加载出错

加载页面时好像出了点问题.

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。

2345 -5.6%2312 -4.7%6414 3.3%

前往英为财情

劲爆优惠50%

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

🏄 不误投资机遇，悠享暑假，就用InvestingPro | 夏季特惠50%手慢无

纬颖

TWSE:6669

台湾 / 信息技术 / 技术硬件、存储和外部设备

盈利能力价值

股票价格

3,345.00 TWD

公允价值

2,038.22 TWD

Metrics	Range	Conclusion
Adjusted Earnings	29.139 B - 40.51 B	31.045 B
Discount Rate	9.0% - 7.0%	8.0%
Fair Value	1,692NT$ - 3,064NT$	2,038NT$
Upside	-50.6% - -10.5%	-40.5%

6.5%

Normalized EBIT Margin

0.5%

Normalized CapEx as % of Revenue

21.0%

Normalized Tax Rate

Earnings Power Value

股票价格

3,345.00 TWD

公允价值

2,038.22 TWD

看涨

-40.5%

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
(TWD in millions)	FY-4	FY-3	FY-2	FY-1	FY		LTM

Revenue	186,928	192,626	292,876	241,901	360,541		604,831

Adjusted EBITDA Build-up
EBT, Incl. Unusual Items	10,887	10,996	17,897	15,444	28,830		44,965
(+) Net Interest Expense	265	295	726	498	23		552
(+) Other Non Operating Exp.	89	96	(789)	(25)	(733)		(1,579)
(+) D&A	283	382	485	578	1,262		1,557
(+) Non-recurring Items				(46)	(22)		(22)
Adjusted EBITDA	11,524	11,769	18,319	16,448	29,361		45,473

(-) D&A	(283)	(382)	(485)	(578)	(1,262)		(1,557)

Adjusted EBIT	11,242	11,387	17,834	15,871	28,099		43,916
% of Revenue	6.0%	5.9%	6.1%	6.6%	7.8%		7.3%


	Low	Median	High

Adjusted EBIT Margin	5.9%	6.1%	7.8%

支持的计算方式

Equity Waterfall


Equity Waterfall

	Model
(TWD in millions)	Low	Mid	High		Market
Enterprise Value	323,768	388,065	578,715		645,785
(+) Cash & Short Term Investments	59,986	59,986	59,986		59,986
(+) Investments & Other	790	790	790		790
(-) Debt	(70,057)	(70,057)	(70,057)		(70,057)
(-) Other Liabilities	0	0	0		0
(-) Preferred Stock	0	0	0		0
(-) Other	0	0	0		0
Value of Common Equity	314,487	378,784	569,434		636,505
(/) Shares Outstanding	185.8	185.8	185.8		185.8
Implied Stock Price (TWD)	1,692.24	2,038.22	3,064.10		3,425.00
FX Rate: TWD/TWD	1.00	1.00	1.00		1.00
Implied Stock Price (TWD)	1,692.24	2,038.22	3,064.10		3,425.00

Upside / (Downside)	-50.59%	-40.49%	-10.54%


Stock Price	3,425.00
Stock Price Close	3,425.00
Restatment Type	Original
Reporting Currency	TWD
Trading Currency	TWD
FX Rate: TWD/TWD	1.00
Market Cap	636,504.7
Shares Outstanding	185.8
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