003019.SZ WACC - Weighted Average Cost of Capital

The WACC of TES Touch Embedded Solutions Xiamen Co Ltd (003019.SZ) is 11.3%.

The Cost of Equity of TES Touch Embedded Solutions Xiamen Co Ltd (003019.SZ) is 11.85%.

The Cost of Debt of TES Touch Embedded Solutions Xiamen Co Ltd (003019.SZ) is 5.00%.

	Range	Selected
Cost of equity	10.50% - 13.20%	11.85%
Tax rate	21.10% - 21.90%	21.50%
Cost of debt	5.00% - 5.00%	5.00%
WACC	10.0% - 12.5%	11.3%

WACC

003019.SZ WACC calculation

Category	Low	High

Long-term bond rate	2.7%	3.2%
Equity market risk premium	6.1%	7.1%
Adjusted beta	1.27	1.33

Additional risk adjustments	0.0%	0.5%
Cost of equity	10.50%	13.20%

Tax rate	21.10%	21.90%
Debt/Equity ratio	0.07	0.07
Cost of debt	5.00%	5.00%

After-tax WACC	10.0%	12.5%


Selected WACC	11.3%

003019.SZ's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for 003019.SZ:

cost_of_equity (11.85%) = risk_free_rate (2.95%) + equity_risk_premium (6.60%) * adjusted_beta (1.27) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.