로딩 에러
이 페이지를 로드하는 동안 오류가 발생한 것 같습니다.
새로고침
지원팀에 전달되었습니다. 만약 문제가 지속될 경우
이메일 지원 위젯
을 통해 다시 문의 부탁드립니다.
KO
으로 이동
로그인
관심목록
아이디어
ProPicks AI
스크리너
데이터 검색기
차트
저장된 작업
접기
Niiio Finance Group AG
DUSE:NIII
독일 / 정보 기술 / IT 서비스
통화
€
관심목록에 추가하기
개요
뉴스
배당
실적
모델
재무제표
비교
상태
차트
EV / EBIT 비율
주가
0.45
EUR
적정가치
0.83
EUR
Metrics
Range
Conclusion
Selected LTM EBIT Multiple
-2.3x - -2.6x
-2.5x
Selected Fwd EBIT Multiple
22.7x - 25.0x
23.8x
Fair Value
€0.81 - €0.85
€0.83
Upside
80.0% - 89.5%
84.7%
Benchmarks
Ticker
Full Ticker
DATAGROUP SE
D6H
DB:D6H
IONOS Group SE
IOS
XTRA:IOS
GFT Technologies SE
GFT
DB:GFT
Nagarro SE
NA9
DB:NA9
q.beyond AG
QBY
DB:QBY
niiio finance group AG
NIII
DUSE:NIII
-
-
-
Multiples Valuation: EV / EBIT
공유
저장
주가
0.45
EUR
적정가치
0.83
EUR
상승 여력 있음
84.7%
LTM EBIT Multiple
Proj EBIT Multiple
Fair Value
Benchmark Editor
Select LTM EBIT Multiple
Benchmark Companies
D6H
IOS
GFT
NA9
QBY
NIII
DB:D6H
XTRA:IOS
DB:GFT
DB:NA9
DB:QBY
DUSE:NIII
Historical EBIT Growth
5Y CAGR
15.7%
10.6%
21.9%
32.6%
NM-
NM-
3Y CAGR
16.8%
14.0%
18.2%
19.0%
NM-
NM-
Latest Twelve Months
14.8%
15.8%
1.3%
15.8%
40.6%
-140.0%
Historical EBIT Profit Margin
5 Year Average Margin
6.7%
18.9%
7.7%
10.3%
-8.9%
-73.9%
Prior Fiscal Year
8.8%
19.5%
8.7%
12.8%
-4.4%
-28.8%
Latest Fiscal Year
8.5%
20.6%
8.2%
9.4%
-2.5%
-31.3%
Latest Twelve Months
8.1%
20.6%
8.2%
10.3%
-2.5%
-45.8%
Current Trading Multiples
EV / LTM Revenue
0.93x
2.98x
0.79x
1.24x
0.37x
0.17x
EV / LTM EBITDA
6.5x
11.3x
7.3x
10.3x
20.1x
-0.9x
EV / LTM EBIT
11.5x
14.4x
9.7x
12.0x
-14.5x
-0.4x
Low
Mid
High
Benchmark EV / LTM EBIT
-14.5x
11.5x
14.4x
Historical EV / LTM EBIT
-14.0x
-8.4x
-5.1x
Selected EV / LTM EBIT
-2.3x
-2.5x
-2.6x
(x) LTM EBIT
(5)
(5)
(5)
(=) Implied Enterprise Value
11
12
13
(-) Non-shareholder Claims *
14
14
14
(=) Equity Value
26
26
27
(/) Shares Outstanding
36.0
36.0
36.0
Implied Value Range
0.72
0.73
0.75
FX Rate: EUR/EUR
1.0
1.0
1.0
Market Price
Implied Value Range (Trading Cur)
0.72
0.73
0.75
0.45
Upside / (Downside)
59.0%
62.6%
66.3%
지원하는 계산법
Equity Waterfall
Financials
Historical Multiples
Equity Waterfall
Benchmark Companies
(in millions)
D6H
IOS
GFT
NA9
QBY
NIII
Enterprise Value
523
4,647
682
1,173
70
2
(+) Cash & Short Term Investments
35
31
80
141
39
2
(+) Investments & Other
7
3
0
0
0
13
(-) Debt
(221)
(1,085)
(149)
(324)
(9)
(0)
(-) Other Liabilities
0
(0)
0
0
0
0
(-) Preferred Stock
0
0
0
0
0
0
(-) Other
0
0
0
0
0
0
Value of Common Equity
344
3,596
613
990
99
16
(/) Shares Outstanding
8.3
138.9
26.3
13.2
124.6
36.0
Implied Stock Price
41.25
25.90
23.30
75.15
0.79
0.45
FX Conversion Rate to Trading Currency
1.00
1.00
1.00
1.00
1.00
1.00
Implied Stock Price (Trading Cur)
41.25
25.90
23.30
75.15
0.79
0.45
Trading Currency
EUR
EUR
EUR
EUR
EUR
EUR
FX Rate to Reporting Currency
1.00
1.00
1.00
1.00
1.00
1.00
판권소유.
사용약관
한국어
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
简体中文
繁體中文
Bahasa Indonesia
Bahasa Melayu
ไทย
Tiếng Việt
हिंदी