600178.SS WACC - Weighted Average Cost of Capital
The WACC of Harbin Dongan Auto Engine Co Ltd (600178.SS) is 9.2%.
| Range | Selected | |
| Cost of equity | 9.1% - 11.6% | 10.35% |
| Tax rate | 0.8% - 2.1% | 1.45% |
| Cost of debt | 5.0% - 5.0% | 5% |
| WACC | 8.3% - 10.2% | 9.2% |
| Category | Low | High |
| Long-term bond rate | 2.7% | 3.2% |
| Equity market risk premium | 6.1% | 7.1% |
| Adjusted beta | 1.06 | 1.11 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.1% | 11.6% |
| Tax rate | 0.8% | 2.1% |
| Debt/Equity ratio | 0.27 | 0.27 |
| Cost of debt | 5.0% | 5.0% |
| After-tax WACC | 8.3% | 10.2% |
| Selected WACC | 9.2% | |
| Debt/Equity | Unlevered | |||
| Peers | Company Name | ratio | Beta | beta |
| 600178.SS | Harbin Dongan Auto Engine Co Ltd | 0.27 | 0.9 | 0.71 |
| 002355.SZ | Xingmin Intelligent Transportation Systems Group Co Ltd | 0.2 | 1.31 | 1.09 |
| 002363.SZ | Shandong Longji Machinery Co Ltd | 0.15 | 1.13 | 0.99 |
| 002406.SZ | Xuchang Yuandong Drive Shaft Co Ltd | 0.03 | 0.9 | 0.87 |
| 002510.SZ | Tianjin Motor Dies Co Ltd | 0.19 | 1.49 | 1.25 |
| 002590.SZ | Zhejiang VIE Science & Technology Co Ltd | 0.13 | 1.62 | 1.44 |
| 603035.SS | Jiangsu Changshu Automotive Trim Group Co Ltd | 0.45 | 1.14 | 0.79 |
| 603586.SS | Shandong Gold Phoenix Co Ltd | 0.03 | 0.86 | 0.84 |
| 603768.SS | Changqing Machinery Co Ltd | 0.76 | 1.05 | 0.6 |
| 605088.SS | GSP Automotive Group Wenzhou Co Ltd | 0.36 | 1.2 | 0.88 |
| Low | High | |
| Unlevered beta | 0.86 | 0.93 |
| Relevered beta | 1.09 | 1.16 |
| Adjusted relevered beta | 1.06 | 1.11 |
600178.SS'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 600178.SS:
cost_of_equity (10.35%) = risk_free_rate (2.95%) + equity_risk_premium (6.60%) * adjusted_beta (1.06) + 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.