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。
LITE
7.6%
AAOI
7.5%
LASR
3.8%
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
FIT Hon Teng Limited
OTCPK:FITGF
台灣 / 資訊科技 / 電子設備、儀器及組件
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
盈利能力價值
股價
0.30
USD
公允價值
0.27
USD
Metrics
Range
Conclusion
Adjusted Earnings
128.9 M - 366.8 M
244.4 M
Discount Rate
12.0% - 10.0%
11.0%
Fair Value
$0.10 - $0.47
$0.27
Upside
-65.5% - 55.1%
-12.2%
7.9%
Normalized EBIT Margin
5.2%
Normalized CapEx as % of Revenue
27.0%
Normalized Tax Rate
Earnings Power Value
分享
儲存
股價
0.30
USD
公允價值
0.27
USD
看漲
-12.2%
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
(USD in millions)
FY-4
FY-3
FY-2
FY-1
FY
LTM
Revenue
4,315
4,490
4,531
4,196
4,451
4,451
Adjusted EBITDA Build-up
EBT, Incl. Unusual Items
117
167
248
179
221
221
(+) Net Interest Expense
(1)
2
14
33
48
48
(+) Other Non Operating Exp.
(38)
(1)
(11)
(9)
58
58
(+) D&A
217
224
213
193
193
193
(+) Non-recurring Items
45
(41)
12
16
Adjusted EBITDA
340
351
476
414
520
520
(-) D&A
(217)
(224)
(213)
(193)
(193)
(193)
Adjusted EBIT
123
127
263
220
327
327
% of Revenue
2.9%
2.8%
5.8%
5.2%
7.3%
7.3%
Low
Median
High
Adjusted EBIT Margin
2.8%
5.2%
7.3%
支援算式
Equity Waterfall
Equity Waterfall
Model
(USD in millions)
Low
Mid
High
Market
Enterprise Value
1,074
2,222
3,668
2,483
(+) Cash & Short Term Investments
1,179
1,179
1,179
1,179
(+) Investments & Other
98
98
98
98
(-) Debt
(1,600)
(1,600)
(1,600)
(1,600)
(-) Other Liabilities
(10)
(10)
(10)
(10)
(-) Preferred Stock
0
0
0
0
(-) Other
0
0
0
0
Value of Common Equity
741
1,889
3,336
2,150
(/) Shares Outstanding
7,087.8
7,087.8
7,087.8
7,087.8
Implied Stock Price (USD)
0.10
0.27
0.47
0.30
FX Rate: USD/USD
1.00
1.00
1.00
1.00
Implied Stock Price (USD)
0.10
0.27
0.47
0.30
Upside / (Downside)
-65.52%
-12.16%
55.12%
Stock Price
0.30
Stock Price Close
0.30
Restatment Type
Press Release
Reporting Currency
USD
Trading Currency
USD
FX Rate: USD/USD
1.00
Market Cap
2,195.1
Shares Outstanding
7,087.8
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