SecuAvail Inc(3042)的Earnings Power Value

股票价格

249.00 JPY

公允价值

241.42 JPY

9.5%

Normalized EBIT Margin

0.5%

Normalized CapEx as % of Revenue

26.0%

Normalized Tax Rate

Earnings Power Value

股票价格

249.00 JPY

公允价值

241.42 JPY

看涨

-3.0%

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	1,190	1,200	957	1,029	1,098	1,114

Adjusted EBITDA Build-up
EBT, Incl. Unusual Items	69	61	(85)	(36)	342	(38)
(+) Net Interest Expense
(+) Other Non Operating Exp.	2	(2)	(9)	(3)	7	(1)
(+) D&A	22	18	20	18	14	11
(+) Non-recurring Items	7	(26)	1	4	(382)	40
Adjusted EBITDA	100	51	(73)	(17)	(19)	12

(-) D&A	(22)	(18)	(20)	(18)	(14)	(11)

Adjusted EBIT	78	33	(93)	(35)	(33)	1
% of Revenue	6.6%	2.8%	-9.7%	-3.4%	-3.0%	0.1%


	Low	Median	High

Adjusted EBIT Margin	0.0%	0.0%	6.6%

支持的计算方式

Equity Waterfall


Equity Waterfall

	Model
(JPY in millions)	Low	Mid	High	Market
Enterprise Value	388	817	1,922	876
(+) Cash & Short Term Investments	936	936	936	936
(+) Investments & Other	103	103	103	103
(-) 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	1,427	1,856	2,961	1,915
(/) Shares Outstanding	7.7	7.7	7.7	7.7
Implied Stock Price (JPY)	185.61	241.42	385.02	249.00
FX Rate: JPY/JPY	1.00	1.00	1.00	1.00
Implied Stock Price (JPY)	185.61	241.42	385.02	249.00

Upside / (Downside)	-25.46%	-3.04%	54.63%


Stock Price	249.00
Stock Price Close	249.00
Restatment Type	Press Release
Reporting Currency	JPY
Trading Currency	JPY
FX Rate: JPY/JPY	1.00
Market Cap	1,914.7
Shares Outstanding	7.7
Share Exchange Ratio	1.0
Liquid Long-term Investments	0

加载出错