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。
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
CowinTech Co Ltd
KOSDAQ:A282880
南韓 / 工業 / 機械
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
12,950.00
KRW
公允價值
8,567.00
KRW
Metrics
Range
Conclusion
Adjusted Earnings
3.835 B - 26.454 B
16.583 B
Discount Rate
11.0% - 9.0%
10.0%
Fair Value
₩0 - ₩19,965
₩8,567
Upside
-100.0% - 53.3%
-34.2%
8.2%
Normalized EBIT Margin
8.9%
Normalized CapEx as % of Revenue
12.0%
Normalized Tax Rate
Earnings Power Value
分享
儲存
股價
12,950.00
KRW
公允價值
8,567.00
KRW
看漲
-34.2%
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
45,355
106,350
201,155
335,958
244,390
244,390
Adjusted EBITDA Build-up
EBT, Incl. Unusual Items
2,012
8,403
7,601
25,480
9,691
9,691
(+) Net Interest Expense
(537)
173
1,675
904
1,424
1,424
(+) Other Non Operating Exp.
(732)
(1,936)
5,573
(1,083)
(6,408)
(6,408)
(+) D&A
788
2,051
3,787
5,710
5,803
5,803
(+) Non-recurring Items
(115)
(25)
1,444
(2,484)
(1,105)
(1,105)
Adjusted EBITDA
1,417
8,668
20,079
28,527
9,406
9,406
(-) D&A
(788)
(2,051)
(3,787)
(5,710)
(5,803)
(5,803)
Adjusted EBIT
629
6,616
16,293
22,817
3,603
3,603
% of Revenue
1.4%
6.2%
8.1%
6.8%
1.5%
1.5%
Low
Median
High
Adjusted EBIT Margin
1.4%
6.2%
8.1%
支援算式
Equity Waterfall
Equity Waterfall
Model
(KRW in millions)
Low
Mid
High
Market
Enterprise Value
34,867
165,829
293,935
215,879
(+) Cash & Short Term Investments
66,246
66,246
66,246
66,246
(+) Investments & Other
28,417
28,417
28,417
28,417
(-) Debt
(60,159)
(60,159)
(60,159)
(60,159)
(-) Other Liabilities
(104,044)
(104,044)
(104,044)
(104,044)
(-) Preferred Stock
0
0
0
0
(-) Other
0
0
0
0
Value of Common Equity
(34,672)
96,290
224,396
146,341
(/) Shares Outstanding
11.2
11.2
11.2
11.2
Implied Stock Price (KRW)
0.00
8,567.00
19,964.65
13,020.00
FX Rate: KRW/KRW
1.00
1.00
1.00
1.00
Implied Stock Price (KRW)
0.00
8,567.00
19,964.65
13,020.00
Upside / (Downside)
-100.00%
-34.20%
53.34%
Stock Price
13,020.00
Stock Price Close
13,020.00
Restatment Type
Original
Reporting Currency
KRW
Trading Currency
KRW
FX Rate: KRW/KRW
1.00
Market Cap
146,340.5
Shares Outstanding
11.2
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