|
شركة Holitech Technology Co.، Ltd. (002217.SZ) تقييم DCF
CN | Basic Materials | Chemicals | SHZ
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Holitech Technology Co., Ltd. (002217.SZ) Bundle
Engineered for accuracy, our (002217SZ) DCF Calculator empowers you to evaluate Holitech Technology Co., Ltd. valuation using real-world financial data, offering complete flexibility to modify all essential parameters for enhanced projections.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 18,629.9 | 17,152.9 | 16,232.6 | 11,908.3 | 4,630.4 | 3,460.7 | 2,586.4 | 1,933.0 | 1,444.7 | 1,079.7 |
| Revenue Growth, % | 0 | -7.93 | -5.37 | -26.64 | -61.12 | -25.26 | -25.26 | -25.26 | -25.26 | -25.26 |
| EBITDA | 2,162.1 | -2,047.8 | 1,821.1 | -2,163.0 | -9,363.5 | -742.5 | -554.9 | -414.7 | -310.0 | -231.7 |
| EBITDA, % | 11.61 | -11.94 | 11.22 | -18.16 | -202.22 | -21.46 | -21.46 | -21.46 | -21.46 | -21.46 |
| Depreciation | 520.1 | 1,031.7 | 1,084.6 | 1,084.6 | 870.3 | 300.3 | 224.5 | 167.8 | 125.4 | 93.7 |
| Depreciation, % | 2.79 | 6.01 | 6.68 | 9.11 | 18.8 | 8.68 | 8.68 | 8.68 | 8.68 | 8.68 |
| EBIT | 1,641.9 | -3,079.5 | 736.5 | -3,247.6 | -10,233.9 | -912.7 | -682.2 | -509.8 | -381.0 | -284.8 |
| EBIT, % | 8.81 | -17.95 | 4.54 | -27.27 | -221.01 | -26.37 | -26.37 | -26.37 | -26.37 | -26.37 |
| Total Cash | 4,372.7 | 2,627.2 | 3,213.2 | 2,346.3 | 706.5 | 647.4 | 483.9 | 361.6 | 270.3 | 202.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 9,142.2 | 7,451.9 | 6,587.4 | 3,408.9 | 792.7 | 1,237.8 | 925.1 | 691.4 | 516.8 | 386.2 |
| Account Receivables, % | 49.07 | 43.44 | 40.58 | 28.63 | 17.12 | 35.77 | 35.77 | 35.77 | 35.77 | 35.77 |
| Inventories | 5,605.3 | 6,496.6 | 6,696.1 | 5,336.9 | 736.7 | 1,176.2 | 879.1 | 657.0 | 491.0 | 367.0 |
| Inventories, % | 30.09 | 37.87 | 41.25 | 44.82 | 15.91 | 33.99 | 33.99 | 33.99 | 33.99 | 33.99 |
| Accounts Payable | 7,736.1 | 6,288.8 | 5,218.6 | 4,055.6 | 2,880.0 | 1,429.9 | 1,068.7 | 798.7 | 596.9 | 446.1 |
| Accounts Payable, % | 41.53 | 36.66 | 32.15 | 34.06 | 62.2 | 41.32 | 41.32 | 41.32 | 41.32 | 41.32 |
| Capital Expenditure | -1,269.3 | -1,088.4 | -1,015.7 | -668.3 | -266.0 | -213.0 | -159.2 | -119.0 | -88.9 | -66.5 |
| Capital Expenditure, % | -6.81 | -6.35 | -6.26 | -5.61 | -5.74 | -6.15 | -6.15 | -6.15 | -6.15 | -6.15 |
| Tax Rate, % | -7.98 | -7.98 | -7.98 | -7.98 | -7.98 | -7.98 | -7.98 | -7.98 | -7.98 | -7.98 |
| EBITAT | 1,509.5 | -2,584.9 | 28,617.5 | -2,777.4 | -11,050.6 | -842.3 | -629.5 | -470.5 | -351.6 | -262.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -6,251.1 | -3,290.0 | 28,281.3 | 1,013.7 | -4,405.6 | -3,089.7 | -315.6 | -235.9 | -176.3 | -131.8 |
| WACC, % | 9.32 | 8.79 | 9.85 | 8.89 | 9.85 | 9.34 | 9.34 | 9.34 | 9.34 | 9.34 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -3,477.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -134 | |||||||||
| Terminal Value | -1,831 | |||||||||
| Present Terminal Value | -1,172 | |||||||||
| Enterprise Value | -4,649 | |||||||||
| Net Debt | 3,770 | |||||||||
| Equity Value | -8,419 | |||||||||
| Diluted Shares Outstanding, MM | 3,115 | |||||||||
| Equity Value Per Share | -2.70 |
What Awaits You
- Accurate Holitech Financials: Access both historical and projected financial data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditure figures.
