Anton Oilfield Services Group

股價

0.14 USD

公允價值

0.16 USD

17.3%

Normalized EBIT Margin

4.5%

Normalized CapEx as % of Revenue

38.0%

Normalized Tax Rate

Earnings Power Value

股價

0.14 USD

公允價值

0.16 USD

看漲

17.9%

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
(CNY in millions)	FY-4	FY-3	FY-2	FY-1	FY	LTM

Revenue	3,088	2,924	3,515	4,435	4,754	4,754

Adjusted EBITDA Build-up
EBT, Incl. Unusual Items	31	176	421	408	506	506
(+) Net Interest Expense	345	230	206	149	131	131
(+) Other Non Operating Exp.	(51)	23	44	52	21	21
(+) D&A	304	316	322	340	319	319
(+) Non-recurring Items	(30)	17	(129)	22
Adjusted EBITDA	599	762	863	970	977	977

(-) D&A	(304)	(316)	(322)	(340)	(319)	(319)

Adjusted EBIT	294	446	542	630	658	658
% of Revenue	9.5%	15.3%	15.4%	14.2%	13.8%	13.8%


	Low	Median	High

Adjusted EBIT Margin	9.5%	14.2%	15.4%

支援算式

Equity Waterfall


Equity Waterfall

	Model
(CNY in millions)	Low	Mid	High	Market
Enterprise Value	2,710	4,538	5,689	3,889
(+) Cash & Short Term Investments	2,191	2,191	2,191	2,191
(+) Investments & Other	111	111	111	111
(-) Debt	(2,464)	(2,464)	(2,464)	(2,464)
(-) Other Liabilities	(110)	(110)	(110)	(110)
(-) Preferred Stock	0	0	0	0
(-) Other	0	0	0	0
Value of Common Equity	2,437	4,264	5,416	3,615
(/) Shares Outstanding	3,565.1	3,565.1	3,565.1	3,565.1
Implied Stock Price (CNY)	0.68	1.20	1.52	1.01
FX Rate: CNY/USD	7.30	7.30	7.30	7.30
Implied Stock Price (USD)	0.09	0.16	0.21	0.14

Upside / (Downside)	-32.61%	17.95%	49.80%


Stock Price	0.14
Stock Price Close	0.14
Restatment Type	Press Release
Reporting Currency	CNY
Trading Currency	USD
FX Rate: CNY/USD	7.30
Market Cap	381.0
Shares Outstanding	2,954.5
Share Exchange Ratio	1.2
Liquid Long-term Investments	0

載入錯誤