300117.SZ WACC - Weighted Average Cost of Capital
The WACC of Beijing JIAYU Door Window and Curtain Wall Joint-Stock Co Ltd (300117.SZ) is 6.7%.
| Range | Selected | |
| Cost of equity | 9.8% - 12.2% | 11% |
| Tax rate | 13.8% - 25.3% | 19.55% |
| Cost of debt | 5.0% - 5.0% | 5% |
| WACC | 6.4% - 7.0% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 2.7% | 3.2% |
| Equity market risk premium | 6.1% | 7.1% |
| Adjusted beta | 1.16 | 1.2 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.8% | 12.2% |
| Tax rate | 13.8% | 25.3% |
| Debt/Equity ratio | 1.62 | 1.62 |
| Cost of debt | 5.0% | 5.0% |
| After-tax WACC | 6.4% | 7.0% |
| Selected WACC | 6.7% | |
| Debt/Equity | Unlevered | |||
| Peers | Company Name | ratio | Beta | beta |
| 300117.SZ | Beijing JIAYU Door Window and Curtain Wall Joint-Stock Co Ltd | 1.62 | 0.77 | 0.32 |
| 000055.SZ | China Fangda Group Co Ltd | 1.08 | 1.11 | 0.58 |
| 000619.SZ | Wuhu Conch Profiles and Science Co Ltd | 0.54 | 1.17 | 0.8 |
| 002205.SZ | XinJiang GuoTong Pipeline Co Ltd | 1.08 | 0.92 | 0.48 |
| 002798.SZ | D&O Home Collection Co Ltd | 1.82 | 1.35 | 0.53 |
| 2083.HK | Nature Home Holding Company Ltd | 0.75 | 0.17 | 0.1 |
| 600202.SS | Harbin Air Conditioning Co Ltd | 0.66 | 0.82 | 0.53 |
| 600293.SS | Hubei Sanxia New Building Materials Co Ltd | 0.23 | 1.09 | 0.91 |
| 600876.SS | Luoyang Glass Co Ltd | 1.31 | 1.1 | 0.52 |
| 603385.SS | Huida Sanitary Ware Co Ltd | 0.35 | 1.22 | 0.94 |
| Low | High | |
| Unlevered beta | 0.52 | 0.55 |
| Relevered beta | 1.24 | 1.3 |
| Adjusted relevered beta | 1.16 | 1.2 |
300117.SZ'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 300117.SZ:
cost_of_equity (11.00%) = risk_free_rate (2.95%) + equity_risk_premium (6.60%) * adjusted_beta (1.16) + 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.