6058.HK WACC - Weighted Average Cost of Capital

The WACC of China Industrial Securities International Financial Group Ltd (6058.HK) is 7.7%.

The Cost of Equity of China Industrial Securities International Financial Group Ltd (6058.HK) is 8.05%.

The Cost of Debt of China Industrial Securities International Financial Group Ltd (6058.HK) is 9.30%.

	Range	Selected
Cost of equity	6.30% - 9.80%	8.05%
Tax rate	14.20% - 19.10%	16.65%
Cost of debt	4.00% - 14.60%	9.30%
WACC	4.0% - 11.5%	7.7%

WACC

6058.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.58	0.86

Additional risk adjustments	0.0%	0.5%
Cost of equity	6.30%	9.80%

Tax rate	14.20%	19.10%
Debt/Equity ratio	4.16	4.16
Cost of debt	4.00%	14.60%

After-tax WACC	4.0%	11.5%


Selected WACC	7.7%

6058.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 6058.HK:

cost_of_equity (8.05%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.58) + 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.