3778.HK WACC - Weighted Average Cost of Capital

The WACC of China Weaving Materials Holdings Ltd (3778.HK) is 12.3%.

The Cost of Equity of China Weaving Materials Holdings Ltd (3778.HK) is 15.40%.

The Cost of Debt of China Weaving Materials Holdings Ltd (3778.HK) is 13.45%.

	Range	Selected
Cost of equity	12.00% - 18.80%	15.40%
Tax rate	17.00% - 24.90%	20.95%
Cost of debt	4.00% - 22.90%	13.45%
WACC	6.8% - 17.8%	12.3%

WACC

3778.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	1.52	2.14

Additional risk adjustments	0.0%	0.5%
Cost of equity	12.00%	18.80%

Tax rate	17.00%	24.90%
Debt/Equity ratio	1.47	1.47
Cost of debt	4.00%	22.90%

After-tax WACC	6.8%	17.8%


Selected WACC	12.3%

3778.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 3778.HK:

cost_of_equity (15.40%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (1.52) + 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.