SCREEN Holdings Co., Ltd.

股價

56.69 USD

公允價值

75.29 USD

19.6%

Normalized EBIT Margin

2.8%

Normalized CapEx as % of Revenue

28.0%

Normalized Tax Rate

Earnings Power Value

股價

56.69 USD

公允價值

75.29 USD

看漲

7.6%

Adj EBIT Margin

Normalized EBIT Margin

Normalized Tax Rate

CapEx

Adj Earnings

Fair Value


Estimate Adjusted EBIT Margin

	Fiscal Year Ending					LTM
	Mar-20	Mar-21	Mar-22	Mar-23	Mar-24	Dec-24
(JPY in millions)	FY-4	FY-3	FY-2	FY-1	FY	LTM

Revenue	323,249	320,322	411,865	460,834	504,916	617,049

Adjusted EBITDA Build-up
EBT, Incl. Unusual Items	8,579	20,672	56,772	78,515	94,156	131,786
(+) Net Interest Expense	(101)	(104)	(362)	(761)	(1,116)	(1,344)
(+) Other Non Operating Exp.	676	1,134	729	(57)	1,402	861
(+) D&A	8,860	9,628	9,501	8,799	10,837	12,360
(+) Non-recurring Items	3,408	2,792	4,134	(1,244)	(278)	(210)
Adjusted EBITDA	21,422	34,122	70,774	85,252	105,001	143,453

(-) D&A	(8,860)	(9,628)	(9,501)	(8,799)	(10,837)	(12,360)

Adjusted EBIT	12,562	24,494	61,273	76,453	94,164	131,093
% of Revenue	3.9%	7.6%	14.9%	16.6%	18.6%	21.2%


	Low	Median	High

Adjusted EBIT Margin	3.9%	14.9%	18.6%

支援算式

Equity Waterfall


Equity Waterfall

	Model
(JPY in millions)	Low	Mid	High	Market
Enterprise Value	259,854	819,789	1,177,025	744,903
(+) Cash & Short Term Investments	198,724	198,724	198,724	198,724
(+) Investments & Other	49,574	49,574	49,574	49,574
(-) Debt	(5,049)	(5,049)	(5,049)	(5,049)
(-) Other Liabilities	(50)	(50)	(50)	(50)
(-) Preferred Stock	0	0	0	0
(-) Other	0	0	0	0
Value of Common Equity	503,053	1,062,988	1,420,224	988,102
(/) Shares Outstanding	96.7	96.7	96.7	96.7
Implied Stock Price (JPY)	5,199.69	10,987.32	14,679.80	10,213.28
FX Rate: JPY/USD	145.93	145.93	145.93	145.93
Implied Stock Price (USD)	35.63	75.29	100.59	69.99

Upside / (Downside)	-49.09%	7.58%	43.73%


Stock Price	69.99
Stock Price Close	69.99
Restatment Type	Press Release
Reporting Currency	JPY
Trading Currency	USD
FX Rate: JPY/USD	145.93
Market Cap	5,951.5
Shares Outstanding	96.7
Share Exchange Ratio	1.0
Liquid Long-term Investments	0

載入錯誤