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。
FLEXQ
20.7%
FREEM
12.4%
AERW B
-11.5%
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
为你的投资组合注入强大动能:8月AI精选股重磅发布
用AI选股
Impact Coatings publ AB
OM:IMPC
瑞典 / 工业 / 机械
添加至自选组合
货币
kr
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
4.21
SEK
公允价值
2.80
SEK
Metrics
Range
Conclusion
Adjusted Earnings
9.014 M - 36.919 M
19.937 M
Discount Rate
10.0% - 8.0%
9.0%
Fair Value
1.30kr - 5.54kr
2.80kr
Upside
-71.1% - 23.2%
-37.7%
18.2%
Normalized EBIT Margin
12.0%
Normalized CapEx as % of Revenue
11.0%
Normalized Tax Rate
Earnings Power Value
分享
保存
股票价格
4.21
SEK
公允价值
2.80
SEK
看涨
-37.7%
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
(SEK in millions)
FY-4
FY-3
FY-2
FY-1
FY
LTM
Revenue
40
59
53
117
121
128
Adjusted EBITDA Build-up
EBT, Incl. Unusual Items
(23)
(32)
(47)
(32)
(30)
(28)
(+) Net Interest Expense
0
0
(2)
(1)
(1)
(+) Other Non Operating Exp.
1
(1)
(3)
2
(1)
2
(+) D&A
2
1
2
5
6
7
(+) Non-recurring Items
Adjusted EBITDA
(20)
(31)
(49)
(27)
(26)
(21)
(-) D&A
(2)
(1)
(2)
(5)
(6)
(7)
Adjusted EBIT
(22)
(33)
(50)
(31)
(32)
(28)
% of Revenue
-55.1%
-55.4%
-95.6%
-26.8%
-26.8%
-21.6%
Low
Median
High
Adjusted EBIT Margin
0.0%
0.0%
0.0%
支持的计算方式
Equity Waterfall
Equity Waterfall
Model
(SEK in millions)
Low
Mid
High
Market
Enterprise Value
90
222
461
370
(+) Cash & Short Term Investments
24
24
24
24
(+) Investments & Other
0
0
0
0
(-) Debt
0
0
0
0
(-) Other Liabilities
0
0
0
0
(-) Preferred Stock
0
0
0
0
(-) Other
0
0
0
0
Value of Common Equity
114
245
485
394
(/) Shares Outstanding
87.5
87.5
87.5
87.5
Implied Stock Price (SEK)
1.30
2.80
5.54
4.50
FX Rate: SEK/SEK
1.00
1.00
1.00
1.00
Implied Stock Price (SEK)
1.30
2.80
5.54
4.50
Upside / (Downside)
-71.11%
-37.74%
23.22%
Stock Price
4.50
Stock Price Close
4.50
Restatment Type
Original
Reporting Currency
SEK
Trading Currency
SEK
FX Rate: SEK/SEK
1.00
Market Cap
393.7
Shares Outstanding
87.5
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