|
شركة Joyoung Co.، Ltd (002242.SZ) تقييم DCF
CN | Consumer Cyclical | Furnishings, Fixtures & Appliances | 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
Joyoung Co.,Ltd (002242.SZ) Bundle
Explore the financial future of Joyoung Co., Ltd with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to calculate the intrinsic value of Joyoung Co.,Ltd (002242SZ) and enhance your investment strategy.
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 | 9,351.4 | 11,223.7 | 10,540.5 | 10,176.7 | 9,612.8 | 9,731.5 | 9,851.8 | 9,973.5 | 10,096.7 | 10,221.4 |
| Revenue Growth, % | 0 | 20.02 | -6.09 | -3.45 | -5.54 | 1.24 | 1.24 | 1.24 | 1.24 | 1.24 |
| EBITDA | 1,015.0 | 1,060.6 | 905.8 | 704.3 | 502.6 | 798.9 | 808.7 | 818.7 | 828.8 | 839.1 |
| EBITDA, % | 10.85 | 9.45 | 8.59 | 6.92 | 5.23 | 8.21 | 8.21 | 8.21 | 8.21 | 8.21 |
| Depreciation | 89.9 | 89.6 | 109.9 | 116.0 | 107.7 | 98.5 | 99.7 | 101.0 | 102.2 | 103.5 |
| Depreciation, % | 0.9611 | 0.79801 | 1.04 | 1.14 | 1.12 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 |
| EBIT | 925.1 | 971.0 | 795.9 | 588.3 | 394.9 | 700.3 | 709.0 | 717.8 | 726.6 | 735.6 |
| EBIT, % | 9.89 | 8.65 | 7.55 | 5.78 | 4.11 | 7.2 | 7.2 | 7.2 | 7.2 | 7.2 |
| Total Cash | 1,781.7 | 3,207.9 | 2,479.8 | 1,569.8 | 2,436.4 | 2,178.5 | 2,205.4 | 2,232.7 | 2,260.3 | 2,288.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 2,517.1 | 2,866.6 | 2,805.2 | 2,511.8 | 2,268.1 | 2,478.6 | 2,509.2 | 2,540.2 | 2,571.6 | 2,603.3 |
| Account Receivables, % | 26.92 | 25.54 | 26.61 | 24.68 | 23.59 | 25.47 | 25.47 | 25.47 | 25.47 | 25.47 |
| Inventories | 1,086.3 | 944.9 | 1,047.9 | 680.2 | 558.4 | 826.6 | 836.8 | 847.1 | 857.6 | 868.2 |
| Inventories, % | 11.62 | 8.42 | 9.94 | 6.68 | 5.81 | 8.49 | 8.49 | 8.49 | 8.49 | 8.49 |
| Accounts Payable | 2,781.3 | 3,672.8 | 3,428.3 | 2,924.5 | 3,319.8 | 3,080.3 | 3,118.3 | 3,156.9 | 3,195.9 | 3,235.3 |
| Accounts Payable, % | 29.74 | 32.72 | 32.52 | 28.74 | 34.54 | 31.65 | 31.65 | 31.65 | 31.65 | 31.65 |
| Capital Expenditure | -89.9 | -76.0 | -96.9 | -57.2 | -40.6 | -68.9 | -69.8 | -70.7 | -71.5 | -72.4 |
| Capital Expenditure, % | -0.96102 | -0.67674 | -0.91932 | -0.56219 | -0.42283 | -0.70842 | -0.70842 | -0.70842 | -0.70842 | -0.70842 |
| Tax Rate, % | 9.72 | 9.72 | 9.72 | 9.72 | 9.72 | 9.72 | 9.72 | 9.72 | 9.72 | 9.72 |
| EBITAT | 811.1 | 858.8 | 750.7 | 534.3 | 356.5 | 632.5 | 640.3 | 648.2 | 656.2 | 664.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -10.9 | 1,555.7 | 477.6 | 750.4 | 1,184.3 | -56.1 | 667.5 | 675.7 | 684.1 | 692.5 |
| WACC, % | 6.79 | 6.79 | 6.8 | 6.8 | 6.79 | 6.8 | 6.8 | 6.8 | 6.8 | 6.8 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 2,111.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 706 | |||||||||
| Terminal Value | 14,731 | |||||||||
| Present Terminal Value | 10,604 | |||||||||
| Enterprise Value | 12,716 | |||||||||
| Net Debt | -2,394 | |||||||||
| Equity Value | 15,110 | |||||||||
| Diluted Shares Outstanding, MM | 748 | |||||||||
| Equity Value Per Share | 20.20 |
What You Will Receive
- Genuine Joyoung Data: Comprehensive financials – from revenue to EBIT – derived from actual and forecasted figures.
- Complete Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- Immediate Valuation Updates: Automatic recalculations to evaluate how changes affect Joyoung’s fair value.
- Flexible Excel Template: Designed for easy adjustments, scenario analyses, and thorough projections.
- Efficient and Precise: Eliminate the need to build models from the ground up while ensuring accuracy and adaptability.
Key Features
- Pre-Loaded Data: Joyoung Co., Ltd's historical financial statements and pre-filled forecasts.
- Fully Adjustable Inputs: Customize WACC, tax rates, revenue growth, and EBITDA margins.
- Instant Results: View Joyoung's intrinsic value recalculating in real time.
- Clear Visual Outputs: Dashboard charts present valuation results and key metrics.
- Built for Accuracy: A professional tool designed for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the prebuilt Excel template featuring Joyoung Co., Ltd's data.
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Update your forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see the recalculated results, including Joyoung Co., Ltd's intrinsic value.
- Step 5: Make well-informed investment decisions or create reports based on the outputs.
Why Choose This Calculator for Joyoung Co.,Ltd (002242SZ)?
- Designed for Experts: A sophisticated tool favored by industry analysts, CFOs, and consultants.
- Accurate Financial Insights: Joyoung's historical and projected financial data preloaded for precise analysis.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Intuitive Outputs: Automatically computes intrinsic value, NPV, and other essential metrics.
- User-Friendly Interface: Step-by-step guidance simplifies the entire process.
Who Can Benefit from Joyoung Co., Ltd (002242SZ)?
- Investors: Make informed investment choices with our top-tier valuation resources.
- Financial Analysts: Efficiently customize our pre-built DCF model to meet your analysis needs.
- Consultants: Seamlessly modify the template for impactful client reports and presentations.
- Finance Enthusiasts: Enhance your knowledge of valuation methods through practical, real-life applications.
- Educators and Students: Utilize this tool as a hands-on resource for finance education.
Contents of the Template
- Preloaded Joyoung Data: Historical and forecasted financial metrics, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Advanced spreadsheets for determining intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Cells highlighted in yellow for modifying revenue growth, tax rates, and discount rates.
- Financial Statements: Detailed annual and quarterly financial reports for thorough analysis.
- Key Ratios: Metrics for profitability, leverage, and efficiency to assess performance.
- Dashboard and Charts: Visual representations of valuation results and underlying assumptions.
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.