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。
PYW
-18.2%
STX
-17.9%
6FJ
12.3%
HK
前往
快閃促銷
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
EmbeddedArt Group AB
NGM:EMART
瑞典 / 工業 / 交通基礎設施
加入觀察名單
貨幣
kr
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
26.70
SEK
公允價值
40.84
SEK
Metrics
Range
Conclusion
Adjusted Earnings
3.797 M - 110 M
62.448 M
Discount Rate
9.0% - 7.0%
8.0%
Fair Value
kr2.54 - kr81.83
kr40.84
Upside
-91.1% - 186.1%
42.8%
140.9%
Normalized EBIT Margin
0.5%
Normalized CapEx as % of Revenue
11.0%
Normalized Tax Rate
Earnings Power Value
分享
儲存
股價
26.70
SEK
公允價值
40.84
SEK
看漲
42.8%
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
(SEK in millions)
FY-4
FY-3
FY-2
FY-1
FY
LTM
Revenue
1
2
2
1
50
50
Adjusted EBITDA Build-up
EBT, Incl. Unusual Items
(10)
(18)
(19)
(25)
(9)
(9)
(+) Net Interest Expense
(0)
1
1
1
(0)
(0)
(+) Other Non Operating Exp.
(0)
(+) D&A
0
2
2
2
0
0
(+) Non-recurring Items
4
Adjusted EBITDA
(6)
(15)
(16)
(22)
(9)
(9)
(-) D&A
(0)
(2)
(2)
(2)
(0)
(0)
Adjusted EBIT
(6)
(17)
(19)
(25)
(9)
(9)
% of Revenue
-425.0%
-783.7%
-958.3%
-1993.5%
-18.5%
-18.5%
Low
Median
High
Adjusted EBIT Margin
0.0%
0.0%
0.0%
支援算式
Equity Waterfall
Equity Waterfall
Model
(SEK in millions)
Low
Mid
High
Market
Enterprise Value
42
781
1,571
545
(+) Cash & Short Term Investments
7
7
7
7
(+) 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
49
787
1,578
551
(/) Shares Outstanding
19.3
19.3
19.3
19.3
Implied Stock Price (SEK)
2.54
40.84
81.83
28.60
FX Rate: SEK/SEK
1.00
1.00
1.00
1.00
Implied Stock Price (SEK)
2.54
40.84
81.83
28.60
Upside / (Downside)
-91.12%
42.78%
186.11%
Stock Price
28.60
Stock Price Close
28.60
Restatment Type
Press Release
Reporting Currency
SEK
Trading Currency
SEK
FX Rate: SEK/SEK
1.00
Market Cap
551.4
Shares Outstanding
19.3
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