Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected Beta | 0.50 - 0.60 | 0.55 |
| Cost Equity | 7.2% - 9.0% | 8.1% |
| Tax Rate | 35.0% - 35.0% | 35.0% |
| Cost Debt Aftax | 3.6% - 3.9% | 3.7% |
| Estimate Cost of Equity | ||||||
| Cost of Equity | Low | High | Notes | |||
| Selected Beta | 0.50 | 0.60 | See Re-levered Beta Section | |||
| (x) Country Market Risk Premium | 5.0% | 5.0% | Source Link | |||
| Adjusted Market Risk Premium | 2.5% | 3.0% | ||||
| (+) Risk-free Rate | 4.00% | 4.50% | Source Link | |||
| (+) Additional Risk Adjustments | 0.75% | 1.50% | Size & Country Default Risk | |||
| Cost of Equity | 7.25% | 9.00% | ||||
| Effective Interest Rate | ||||||
| Fiscal Year Ending | ||||||
| (CNY in millions) | Dec-19 | Dec-20 | Dec-21 | Dec-22 | Dec-23 | |
| FY-4 | FY-3 | FY-2 | FY-1 | FY | ||
| Interest Expense | interest_exp | 6 | 5 | 22 | 5 | 6 |
| Total Debt | total_debt | 313 | 370 | 323 | 159 | 0 |
| Effective Interest Rate | 1.4% | 6.3% | 1.9% | 8.0% | ||
| Average Effective Interest Rate | 5.4% | |||||