5232.T WACC - Weighted Average Cost of Capital

The WACC of Sumitomo Osaka Cement Co Ltd (5232.T) is 5.5%.

The Cost of Equity of Sumitomo Osaka Cement Co Ltd (5232.T) is 6.95%.

The Cost of Debt of Sumitomo Osaka Cement Co Ltd (5232.T) is 4.25%.

	Range	Selected
Cost of equity	5.00% - 8.90%	6.95%
Tax rate	24.60% - 29.40%	27.00%
Cost of debt	4.00% - 4.50%	4.25%
WACC	4.2% - 6.7%	5.5%

WACC

5232.T WACC calculation

Category	Low	High

Long-term bond rate	1.4%	1.9%
Equity market risk premium	6.1%	7.1%
Adjusted beta	0.5	0.85

Additional risk adjustments	0.5%	1.0%
Cost of equity	5.00%	8.90%

Tax rate	24.60%	29.40%
Debt/Equity ratio	0.63	0.63
Cost of debt	4.00%	4.50%

After-tax WACC	4.2%	6.7%


Selected WACC	5.5%

5232.T'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 5232.T:

cost_of_equity (6.95%) = risk_free_rate (1.65%) + equity_risk_premium (6.60%) * adjusted_beta (0.5) + risk_adjustments (0.75%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.