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
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
INICS Corp
KOSDAQ:A452400
南韓 / 非必需消費品 / 汽車零件
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
10 年 DCF 增長退出價
股價
8,590.00
KRW
公允價值
8,329.34
KRW
Metrics
Range
Conclusion
Discount Rate
9.8% - 8.8%
9.3%
Perpetuity Growth Rate
2.3% - 3.3%
2.8%
Fair Value
₩7,792 - ₩9,060
₩8,329
Upside
-4.6% - 10.9%
2.0%
3.3%
Revenue 10y CAGR
10.3%
10y Avg EBITDA Margin
NM
Unlevered FCF 10y CAGR
10-Year DCF Model: Gordon Growth Exit
分享
儲存
股價
8,590.00
KRW
公允價值
8,329.34
KRW
看漲
2.0%
Revenue and EBITDA
CapEx
Working Capital
D&A
Tax Rate
Discount Rate
Terminal Value
Select Revenue and EBITDA Forecast
(KRW in millions)
Input Projections
Fiscal Years Ending
Dec-24
Dec-25
Dec-26
Dec-27
Dec-28
Dec-29
Dec-30
Dec-31
Dec-32
Dec-33
Dec-34
Revenue
104,518
121,267
123,693
126,167
128,690
131,264
133,889
136,567
139,298
142,084
144,926
% Growth
-12.1%
16.0%
2.0%
2.0%
2.0%
2.0%
2.0%
2.0%
2.0%
2.0%
2.0%
EBITDA
840
12,500
12,750
13,005
13,265
13,530
13,801
14,077
14,358
14,646
14,938
% of Revenue
0.8%
10.3%
10.3%
10.3%
10.3%
10.3%
10.3%
10.3%
10.3%
10.3%
10.3%
支援算式
Calculation of Free Cash Flow
Discounting Periods
Discounting Factors
Calculation of Enterprise Value
Equity Waterfall
Historical Financials
Current Trading Multiples
Calculation of Free Cash Flow
Projected Unlevered Cash Flow
(KRW in millions)
Dec-25
Dec-26
Dec-27
Dec-28
Dec-29
Dec-30
Dec-31
Dec-32
Dec-33
Dec-34
Terminal
EBITDA
12,500
12,750
13,005
13,265
13,530
13,801
14,077
14,358
14,646
14,938
14,938
Other Income / (Exp)
0
0
0
0
0
0
0
0
0
0
0
D&A
(1,275)
(1,300)
(1,326)
(1,353)
(1,380)
(1,408)
(1,436)
(1,464)
(1,494)
(1,524)
(8,551)
EBIT
11,225
11,449
11,678
11,912
12,150
12,393
12,641
12,894
13,152
13,415
6,388
Pro forma Taxes
(1,796)
(1,832)
(1,869)
(1,906)
(1,944)
(1,983)
(2,023)
(2,063)
(2,104)
(2,146)
(1,022)
NOPAT
(1,290)
9,429
9,618
9,810
10,006
10,206
10,410
10,619
10,831
11,048
11,268
5,366
Capital Expenditures
(22,146)
(7,159)
(8,591)
(8,763)
(8,938)
(9,117)
(8,939)
(8,998)
(9,018)
(8,985)
(9,001)
(9,001)
NWC Investment
3,588
(4,182)
(606)
(618)
(630)
(643)
(655)
(669)
(682)
(696)
(709)
(995)
(+) D&A
2,375
1,275
1,300
1,326
1,353
1,380
1,408
1,436
1,464
1,494
1,524
8,551
Free Cash Flow
(17,473)
(637)
1,721
1,756
1,791
1,826
2,223
2,387
2,595
2,860
3,082
3,921
% Growth
NM
NM
2%
2%
2%
22%
7%
9%
10%
8%
27%
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