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
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
Gesco AG
XTRA:GSC1
德國 / 工業 / 機械
加入觀察名單
貨幣
€
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
16.95
EUR
公允價值
30.79
EUR
Metrics
Range
Conclusion
Adjusted Earnings
16.653 M - 50.761 M
34.473 M
Discount Rate
10.5% - 8.5%
9.5%
Fair Value
€11.06 - €53.42
€30.79
Upside
-34.8% - 215.2%
81.6%
10.6%
Normalized EBIT Margin
1.9%
Normalized CapEx as % of Revenue
36.0%
Normalized Tax Rate
Earnings Power Value
分享
儲存
股價
16.95
EUR
公允價值
30.79
EUR
看漲
81.6%
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
(EUR in millions)
FY-4
FY-3
FY-2
FY-1
FY
LTM
Revenue
398
489
583
561
514
514
Adjusted EBITDA Build-up
EBT, Incl. Unusual Items
13
43
49
32
10
10
(+) Net Interest Expense
2
1
1
4
4
4
(+) Other Non Operating Exp.
(1)
(3)
(3)
(3)
(2)
(2)
(+) D&A
20
14
14
18
18
18
(+) Non-recurring Items
(0)
3
(0)
(0)
(1)
(1)
Adjusted EBITDA
33
58
61
52
29
29
(-) D&A
(20)
(14)
(14)
(18)
(18)
(18)
Adjusted EBIT
13
44
47
34
11
11
% of Revenue
3.3%
9.0%
8.1%
6.0%
2.1%
2.1%
Low
Median
High
Adjusted EBIT Margin
2.1%
6.0%
9.0%
支援算式
Equity Waterfall
Equity Waterfall
Model
(EUR in millions)
Low
Mid
High
Market
Enterprise Value
159
363
597
220
(+) Cash & Short Term Investments
34
34
34
34
(+) Investments & Other
2
2
2
2
(-) Debt
(75)
(75)
(75)
(75)
(-) Other Liabilities
(6)
(6)
(6)
(6)
(-) Preferred Stock
0
0
0
0
(-) Other
0
0
0
0
Value of Common Equity
114
319
553
175
(/) Shares Outstanding
10.4
10.4
10.4
10.4
Implied Stock Price (EUR)
11.06
30.79
53.42
16.95
FX Rate: EUR/EUR
1.00
1.00
1.00
1.00
Implied Stock Price (EUR)
11.06
30.79
53.42
16.95
Upside / (Downside)
-34.76%
81.63%
215.15%
Stock Price
16.95
Stock Price Close
16.95
Restatment Type
Original
Reporting Currency
EUR
Trading Currency
EUR
FX Rate: EUR/EUR
1.00
Market Cap
175.5
Shares Outstanding
10.4
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