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。
A238090
-7.0%
A121850
-5.8%
A003780
-4.3%
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
MNtech Co Ltd
KOSDAQ:A095500
南韓 / 材料 / 化學品
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
8,020.00
KRW
公允價值
7,643.39
KRW
Metrics
Range
Conclusion
Adjusted Earnings
12.418 B - 51.312 B
27.812 B
Discount Rate
11.8% - 9.8%
10.8%
Fair Value
₩2,250 - ₩17,074
₩7,643
Upside
-71.1% - 119.2%
-1.9%
5.8%
Normalized EBIT Margin
2.8%
Normalized CapEx as % of Revenue
21.0%
Normalized Tax Rate
Earnings Power Value
分享
儲存
股價
8,020.00
KRW
公允價值
7,643.39
KRW
看漲
-1.9%
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
403,599
458,244
490,328
694,026
622,315
622,315
Adjusted EBITDA Build-up
EBT, Incl. Unusual Items
26,808
30,456
(8,999)
6,831
32,521
32,521
(+) Net Interest Expense
(581)
18
1,793
3,271
1,644
1,644
(+) Other Non Operating Exp.
5,686
(6,031)
17,826
3,318
(11,321)
(11,321)
(+) D&A
10,644
10,386
11,721
13,309
14,787
14,787
(+) Non-recurring Items
341
(1,717)
(1,294)
231
1,879
1,879
Adjusted EBITDA
42,897
33,112
21,046
26,959
39,510
39,510
(-) D&A
(10,644)
(10,386)
(11,721)
(13,309)
(14,787)
(14,787)
Adjusted EBIT
32,254
22,726
9,325
13,650
24,723
24,723
% of Revenue
8.0%
5.0%
1.9%
2.0%
4.0%
4.0%
Low
Median
High
Adjusted EBIT Margin
1.9%
4.0%
8.0%
支援算式
Equity Waterfall
Equity Waterfall
Model
(KRW in millions)
Low
Mid
High
Market
Enterprise Value
105,688
258,714
526,274
262,873
(+) Cash & Short Term Investments
124,933
124,933
124,933
124,933
(+) Investments & Other
44,558
44,558
44,558
44,558
(-) Debt
(173,471)
(173,471)
(173,471)
(173,471)
(-) Other Liabilities
(37,872)
(37,872)
(37,872)
(37,872)
(-) Preferred Stock
0
0
0
0
(-) Other
0
0
0
0
Value of Common Equity
63,836
216,861
484,421
221,021
(/) Shares Outstanding
28.4
28.4
28.4
28.4
Implied Stock Price (KRW)
2,249.92
7,643.39
17,073.69
7,790.00
FX Rate: KRW/KRW
1.00
1.00
1.00
1.00
Implied Stock Price (KRW)
2,249.92
7,643.39
17,073.69
7,790.00
Upside / (Downside)
-71.12%
-1.88%
119.17%
Stock Price
7,790.00
Stock Price Close
7,790.00
Restatment Type
Original
Reporting Currency
KRW
Trading Currency
KRW
FX Rate: KRW/KRW
1.00
Market Cap
221,020.9
Shares Outstanding
28.4
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