1109.TW
Hsing Ta Cement Co Ltd
Price:  
17.35 
TWD
Volume:  
22,097.00
Taiwan, Province of China | Construction Materials
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

1109.TW WACC - Weighted Average Cost of Capital

The WACC of Hsing Ta Cement Co Ltd (1109.TW) is 6.7%.

The Cost of Equity of Hsing Ta Cement Co Ltd (1109.TW) is 6.75%.
The Cost of Debt of Hsing Ta Cement Co Ltd (1109.TW) is 4.25%.

Range Selected
Cost of equity 5.60% - 7.90% 6.75%
Tax rate 29.90% - 32.60% 31.25%
Cost of debt 4.00% - 4.50% 4.25%
WACC 5.5% - 7.9% 6.7%
WACC

1109.TW WACC calculation

Category Low High
Long-term bond rate 2.0% 2.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.59 0.7
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.60% 7.90%
Tax rate 29.90% 32.60%
Debt/Equity ratio 0.01 0.01
Cost of debt 4.00% 4.50%
After-tax WACC 5.5% 7.9%
Selected WACC 6.7%

1109.TW'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 1109.TW:

cost_of_equity (6.75%) = risk_free_rate (2.25%) + equity_risk_premium (6.50%) * adjusted_beta (0.59) + 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.