stock
0
0
0
0
(-) Other
0
0
0
0
Value of Common Equity
24,620
713,777
1,130,866
721,974
(/) Shares Outstanding
46.9
46.9
46.9
46.9
Implied Stock Price (VND)
525.15
15,225.17
24,121.84
15,400.00
FX Rate: VND/VND
1.00
1.00
1.00
1.00
Implied Stock Price (VND)
525.15
15,225.17
24,121.84
15,400.00
Upside / (Downside)
-96.59%
-1.14%
56.64%
Stock Price
15,400.00
Stock Price Close
15,400.00
Restatment Type
Press Release
Reporting Currency
VND
Trading Currency
VND
FX Rate: VND/VND
1.00
Market Cap
721,973.5
Shares Outstanding
46.9
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