JTEKTINDIA.NS WACC - Weighted Average Cost of Capital

The WACC of JTEKT India Ltd (JTEKTINDIA.NS) is 16.8%.

The Cost of Equity of JTEKT India Ltd (JTEKTINDIA.NS) is 17.15%.

The Cost of Debt of JTEKT India Ltd (JTEKTINDIA.NS) is 8.05%.

	Range	Selected
Cost of equity	15.70% - 18.60%	17.15%
Tax rate	26.70% - 26.90%	26.80%
Cost of debt	7.60% - 8.50%	8.05%
WACC	15.4% - 18.2%	16.8%

WACC

JTEKTINDIA.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	1.07	1.15

Additional risk adjustments	0.0%	0.5%
Cost of equity	15.70%	18.60%

Tax rate	26.70%	26.90%
Debt/Equity ratio	0.03	0.03
Cost of debt	7.60%	8.50%

After-tax WACC	15.4%	18.2%


Selected WACC	16.8%

JTEKTINDIA.NS'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 JTEKTINDIA.NS:

cost_of_equity (17.15%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (1.07) + 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.