1710.HK WACC - Weighted Average Cost of Capital

The WACC of Trio Industrial Electronics Group Ltd (1710.HK) is 8.4%.

The Cost of Equity of Trio Industrial Electronics Group Ltd (1710.HK) is 6.05%.

The Cost of Debt of Trio Industrial Electronics Group Ltd (1710.HK) is 14.05%.

	Range	Selected
Cost of equity	5.10% - 7.00%	6.05%
Tax rate	18.40% - 20.60%	19.50%
Cost of debt	8.10% - 20.00%	14.05%
WACC	5.8% - 11.1%	8.4%

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	0.37	0.45

Additional risk adjustments	0.0%	0.5%
Cost of equity	5.10%	7.00%

Tax rate	18.40%	20.60%
Debt/Equity ratio	0.83	0.83
Cost of debt	8.10%	20.00%

After-tax WACC	5.8%	11.1%


Selected WACC	8.4%

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 (6.05%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.37) + 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.