1710.HK WACC - Weighted Average Cost of Capital

The WACC of Trio Industrial Electronics Group Ltd (1710.HK) is 13.0%.

The Cost of Equity of Trio Industrial Electronics Group Ltd (1710.HK) is 7.75%.

The Cost of Debt of Trio Industrial Electronics Group Ltd (1710.HK) is 21.45%.

	Range	Selected
Cost of equity	6.10% - 9.40%	7.75%
Tax rate	18.40% - 20.60%	19.50%
Cost of debt	20.00% - 22.90%	21.45%
WACC	11.7% - 14.2%	13.0%

WACC

1710.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.55	0.79

Additional risk adjustments	0.0%	0.5%
Cost of equity	6.10%	9.40%

Tax rate	18.40%	20.60%
Debt/Equity ratio	1.21	1.21
Cost of debt	20.00%	22.90%

After-tax WACC	11.7%	14.2%


Selected WACC	13.0%

1710.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 1710.HK:

cost_of_equity (7.75%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.55) + 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.