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。
5292
3.8%
2070
2.4%
6664
2.3%
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
JG Environmental Technology Co Ltd
TPEX:6723
台灣 / 工業 / 機械
加入觀察名單
貨幣
NT$
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
29.30
TWD
公允價值
16.95
TWD
Metrics
Range
Conclusion
Adjusted Earnings
4.834 M - 70.432 M
39.755 M
Discount Rate
10.3% - 8.3%
9.3%
Fair Value
NT$ 2.43 - NT$ 33.04
NT$ 16.95
Upside
-91.7% - 12.8%
-42.2%
7.1%
Normalized EBIT Margin
0.8%
Normalized CapEx as % of Revenue
19.0%
Normalized Tax Rate
Earnings Power Value
分享
儲存
股價
29.30
TWD
公允價值
16.95
TWD
看漲
-42.2%
Adj EBIT Margin
Normalized EBIT Margin
Normalized Tax Rate
CapEx
Adj Earnings
Fair Value
Estimate Adjusted EBIT Margin
Fiscal Year Ending
LTM
Dec-19
Dec-20
Dec-21
Dec-22
Dec-23
Jun-24
(TWD in millions)
FY-4
FY-3
FY-2
FY-1
FY
LTM
Revenue
985
740
642
554
959
698
Adjusted EBITDA Build-up
EBT, Incl. Unusual Items
55
42
(5)
33
90
23
(+) Net Interest Expense
1
2
0
(0)
2
1
(+) Other Non Operating Exp.
2
(7)
(3)
(5)
(8)
(11)
(+) D&A
3
3
3
5
6
7
(+) Non-recurring Items
0
(0)
0
0
0
Adjusted EBITDA
62
41
(5)
32
91
21
(-) D&A
(3)
(3)
(3)
(5)
(6)
(7)
Adjusted EBIT
59
38
(8)
27
84
14
% of Revenue
6.0%
5.1%
-1.3%
5.0%
8.8%
2.0%
Low
Median
High
Adjusted EBIT Margin
0.0%
5.1%
8.8%
支援算式
Equity Waterfall
Equity Waterfall
Model
(TWD in millions)
Low
Mid
High
Market
Enterprise Value
47
430
854
755
(+) Cash & Short Term Investments
103
103
103
103
(+) Investments & Other
5
5
5
5
(-) Debt
(92)
(92)
(92)
(92)
(-) Other Liabilities
0
0
0
0
(-) Preferred Stock
0
0
0
0
(-) Other
0
0
0
0
Value of Common Equity
64
447
871
772
(/) Shares Outstanding
26.4
26.4
26.4
26.4
Implied Stock Price (TWD)
2.43
16.95
33.04
29.30
FX Rate: TWD/TWD
1.00
1.00
1.00
1.00
Implied Stock Price (TWD)
2.43
16.95
33.04
29.30
Upside / (Downside)
-91.71%
-42.15%
12.76%
Stock Price
29.30
Stock Price Close
29.30
Restatment Type
Original
Reporting Currency
TWD
Trading Currency
TWD
FX Rate: TWD/TWD
1.00
Market Cap
772.1
Shares Outstanding
26.4
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