600184.SS
North Electro-Optic Co Ltd
Price:  
14.08 
CNY
Volume:  
9,321,400
China | Aerospace & Defense

600184.SS WACC - Weighted Average Cost of Capital

The WACC of North Electro-Optic Co Ltd (600184.SS) is 10.3%.

The Cost of Equity of North Electro-Optic Co Ltd (600184.SS) is 10.9%.
The Cost of Debt of North Electro-Optic Co Ltd (600184.SS) is 5%.

RangeSelected
Cost of equity9.5% - 12.3%10.9%
Tax rate5.2% - 7.2%6.2%
Cost of debt5.0% - 5.0%5%
WACC9.1% - 11.6%10.3%
WACC

600184.SS WACC calculation

CategoryLowHigh
Long-term bond rate2.7%3.2%
Equity market risk premium6.1%7.1%
Adjusted beta1.111.21
Additional risk adjustments0.0%0.5%
Cost of equity9.5%12.3%
Tax rate5.2%7.2%
Debt/Equity ratio
0.10.1
Cost of debt5.0%5.0%
After-tax WACC9.1%11.6%
Selected WACC10.3%

600184.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 600184.SS:

cost_of_equity (10.90%) = risk_free_rate (2.95%) + equity_risk_premium (6.60%) * adjusted_beta (1.11) + 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.