加载出错
加载页面时好像出了点问题.
重新加载
我们的团队已经注意到了，但如果问题仍然存在，请使用
电子邮件支持小工具
联系我们。
EMAG
-16.7%
ALMIN
-5.2%
9PAA
4.9%
CN
前往英为财情
登录
自选组合
投资灵感
ProPicks AI
选股器
数据挖掘器
图表
已保存项目
折叠
ENEFI Energiahatekonysagi Nyrt
BUSE:ENEFI
匈牙利 / 公用事业 / 电力公用事业
货币
Ft
添加至自选组合
概况
股息
财报
模型
财务状况
比较
稳健度
图表
盈利能力价值
股票价格
260.00
HUF
公允价值
279.84
HUF
Metrics
Range
Conclusion
Adjusted Earnings
18.013 M - 270.5 M
43.43 M
Discount Rate
10.5% - 8.5%
9.5%
Fair Value
247.50Ft - 588.47Ft
279.84Ft
Upside
-4.1% - 128.1%
8.5%
11.0%
Normalized EBIT Margin
13.6%
Normalized CapEx as % of Revenue
4.0%
Normalized Tax Rate
Earnings Power Value
分享
保存
股票价格
260.00
HUF
公允价值
279.84
HUF
看涨
8.5%
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
(HUF in millions)
FY-4
FY-3
FY-2
FY-1
FY
LTM
Revenue
375
1,072
1,091
784
396
440
Adjusted EBITDA Build-up
EBT, Incl. Unusual Items
65
629
(506)
(168)
(206)
649
(+) Net Interest Expense
(83)
(65)
(24)
(56)
(39)
(73)
(+) Other Non Operating Exp.
(60)
(76)
(10)
111
(25)
(327)
(+) D&A
10
92
114
90
99
97
(+) Non-recurring Items
(1)
10
201
(391)
(225)
(694)
Adjusted EBITDA
(70)
589
(226)
(414)
(396)
(350)
(-) D&A
(10)
(92)
(114)
(90)
(99)
(97)
Adjusted EBIT
(79)
498
(340)
(504)
(495)
(446)
% of Revenue
-21.2%
46.4%
-31.1%
-64.3%
-124.9%
-101.3%
Low
Median
High
Adjusted EBIT Margin
0.0%
0.0%
46.4%
支持的计算方式
Equity Waterfall
Equity Waterfall
Model
(HUF in millions)
Low
Mid
High
Market
Enterprise Value
172
457
3,183
264
(+) Cash & Short Term Investments
1,823
1,823
1,823
1,823
(+) Investments & Other
270
270
270
270
(-) Debt
(33)
(33)
(33)
(33)
(-) Other Liabilities
(46)
(46)
(46)
(46)
(-) Preferred Stock
0
0
0
0
(-) Other
0
0
0
0
Value of Common Equity
2,186
2,471
5,197
2,278
(/) Shares Outstanding
8.8
8.8
8.8
8.8
Implied Stock Price (HUF)
247.50
279.84
588.47
258.00
FX Rate: HUF/HUF
1.00
1.00
1.00
1.00
Implied Stock Price (HUF)
247.50
279.84
588.47
258.00
Upside / (Downside)
-4.07%
8.47%
128.09%
Stock Price
258.00
Stock Price Close
258.00
Restatment Type
Original
Reporting Currency
HUF
Trading Currency
HUF
FX Rate: HUF/HUF
1.00
Market Cap
2,296.0
Shares Outstanding
8.8
Share Exchange Ratio
1.0
Liquid Long-term Investments
0
保留所有权利。
使用条款
简体中文
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
繁體中文
Bahasa Indonesia
Bahasa Melayu
ไทย
Tiếng Việt
हिंदी