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。
9546
-16.7%
9627
3.1%
9530
2.8%
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
Dallah Healthcare Hold Co
SASE:4004
沙特阿拉伯 / 保健 / 醫療保健供應和服務
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
126.80
SAR
公允價值
66.88
SAR
Metrics
Range
Conclusion
Adjusted Earnings
400.4 M - 662 M
580.5 M
Discount Rate
9.3% - 7.3%
8.3%
Fair Value
﷼39.05 - ﷼88.40
﷼66.88
Upside
-68.3% - -28.1%
-45.6%
20.9%
Normalized EBIT Margin
9.8%
Normalized CapEx as % of Revenue
11.0%
Normalized Tax Rate
Earnings Power Value
分享
儲存
股價
126.80
SAR
公允價值
66.88
SAR
看漲
-45.6%
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
(SAR in millions)
FY-4
FY-3
FY-2
FY-1
FY
LTM
Revenue
1,318
2,105
2,488
2,943
3,206
3,206
Adjusted EBITDA Build-up
EBT, Incl. Unusual Items
148
292
329
400
503
503
(+) Net Interest Expense
13
33
67
104
107
107
(+) Other Non Operating Exp.
31
36
23
2
(43)
(43)
(+) D&A
78
97
96
104
115
115
(+) Non-recurring Items
(35)
(0)
(1)
0
0
0
Adjusted EBITDA
236
459
514
610
682
682
(-) D&A
(78)
(97)
(96)
(104)
(115)
(115)
Adjusted EBIT
158
361
418
506
567
567
% of Revenue
12.0%
17.2%
16.8%
17.2%
17.7%
17.7%
Low
Median
High
Adjusted EBIT Margin
12.0%
17.2%
17.7%
支援算式
Equity Waterfall
Equity Waterfall
Model
(SAR in millions)
Low
Mid
High
Market
Enterprise Value
4,328
7,036
9,130
12,497
(+) Cash & Short Term Investments
166
166
166
166
(+) Investments & Other
1,607
1,607
1,607
1,607
(-) Debt
(2,023)
(2,023)
(2,023)
(2,023)
(-) Other Liabilities
(278)
(278)
(278)
(278)
(-) Preferred Stock
0
0
0
0
(-) Other
0
0
0
0
Value of Common Equity
3,800
6,508
8,602
11,968
(/) Shares Outstanding
97.3
97.3
97.3
97.3
Implied Stock Price (SAR)
39.05
66.88
88.40
123.00
FX Rate: SAR/SAR
1.00
1.00
1.00
1.00
Implied Stock Price (SAR)
39.05
66.88
88.40
123.00
Upside / (Downside)
-68.25%
-45.63%
-28.13%
Stock Price
123.00
Stock Price Close
123.00
Restatment Type
Original
Reporting Currency
SAR
Trading Currency
SAR
FX Rate: SAR/SAR
1.00
Market Cap
11,968.3
Shares Outstanding
97.3
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