Bid Corporation Ltd

股價

447.86 ZAR

公允價值

493.89 ZAR

8.9%

Normalized EBIT Margin

2.2%

Normalized CapEx as % of Revenue

28.0%

Normalized Tax Rate

Earnings Power Value

股價

447.86 ZAR

公允價值

493.89 ZAR

看漲

12.4%

Adj EBIT Margin

Normalized EBIT Margin

Normalized Tax Rate

CapEx

Adj Earnings

Fair Value


Estimate Adjusted EBIT Margin

	Fiscal Year Ending					LTM
	Jun-20	Jun-21	Jun-22	Jun-23	Jun-24	Dec-24
(ZAR in millions)	FY-4	FY-3	FY-2	FY-1	FY	LTM

Revenue	120,574	114,803	147,138	196,341	225,905	230,050

Adjusted EBITDA Build-up
EBT, Incl. Unusual Items	2,337	4,253	6,499	9,345	10,910	10,960
(+) Net Interest Expense	684	646	644	861	945	959
(+) Other Non Operating Exp.	21	19	8	(39)	(34)	282
(+) D&A	1,430	1,403	1,356	1,587	1,890	2,030
(+) Non-recurring Items	926	(237)	280	116	54	55
Adjusted EBITDA	5,398	6,085	8,788	11,871	13,764	14,286

(-) D&A	(1,430)	(1,403)	(1,356)	(1,587)	(1,890)	(2,030)

Adjusted EBIT	3,968	4,682	7,431	10,284	11,875	12,256
% of Revenue	3.3%	4.1%	5.1%	5.2%	5.3%	5.3%


	Low	Median	High

Adjusted EBIT Margin	3.3%	5.1%	5.3%

支援算式

Equity Waterfall


Equity Waterfall

	Model
(ZAR in millions)	Low	Mid	High	Market
Enterprise Value	108,573	180,380	241,748	162,133
(+) Cash & Short Term Investments	7,553	7,553	7,553	7,553
(+) Investments & Other	1,029	1,029	1,029	1,029
(-) Debt	(23,013)	(23,013)	(23,013)	(23,013)
(-) Other Liabilities	(400)	(400)	(400)	(400)
(-) Preferred Stock	0	0	0	0
(-) Other	0	0	0	0
Value of Common Equity	93,742	165,548	226,916	147,301
(/) Shares Outstanding	335.2	335.2	335.2	335.2
Implied Stock Price (ZAR)	279.66	493.89	676.97	439.45
FX Rate: ZAR/ZAR	1.00	1.00	1.00	1.00
Implied Stock Price (ZAR)	279.66	493.89	676.97	439.45

Upside / (Downside)	-36.36%	12.39%	54.05%


Stock Price	439.45
Stock Price Close	439.45
Restatment Type	Original
Reporting Currency	ZAR
Trading Currency	ZAR
FX Rate: ZAR/ZAR	1.00
Market Cap	147,301.2
Shares Outstanding	335.2
Share Exchange Ratio	1.0
Liquid Long-term Investments	0

載入錯誤