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。
AGI
3.4%
HCI
2.4%
9531
1.8%
HK
前往
勁減45%
登入
觀察名單
觀點
ProPicks AI
篩選器
數據瀏覽
圖表
已儲存工作
WarrenAI
收起
Astra industry
SASE:1212
沙特阿拉伯 / 工業 / 工業企業集團
加入觀察名單
貨幣
﷼
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
149.20
SAR
公允價值
104.57
SAR
Metrics
Range
Conclusion
Adjusted Earnings
351.5 M - 758.6 M
561.2 M
Discount Rate
8.8% - 6.8%
7.8%
Fair Value
﷼64.27 - ﷼154.53
﷼104.57
Upside
-56.9% - 3.6%
-29.9%
21.3%
Normalized EBIT Margin
3.0%
Normalized CapEx as % of Revenue
13.0%
Normalized Tax Rate
Earnings Power Value
分享
儲存
股價
149.20
SAR
公允價值
104.57
SAR
看漲
-29.9%
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
Mar-25
(SAR in millions)
FY-4
FY-3
FY-2
FY-1
FY
LTM
Revenue
2,048
2,330
2,594
2,820
3,062
3,053
Adjusted EBITDA Build-up
EBT, Incl. Unusual Items
144
242
337
513
626
651
(+) Net Interest Expense
48
52
47
2
2
(8)
(+) Other Non Operating Exp.
(114)
32
12
18
30
37
(+) D&A
83
87
73
84
75
76
(+) Non-recurring Items
134
31
34
Adjusted EBITDA
296
445
502
617
734
755
(-) D&A
(83)
(87)
(73)
(84)
(75)
(76)
Adjusted EBIT
212
358
429
533
658
679
% of Revenue
10.4%
15.3%
16.6%
18.9%
21.5%
22.3%
Low
Median
High
Adjusted EBIT Margin
10.4%
16.6%
21.5%
支援算式
Equity Waterfall
Equity Waterfall
Model
(SAR in millions)
Low
Mid
High
Market
Enterprise Value
4,017
7,242
11,238
10,812
(+) Cash & Short Term Investments
1,087
1,087
1,087
1,087
(+) Investments & Other
653
653
653
653
(-) Debt
(609)
(609)
(609)
(609)
(-) Other Liabilities
(7)
(7)
(7)
(7)
(-) Preferred Stock
0
0
0
0
(-) Other
0
0
0
0
Value of Common Equity
5,141
8,366
12,362
11,936
(/) Shares Outstanding
80.0
80.0
80.0
80.0
Implied Stock Price (SAR)
64.27
104.57
154.53
149.20
FX Rate: SAR/SAR
1.00
1.00
1.00
1.00
Implied Stock Price (SAR)
64.27
104.57
154.53
149.20
Upside / (Downside)
-56.93%
-29.91%
3.57%
Stock Price
149.20
Stock Price Close
149.20
Restatment Type
Original
Reporting Currency
SAR
Trading Currency
SAR
FX Rate: SAR/SAR
1.00
Market Cap
11,936.0
Shares Outstanding
80.0
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