0.06 - 0.06
0.06 - 0.24
8.7K / 3.59M (Avg.)
-1.55 | -0.04
Analyze DCF forecasts for the company and compare them with competitors.
549.01M
Revenue has increased from the previous period.
73.27%
Revenue growth rate has increased from the previous period.
-16.36M
EBITDA has decreased from the previous period.
-2.98%
EBITDA margin has decreased from the previous period.
-62.03M
EBIT has decreased from the previous period.
-11.30%
EBIT margin has decreased from the previous period.
45.67M
Depreciation has increased from the previous period.
11.19M
Total cash has increased from the previous period.
2.04%
Cash percentage has decreased from the previous period.
71.60M
Receivables have increased from the previous period.
13.04%
Receivables percentage has decreased from the previous period.
21.72M
Inventories have decreased from the previous period.
3.96%
Inventory percentage has decreased from the previous period.
127.38M
Accounts payable has increased from the previous period.
23.20%
Payables percentage has decreased from the previous period.
-28.37M
Capital expenditure has increased from the previous period.
-5.17%
CapEx percentage has increased from the previous period.
8.34%
WACC has decreased from the previous period.
6.31%
Cost of equity is unchanged from the previous period.
104.05%
Cost of debt is unchanged from the previous period.
0.36
Beta is unchanged from the previous period.
800.97M
Diluted shares outstanding is unchanged from the previous period.
4.18M
Total debt is unchanged from the previous period.
152.18M
Total equity is unchanged from the previous period.
156.36M
Total capital is unchanged from the previous period.
2.67%
Debt weighting is unchanged from the previous period.
97.33%
Equity weighting is unchanged from the previous period.
-49.14M
EBIAT has decreased from the previous period.
-33.38M
UFCF has decreased from the previous period.
0.50%
Long-term growth rate is unchanged from the previous period.
817.64M
Terminal value is unchanged from the previous period.
765.42M
Enterprise value has increased from the previous period.
-4.17M
Net debt is unchanged from the previous period.
769.60M
Equity value has increased from the previous period.
0.96
Equity value per share has increased from the previous period.
Analyze analyst forecasts for the company and compare them with competitors.
250.76M
No previous data to compare.
57.66M
No previous data to compare.
1.63
No previous data to compare.
1.31B
No previous data to compare.
42.53M
No previous data to compare.
13.73M
No previous data to compare.
