1557.HK WACC - Weighted Average Cost of Capital

The WACC of K H Group Holdings Ltd (1557.HK) is 6.2%.

The Cost of Equity of K H Group Holdings Ltd (1557.HK) is 6.25%.

The Cost of Debt of K H Group Holdings Ltd (1557.HK) is 7.85%.

	Range	Selected
Cost of equity	5.30% - 7.20%	6.25%
Tax rate	22.10% - 22.30%	22.20%
Cost of debt	7.00% - 8.70%	7.85%
WACC	5.3% - 7.0%	6.2%

WACC

1557.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.32	0.41

Additional risk adjustments	0.5%	1.0%
Cost of equity	5.30%	7.20%

Tax rate	22.10%	22.30%
Debt/Equity ratio	0.7	0.7
Cost of debt	7.00%	8.70%

After-tax WACC	5.3%	7.0%


Selected WACC	6.2%

1557.HK'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 1557.HK:

cost_of_equity (6.25%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.32) + risk_adjustments (0.75%)

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