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。
GMM
6.2%
EZM
6.1%
VSA2
-5.2%
CN
前往英为财情
劲爆优惠50%
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
WarrenAI
折叠
🏄 不误投资机遇,悠享暑假,就用InvestingPro | 夏季特惠50%
手慢无
Hella KGaA Hueck & Co
DB:HLE
德国 / 非必需消费品 / 汽车零部件
添加至自选组合
货币
€
概况
资讯
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
86.80
EUR
公允价值
50.19
EUR
Metrics
Range
Conclusion
Adjusted Earnings
161 M - 701.6 M
479.7 M
Discount Rate
9.8% - 7.8%
8.8%
Fair Value
15.72€ - 82.34€
50.19€
Upside
-81.9% - -5.1%
-42.2%
7.6%
Normalized EBIT Margin
7.0%
Normalized CapEx as % of Revenue
16.0%
Normalized Tax Rate
Earnings Power Value
分享
保存
股票价格
86.80
EUR
公允价值
50.19
EUR
看涨
-42.2%
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
Jun-25
(EUR in millions)
FY-4
FY-3
FY-2
FY-1
FY
LTM
Revenue
5,829
6,380
7,560
7,954
8,025
7,973
Adjusted EBITDA Build-up
EBT, Incl. Unusual Items
(382)
448
614
397
413
228
(+) Net Interest Expense
23
17
21
45
20
1
(+) Other Non Operating Exp.
(35)
(61)
(88)
(19)
(15)
169
(+) D&A
343
321
342
428
448
499
(+) Non-recurring Items
524
(93)
(854)
(14)
(130)
(133)
Adjusted EBITDA
473
632
34
836
736
764
(-) D&A
(343)
(321)
(342)
(428)
(448)
(499)
Adjusted EBIT
129
311
(308)
409
288
265
% of Revenue
2.2%
4.9%
-4.1%
5.1%
3.6%
3.3%
Low
Median
High
Adjusted EBIT Margin
0.0%
3.6%
5.1%
支持的计算方式
Equity Waterfall
Equity Waterfall
Model
(EUR in millions)
Low
Mid
High
Market
Enterprise Value
1,651
5,482
9,053
9,549
(+) Cash & Short Term Investments
1,212
1,212
1,212
1,212
(+) Investments & Other
93
93
93
93
(-) Debt
(1,166)
(1,166)
(1,166)
(1,166)
(-) Other Liabilities
(44)
(44)
(44)
(44)
(-) Preferred Stock
0
0
0
0
(-) Other
0
0
0
0
Value of Common Equity
1,746
5,577
9,148
9,644
(/) Shares Outstanding
111.1
111.1
111.1
111.1
Implied Stock Price (EUR)
15.72
50.19
82.34
86.80
FX Rate: EUR/EUR
1.00
1.00
1.00
1.00
Implied Stock Price (EUR)
15.72
50.19
82.34
86.80
Upside / (Downside)
-81.89%
-42.17%
-5.14%
Stock Price
86.80
Stock Price Close
86.80
Restatment Type
Original
Reporting Currency
EUR
Trading Currency
EUR
FX Rate: EUR/EUR
1.00
Market Cap
9,700.0
Shares Outstanding
111.1
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