675.HK WACC - Weighted Average Cost of Capital

The WACC of K & P International Holdings Ltd (675.HK) is 5.9%.

The Cost of Equity of K & P International Holdings Ltd (675.HK) is 5.85%.

The Cost of Debt of K & P International Holdings Ltd (675.HK) is 8.30%.

	Range	Selected
Cost of equity	4.90% - 6.80%	5.85%
Tax rate	9.10% - 13.20%	11.15%
Cost of debt	5.20% - 11.40%	8.30%
WACC	4.9% - 6.9%	5.9%

WACC

675.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.34	0.43

Additional risk adjustments	0.0%	0.5%
Cost of equity	4.90%	6.80%

Tax rate	9.10%	13.20%
Debt/Equity ratio	0.03	0.03
Cost of debt	5.20%	11.40%

After-tax WACC	4.9%	6.9%


Selected WACC	5.9%

675.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 675.HK:

cost_of_equity (5.85%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.34) + 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.