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。
A361570
-7.9%
A331520
-7.0%
A241840
-5.9%
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
Skonec Entertainment Co Ltd
KOSDAQ:A276040
南韓 / 通訊服務 / 娛樂
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
4,080.00
KRW
公允價值
2,522.17
KRW
Metrics
Range
Conclusion
Adjusted Earnings
750.9 M - 2.381 B
1.383 B
Discount Rate
10.5% - 8.5%
9.5%
Fair Value
₩1,932 - ₩3,594
₩2,522
Upside
-53.4% - -13.4%
-39.2%
36.3%
Normalized EBIT Margin
1.2%
Normalized CapEx as % of Revenue
14.0%
Normalized Tax Rate
Earnings Power Value
分享
儲存
股價
4,080.00
KRW
公允價值
2,522.17
KRW
看漲
-39.2%
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
4,712
6,113
3,643
6,190
4,436
4,436
Adjusted EBITDA Build-up
EBT, Incl. Unusual Items
(8,864)
(3,837)
(4,448)
(5,144)
(6,688)
(6,688)
(+) Net Interest Expense
125
131
(334)
(750)
(669)
(669)
(+) Other Non Operating Exp.
2,629
(54)
44
(54)
(87)
(87)
(+) D&A
2,284
1,131
917
757
640
640
(+) Non-recurring Items
491
520
94
12
(17)
(17)
Adjusted EBITDA
(3,335)
(2,109)
(3,728)
(5,179)
(6,821)
(6,821)
(-) D&A
(2,284)
(1,131)
(917)
(757)
(640)
(640)
Adjusted EBIT
(5,619)
(3,240)
(4,645)
(5,936)
(7,462)
(7,462)
% of Revenue
-119.3%
-53.0%
-127.5%
-95.9%
-168.2%
-168.2%
Low
Median
High
Adjusted EBIT Margin
0.0%
0.0%
0.0%
支援算式
Equity Waterfall
Equity Waterfall
Model
(KRW in millions)
Low
Mid
High
Market
Enterprise Value
7,152
14,558
28,013
34,994
(+) Cash & Short Term Investments
17,168
17,168
17,168
17,168
(+) Investments & Other
279
279
279
279
(-) Debt
(340)
(340)
(340)
(340)
(-) Other Liabilities
0
0
0
0
(-) Preferred Stock
0
0
0
0
(-) Other
0
0
0
0
Value of Common Equity
24,259
31,665
45,120
52,101
(/) Shares Outstanding
12.6
12.6
12.6
12.6
Implied Stock Price (KRW)
1,932.26
2,522.17
3,593.92
4,150.00
FX Rate: KRW/KRW
1.00
1.00
1.00
1.00
Implied Stock Price (KRW)
1,932.26
2,522.17
3,593.92
4,150.00
Upside / (Downside)
-53.44%
-39.22%
-13.40%
Stock Price
4,150.00
Stock Price Close
4,150.00
Restatment Type
Original
Reporting Currency
KRW
Trading Currency
KRW
FX Rate: KRW/KRW
1.00
Market Cap
52,101.1
Shares Outstanding
12.6
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