Wonder Pets Enterprises Corporation

股價

68.10 TWD

公允價值

41.39 TWD

11.6%

Normalized EBIT Margin

4.1%

Normalized CapEx as % of Revenue

11.0%

Normalized Tax Rate

Earnings Power Value

股價

68.10 TWD

公允價值

41.39 TWD

看漲

-38.3%

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	Sep-24
(TWD in millions)	FY-4	FY-3	FY-2	FY-1	FY	LTM

Revenue		1,127	1,509	2,016	2,544	2,788

Adjusted EBITDA Build-up
EBT, Incl. Unusual Items		14	64	65	83	90
(+) Net Interest Expense		22	23	31	36	35
(+) Other Non Operating Exp.		(4)	(13)	(11)	(16)	(20)
(+) D&A		30	37	48	62	63
(+) Non-recurring Items		(3)	6	(1)	0	(2)
Adjusted EBITDA	0	60	118	132	165	167

(-) D&A	#NUM!	(30)	(37)	(48)	(62)	(63)

Adjusted EBIT	0	30	80	84	103	103
% of Revenue	NA	2.6%	5.3%	4.2%	4.0%	3.7%


	Low	Median	High

Adjusted EBIT Margin	2.6%	4.1%	5.3%

支援算式

Equity Waterfall


Equity Waterfall

	Model
(TWD in millions)	Low	Mid	High	Market
Enterprise Value	1,936	2,965	4,404	4,086
(+) Cash & Short Term Investments	209	209	209	209
(+) Investments & Other	91	91	91	91
(-) Debt	(1,458)	(1,458)	(1,458)	(1,458)
(-) Other Liabilities	(0)	(0)	(0)	(0)
(-) Preferred Stock	0	0	0	0
(-) Other	0	0	0	0
Value of Common Equity	777	1,806	3,245	2,928
(/) Shares Outstanding	43.6	43.6	43.6	43.6
Implied Stock Price (TWD)	17.81	41.39	74.37	67.10
FX Rate: TWD/TWD	1.00	1.00	1.00	1.00
Implied Stock Price (TWD)	17.81	41.39	74.37	67.10

Upside / (Downside)	-73.45%	-38.32%	10.83%


Stock Price	67.10
Stock Price Close	67.10
Restatment Type	Original
Reporting Currency	TWD
Trading Currency	TWD
FX Rate: TWD/TWD	1.00
Market Cap	2,927.6
Shares Outstanding	43.6
Share Exchange Ratio	1.0
Liquid Long-term Investments	0

載入錯誤