603583.SS
Zhejiang Jiecang Linear Motion Technology Co Ltd
Price:  
37.74 
CNY
Volume:  
8,707,942.00
China | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

603583.SS WACC - Weighted Average Cost of Capital

The WACC of Zhejiang Jiecang Linear Motion Technology Co Ltd (603583.SS) is 10.2%.

The Cost of Equity of Zhejiang Jiecang Linear Motion Technology Co Ltd (603583.SS) is 10.60%.
The Cost of Debt of Zhejiang Jiecang Linear Motion Technology Co Ltd (603583.SS) is 5.00%.

Range Selected
Cost of equity 9.20% - 12.00% 10.60%
Tax rate 9.40% - 12.50% 10.95%
Cost of debt 5.00% - 5.00% 5.00%
WACC 8.9% - 11.5% 10.2%
WACC

603583.SS WACC calculation

Category Low High
Long-term bond rate 2.7% 3.2%
Equity market risk premium 6.1% 7.1%
Adjusted beta 1.06 1.17
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.20% 12.00%
Tax rate 9.40% 12.50%
Debt/Equity ratio 0.08 0.08
Cost of debt 5.00% 5.00%
After-tax WACC 8.9% 11.5%
Selected WACC 10.2%

603583.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 603583.SS:

cost_of_equity (10.60%) = 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.