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。
ASF
3.2%
S8T
-2.9%
KFY
2.5%
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
Randstad N.V.
OTCPK:RANJF
荷蘭 / 工業 / 專業服務
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
42.50
USD
公允價值
53.20
USD
Metrics
Range
Conclusion
Adjusted Earnings
841.6 M - 1.592 B
1.266 B
Discount Rate
11.5% - 9.5%
10.5%
Fair Value
$27.79 - $78.39
$53.20
Upside
-34.6% - 84.5%
25.2%
6.8%
Normalized EBIT Margin
0.5%
Normalized CapEx as % of Revenue
22.0%
Normalized Tax Rate
Earnings Power Value
分享
儲存
股價
42.50
USD
公允價值
53.20
USD
看漲
25.2%
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
(EUR in millions)
FY-4
FY-3
FY-2
FY-1
FY
LTM
Revenue
20,718
24,635
27,568
25,426
24,122
24,122
Adjusted EBITDA Build-up
EBT, Incl. Unusual Items
364
1,018
1,126
762
190
190
(+) Net Interest Expense
30
16
23
56
62
62
(+) Other Non Operating Exp.
(8)
(2)
(15)
7
145
145
(+) D&A
162
104
83
100
101
101
(+) Non-recurring Items
101
(5)
18
50
125
125
Adjusted EBITDA
649
1,131
1,235
975
623
623
(-) D&A
(162)
(104)
(83)
(100)
(101)
(101)
Adjusted EBIT
487
1,027
1,152
875
522
522
% of Revenue
2.4%
4.2%
4.2%
3.4%
2.2%
2.2%
Low
Median
High
Adjusted EBIT Margin
2.2%
3.4%
4.2%
支援算式
Equity Waterfall
Equity Waterfall
Model
(EUR in millions)
Low
Mid
High
Market
Enterprise Value
7,318
12,057
16,757
10,062
(+) Cash & Short Term Investments
357
357
357
357
(+) Investments & Other
33
33
33
33
(-) Debt
(2,218)
(2,218)
(2,218)
(2,218)
(-) Other Liabilities
(1)
(1)
(1)
(1)
(-) Preferred Stock
(306)
(306)
(306)
(306)
(-) Other
0
0
0
0
Value of Common Equity
5,184
9,922
14,622
7,927
(/) Shares Outstanding
201.4
201.4
201.4
201.4
Implied Stock Price (EUR)
25.74
49.26
72.59
39.36
FX Rate: EUR/USD
0.93
0.93
0.93
0.93
Implied Stock Price (USD)
27.79
53.20
78.39
42.50
Upside / (Downside)
-34.61%
25.17%
84.46%
Stock Price
42.50
Stock Price Close
42.50
Restatment Type
Original
Reporting Currency
EUR
Trading Currency
USD
FX Rate: EUR/USD
0.93
Market Cap
7,594.0
Shares Outstanding
175.1
Share Exchange Ratio
1.2
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