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。
A046970
10.3%
A064240
-6.4%
A175140
3.8%
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
YW Co Ltd
KOSDAQ:A051390
南韓 / 資訊科技 / 通訊設備
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
3,650.00
KRW
公允價值
6,284.30
KRW
Metrics
Range
Conclusion
Adjusted Earnings
2.258 B - 5.03 B
3.338 B
Discount Rate
10.5% - 8.5%
9.5%
Fair Value
₩4,587 - ₩9,279
₩6,284
Upside
27.2% - 157.4%
74.3%
25.6%
Normalized EBIT Margin
0.5%
Normalized CapEx as % of Revenue
21.0%
Normalized Tax Rate
Earnings Power Value
分享
儲存
股價
3,650.00
KRW
公允價值
6,284.30
KRW
看漲
74.3%
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
(KRW in millions)
FY-4
FY-3
FY-2
FY-1
FY
LTM
Revenue
16,652
15,048
20,284
36,986
16,536
16,536
Adjusted EBITDA Build-up
EBT, Incl. Unusual Items
4,151
3,364
3,888
6,721
5,384
5,384
(+) Net Interest Expense
343
216
(110)
1,053
508
508
(+) Other Non Operating Exp.
(572)
(352)
(450)
(419)
(530)
(530)
(+) D&A
471
474
479
491
493
493
(+) Non-recurring Items
(295)
(94)
(271)
(880)
(13)
(13)
Adjusted EBITDA
4,097
3,607
3,535
6,966
5,842
5,842
(-) D&A
(471)
(474)
(479)
(491)
(493)
(493)
Adjusted EBIT
3,627
3,133
3,056
6,475
5,348
5,348
% of Revenue
21.8%
20.8%
15.1%
17.5%
32.3%
32.3%
Low
Median
High
Adjusted EBIT Margin
15.1%
20.8%
32.3%
支援算式
Equity Waterfall
Equity Waterfall
Model
(KRW in millions)
Low
Mid
High
Market
Enterprise Value
21,501
35,134
59,182
13,618
(+) Cash & Short Term Investments
15,333
15,333
15,333
15,333
(+) Investments & Other
0
0
0
0
(-) Debt
0
0
0
0
(-) Other Liabilities
0
0
0
0
(-) Preferred Stock
0
0
0
0
(-) Other
0
0
0
0
Value of Common Equity
36,835
50,467
74,515
28,951
(/) Shares Outstanding
8.0
8.0
8.0
8.0
Implied Stock Price (KRW)
4,586.72
6,284.30
9,278.81
3,605.00
FX Rate: KRW/KRW
1.00
1.00
1.00
1.00
Implied Stock Price (KRW)
4,586.72
6,284.30
9,278.81
3,605.00
Upside / (Downside)
27.23%
74.32%
157.39%
Stock Price
3,605.00
Stock Price Close
3,605.00
Restatment Type
Original
Reporting Currency
KRW
Trading Currency
KRW
FX Rate: KRW/KRW
1.00
Market Cap
28,950.7
Shares Outstanding
8.0
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