5.44 - 5.64
4.95 - 8.28
2.1K / 2.4K (Avg.)
-272.00 | -0.02
Analyze analyst forecasts for the company and compare them with competitors.
2.41B
Worse than HUH1V.HE's estimated revenue of 4.65B.
356.71M
Worse than HUH1V.HE's estimated ebitda of 644.36M.
0.71
Worse than HUH1V.HE's estimated eps of 3.11.
251.87M
Worse than HUH1V.HE's estimated net income of 319.33M.
250.15M
Worse than HUH1V.HE's estimated ebit of 399.50M.
156.94M
Better than HUH1V.HE's estimated sg&a expense of 389.89M.
Analyze DCF forecasts for the company and compare them with competitors.
2.48B
Worse than HUH1V.HE's revenue of 4.48B.
18.98%
Worse than HUH1V.HE's revenue growth rate of 25.29%.
448.60M
Worse than HUH1V.HE's ebitda of 609.80M.
18.09%
Better than HUH1V.HE's ebitda margin of 13.61%.
366.40M
Worse than HUH1V.HE's ebit of 393.10M.
14.78%
Better than HUH1V.HE's ebit margin of 8.78%.
82.20M
Better than HUH1V.HE's depreciation of 216.70M.
356.20M
Better than HUH1V.HE's total cash of 309.40M.
14.37%
Better than HUH1V.HE's cash as percentage of revenue of 6.91%.
395.90M
Better than HUH1V.HE's receivables of 744.50M.
15.97%
Better than HUH1V.HE's receivables as percentage of revenue of 16.62%.
487.70M
Better than HUH1V.HE's inventories of 755.40M.
19.67%
Worse than HUH1V.HE's inventories as percentage of revenue of 16.87%.
314.00M
Better than HUH1V.HE's accounts payable of 491.00M.
12.66%
Worse than HUH1V.HE's payables as percentage of revenue of 10.96%.
-274.20M
Worse than HUH1V.HE's capital expenditure of -318.50M.
-11.06%
Better than HUH1V.HE's capex as percentage of revenue of -7.11%.
6.17%
Worse than HUH1V.HE's weighted average cost of capital (wacc) of 6.11%.
6.93%
Better than HUH1V.HE's cost of equity of 7.20%.
4.59%
Better than HUH1V.HE's cost of debt of 4.85%.
0.50
Better than HUH1V.HE's beta of 0.55.
354.75M
Worse than HUH1V.HE's diluted shares outstanding of 104.91M.
438.10M
Better than HUH1V.HE's total debt of 1.65B.
1.49B
Worse than HUH1V.HE's total equity of 3.52B.
1.92B
Worse than HUH1V.HE's total capital of 5.17B.
22.76%
Better than HUH1V.HE's debt weighting of 31.99%.
77.24%
Better than HUH1V.HE's equity weighting of 68.01%.
286.13M
Worse than HUH1V.HE's ebiat of 308.36M.
-67.47M
Worse than HUH1V.HE's unlevered free cash flow of 82.16M.
1.00%
Worse than HUH1V.HE's long-term growth rate of 2.00%.
1.38B
Worse than HUH1V.HE's terminal value of 5.07B.
1.22B
Worse than HUH1V.HE's enterprise value of 3.98B.
146.50M
Better than HUH1V.HE's net debt of 1.31B.
1.07B
Worse than HUH1V.HE's equity value of 2.67B.
3.02
Worse than HUH1V.HE's equity value per share of 25.48.