- Dynamic Calculations: Automatically computes intrinsic value and NPV.
- Scenario Simulation: Explore various scenarios to assess Holitech’s future performance.
- User-Friendly Design: Crafted for professionals while remaining easy to navigate for newcomers.
Key Features
- Comprehensive Holitech Data: Pre-loaded with Holitech Technology Co., Ltd.’s historical performance and future forecasts.
- Flexible Input Options: Modify parameters such as revenue growth, profit margins, WACC, tax rates, and capital expenditures.
- Real-Time Valuation Model: Instant updates to Net Present Value (NPV) and intrinsic value reflecting your customized inputs.
- Scenario Analysis: Develop various forecast scenarios to evaluate different valuation results.
- Intuitive User Interface: Streamlined and organized, catering to both industry professionals and beginners.
How It Operates
- Download the Template: Gain immediate access to the Excel-based Holitech DCF Calculator.
- Customize Your Inputs: Modify the yellow-highlighted cells to set growth rates, WACC, margins, and other parameters.
- Real-Time Calculations: The model automatically recalculates Holitech's intrinsic value.
- Scenario Testing: Experiment with various assumptions to gauge potential changes in valuation.
- Evaluate and Decide: Leverage the outcomes to inform your investment or financial strategies.
Why Choose the Holitech Technology Calculator?
- All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for Holitech (002217SZ).
- Flexible Inputs: Modify the yellow-highlighted cells to explore different financial scenarios.
- In-Depth Analysis: Automatically computes Holitech's intrinsic value and Net Present Value.
- Preloaded Information: Access to historical and projected data for reliable calculations.
- Industry-Standard Quality: Perfect for financial analysts, investors, and business consultants focused on Holitech (002217SZ).
Who Should Utilize This Product?
- Individual Investors: Gain insights to make informed decisions on buying or selling Holitech Technology Co., Ltd. (002217SZ) stock.
- Financial Analysts: Enhance your valuation processes with efficient, ready-to-use financial models tailored for Holitech Technology Co., Ltd. (002217SZ).
- Consultants: Provide clients with precise valuation analysis and insights related to Holitech Technology Co., Ltd. (002217SZ) in a timely manner.
- Business Owners: Learn how major firms like Holitech Technology Co., Ltd. (002217SZ) determine their market value to inform your own strategic decisions.
- Finance Students: Explore real-world valuation techniques using data and scenarios related to Holitech Technology Co., Ltd. (002217SZ).
Overview of Template Features
- Comprehensive DCF Model: An editable template featuring intricate valuation calculations.
- Real-World Data: Preloaded historical and forecasted financials for Holitech Technology Co., Ltd. (002217SZ) for in-depth analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to evaluate various scenarios.
- Financial Statements: Detailed annual and quarterly breakdowns to gain deeper insights.
- Key Ratios: Integrated analysis for assessing profitability, efficiency, and leverage.
- Dashboard with Visual Outputs: Interactive charts and tables for clear, actionable insights.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.