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。
6914
-12.8%
6999
-9.4%
6779
-8.8%
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
收起
UMC Electronics Co Ltd
TSE:6615
日本 / 資訊科技 / 電子設備、儀器及組件
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
260.00
JPY
公允價值
175.34
JPY
Metrics
Range
Conclusion
Adjusted Earnings
365.6 M - 2.972 B
1.965 B
Discount Rate
13.0% - 11.0%
12.0%
Fair Value
¥0 - ¥553.31
¥175.34
Upside
-100.0% - 112.8%
-32.6%
1.9%
Normalized EBIT Margin
1.9%
Normalized CapEx as % of Revenue
17.0%
Normalized Tax Rate
Earnings Power Value
分享
儲存
股價
260.00
JPY
公允價值
175.34
JPY
看漲
-32.6%
Adj EBIT Margin
Normalized EBIT Margin
Normalized Tax Rate
CapEx
Adj Earnings
Fair Value
Estimate Adjusted EBIT Margin
Fiscal Year Ending
LTM
Mar-20
Mar-21
Mar-22
Mar-23
Mar-24
Dec-24
(JPY in millions)
FY-4
FY-3
FY-2
FY-1
FY
LTM
Revenue
141,010
136,179
134,550
161,706
131,289
130,208
Adjusted EBITDA Build-up
EBT, Incl. Unusual Items
(12,843)
306
2,024
1,104
1,038
2,157
(+) Net Interest Expense
887
578
289
641
747
470
(+) Other Non Operating Exp.
533
(837)
(882)
404
65
(534)
(+) D&A
3,152
2,966
2,835
3,278
3,137
3,031
(+) Non-recurring Items
6,235
811
68
74
194
237
Adjusted EBITDA
(2,036)
3,824
4,334
5,501
5,181
5,361
(-) D&A
(3,152)
(2,966)
(2,835)
(3,278)
(3,137)
(3,031)
Adjusted EBIT
(5,188)
858
1,499
2,223
2,044
2,330
% of Revenue
-3.7%
0.6%
1.1%
1.4%
1.6%
1.8%
Low
Median
High
Adjusted EBIT Margin
0.0%
1.1%
1.6%
支援算式
Equity Waterfall
Equity Waterfall
Model
(JPY in millions)
Low
Mid
High
Market
Enterprise Value
2,812
16,379
27,015
18,761
(+) Cash & Short Term Investments
13,699
13,699
13,699
13,699
(+) Investments & Other
7,930
7,930
7,930
7,930
(-) Debt
(33,052)
(33,052)
(33,052)
(33,052)
(-) Other Liabilities
(22)
(22)
(22)
(22)
(-) Preferred Stock
0
0
0
0
(-) Other
0
0
0
0
Value of Common Equity
(8,633)
4,934
15,570
7,316
(/) Shares Outstanding
28.1
28.1
28.1
28.1
Implied Stock Price (JPY)
0.00
175.34
553.31
260.00
FX Rate: JPY/JPY
1.00
1.00
1.00
1.00
Implied Stock Price (JPY)
0.00
175.34
553.31
260.00
Upside / (Downside)
-100.00%
-32.56%
112.81%
Stock Price
260.00
Stock Price Close
260.00
Restatment Type
Press Release
Reporting Currency
JPY
Trading Currency
JPY
FX Rate: JPY/JPY
1.00
Market Cap
7,316.3
Shares Outstanding
28.1
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