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。
HK
前往
獲取50%折扣優惠
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
📈
季度財報,請留意!
重要財報日期,不容錯過
查看日曆
加入觀察名單
貨幣
-
綜觀
新聞
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
27.25
TWD
公允價值
35.53
TWD
Metrics
Range
Conclusion
Adjusted Earnings
157.5 M - 257.1 M
199.4 M
Discount Rate
9.0% - 7.0%
8.0%
Fair Value
NT$ 29.26 - NT$ 45.51
NT$ 35.53
Upside
7.4% - 67.0%
30.4%
19.0%
Normalized EBIT Margin
1.4%
Normalized CapEx as % of Revenue
18.0%
Normalized Tax Rate
Earnings Power Value
分享
儲存
股價
27.25
TWD
公允價值
35.53
TWD
看漲
30.4%
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
(TWD in millions)
FY-4
FY-3
FY-2
FY-1
FY
LTM
Revenue
1,775
2,025
2,422
2,088
1,323
1,286
Adjusted EBITDA Build-up
EBT, Incl. Unusual Items
305
381
553
498
348
342
(+) Net Interest Expense
(11)
(11)
(48)
(59)
(130)
(129)
(+) Other Non Operating Exp.
10
(29)
(27)
(7)
(32)
(27)
(+) D&A
32
23
21
22
23
24
(+) Non-recurring Items
0
(2)
1
8
0
(0)
Adjusted EBITDA
337
362
500
462
209
209
(-) D&A
(32)
(23)
(21)
(22)
(23)
(24)
Adjusted EBIT
305
339
479
440
186
185
% of Revenue
17.2%
16.7%
19.8%
21.0%
14.1%
14.4%
Low
Median
High
Adjusted EBIT Margin
14.1%
17.2%
21.0%
支援算式
Equity Waterfall
Equity Waterfall
Model
(TWD in millions)
Low
Mid
High
Market
Enterprise Value
1,750
2,492
3,673
1,513
(+) Cash & Short Term Investments
960
960
960
960
(+) Investments & Other
768
768
768
768
(-) Debt
(17)
(17)
(17)
(17)
(-) Other Liabilities
0
0
0
0
(-) Preferred Stock
0
0
0
0
(-) Other
0
0
0
0
Value of Common Equity
3,461
4,203
5,383
3,223
(/) Shares Outstanding
118.3
118.3
118.3
118.3
Implied Stock Price (TWD)
29.26
35.53
45.51
27.25
FX Rate: TWD/TWD
1.00
1.00
1.00
1.00
Implied Stock Price (TWD)
29.26
35.53
45.51
27.25
Upside / (Downside)
7.37%
30.39%
67.02%
Stock Price
27.25
Stock Price Close
27.25
Restatment Type
Original
Reporting Currency
TWD
Trading Currency
TWD
FX Rate: TWD/TWD
1.00
Market Cap
3,223.1
Shares Outstanding
118.3
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