229.HK WACC - Weighted Average Cost of Capital

The WACC of Raymond Industrial Ltd (229.HK) is 6.6%.

The Cost of Equity of Raymond Industrial Ltd (229.HK) is 8.90%.

The Cost of Debt of Raymond Industrial Ltd (229.HK) is 5.00%.

	Range	Selected
Cost of equity	6.30% - 11.50%	8.90%
Tax rate	12.60% - 14.70%	13.65%
Cost of debt	5.00% - 5.00%	5.00%
WACC	5.3% - 7.9%	6.6%

WACC

229.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.57	1.1

Additional risk adjustments	0.0%	0.5%
Cost of equity	6.30%	11.50%

Tax rate	12.60%	14.70%
Debt/Equity ratio	1	1
Cost of debt	5.00%	5.00%

After-tax WACC	5.3%	7.9%


Selected WACC	6.6%

229.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 229.HK:

cost_of_equity (8.90%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.57) + 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.