|
شركة Xiamen Jihong Technology Co. ، Ltd. (002803.SZ) تقييم DCF
CN | Consumer Cyclical | Packaging & Containers | 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
Xiamen Jihong Technology Co., Ltd. (002803.SZ) Bundle
Enhance your investment strategies with the (002803SZ) DCF Calculator! Explore authentic Xiamen Jihong Technology Co., Ltd. financials, adjust growth projections and expenses, and instantly observe how these modifications affect the intrinsic value of (002803SZ).
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 | 3,009.3 | 4,410.2 | 5,177.7 | 5,375.9 | 6,694.7 | 8,239.8 | 10,141.4 | 12,482.0 | 15,362.7 | 18,908.3 |
| Revenue Growth, % | 0 | 46.56 | 17.4 | 3.83 | 24.53 | 23.08 | 23.08 | 23.08 | 23.08 | 23.08 |
| EBITDA | 462.5 | 721.0 | 353.2 | 323.1 | 523.3 | 863.0 | 1,062.1 | 1,307.3 | 1,609.0 | 1,980.3 |
| EBITDA, % | 15.37 | 16.35 | 6.82 | 6.01 | 7.82 | 10.47 | 10.47 | 10.47 | 10.47 | 10.47 |
| Depreciation | 73.3 | 69.3 | 111.3 | 115.4 | 123.4 | 167.2 | 205.8 | 253.3 | 311.8 | 383.7 |
| Depreciation, % | 2.44 | 1.57 | 2.15 | 2.15 | 1.84 | 2.03 | 2.03 | 2.03 | 2.03 | 2.03 |
| EBIT | 389.2 | 651.7 | 241.9 | 207.7 | 399.9 | 695.8 | 856.3 | 1,054.0 | 1,297.2 | 1,596.6 |
| EBIT, % | 12.93 | 14.78 | 4.67 | 3.86 | 5.97 | 8.44 | 8.44 | 8.44 | 8.44 | 8.44 |
| Total Cash | 769.8 | 966.7 | 755.5 | 983.1 | 1,146.7 | 1,606.8 | 1,977.7 | 2,434.1 | 2,995.9 | 3,687.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 457.7 | 478.1 | 427.8 | 474.7 | 490.1 | 831.6 | 1,023.5 | 1,259.8 | 1,550.5 | 1,908.3 |
| Account Receivables, % | 15.21 | 10.84 | 8.26 | 8.83 | 7.32 | 10.09 | 10.09 | 10.09 | 10.09 | 10.09 |
| Inventories | 244.2 | 290.6 | 422.0 | 483.7 | 456.1 | 637.2 | 784.3 | 965.3 | 1,188.0 | 1,462.2 |
| Inventories, % | 8.12 | 6.59 | 8.15 | 9 | 6.81 | 7.73 | 7.73 | 7.73 | 7.73 | 7.73 |
| Accounts Payable | 395.8 | 461.5 | 242.4 | 515.6 | 641.9 | 782.5 | 963.0 | 1,185.3 | 1,458.9 | 1,795.6 |
| Accounts Payable, % | 13.15 | 10.47 | 4.68 | 9.59 | 9.59 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 |
| Capital Expenditure | -210.0 | -180.6 | -224.8 | -138.4 | -202.5 | -346.3 | -426.3 | -524.7 | -645.7 | -794.8 |
| Capital Expenditure, % | -6.98 | -4.1 | -4.34 | -2.57 | -3.02 | -4.2 | -4.2 | -4.2 | -4.2 | -4.2 |
| Tax Rate, % | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 |
| EBITAT | 332.8 | 557.8 | 222.4 | 178.7 | 357.1 | 610.0 | 750.8 | 924.0 | 1,137.3 | 1,399.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -110.0 | 445.5 | -191.4 | 320.2 | 416.5 | 48.8 | 371.9 | 457.7 | 563.3 | 693.4 |
| WACC, % | 9.53 | 9.53 | 9.55 | 9.53 | 9.54 | 9.54 | 9.54 | 9.54 | 9.54 | 9.54 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,533.8 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 718 | |||||||||
| Terminal Value | 11,891 | |||||||||
| Present Terminal Value | 7,541 | |||||||||
| Enterprise Value | 9,075 | |||||||||
| Net Debt | -756 | |||||||||
| Equity Value | 9,832 | |||||||||
| Diluted Shares Outstanding, MM | 378 | |||||||||
| Equity Value Per Share | 26.01 |
What You Will Receive
- Customizable Excel Template: A comprehensive Excel-based DCF Calculator featuring pre-populated financial data for Xiamen Jihong Technology Co., Ltd. (002803SZ).
- Real Data Insights: Access to historical financial data and forward-looking projections (displayed in the highlighted cells).
- Adjustable Forecast Assumptions: Modify key variables such as revenue growth, EBITDA margin, and WACC to suit your analysis.
- Instant Calculation Updates: Quickly observe how your adjustments influence the valuation of Xiamen Jihong Technology Co., Ltd. (002803SZ).
- Professional-Grade Resource: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Interface: Organized for simplicity and efficiency, complete with detailed instructions for ease of use.
Key Features
- Pre-Loaded Data: Xiamen Jihong Technology's historical financial statements and pre-filled forecasts.
- Fully Adjustable Inputs: Customize WACC, tax rates, revenue growth, and EBITDA margins.
- Instant Results: Watch Xiamen Jihong Technology's intrinsic value update in real time.
- Clear Visual Outputs: Dashboard charts showcase valuation results and essential metrics.
- Built for Accuracy: A professional tool designed for analysts, investors, and finance professionals.
How It Works
- Download: Get the comprehensive Excel file featuring Xiamen Jihong Technology Co., Ltd.'s (002803SZ) financial data.
- Customize: Modify projections, including revenue growth, EBITDA %, and WACC to fit your analysis.
- Update Automatically: Enjoy real-time updates for intrinsic value and NPV calculations.
- Test Scenarios: Generate various projections and instantly compare outcomes for better insights.
- Make Decisions: Utilize the valuation results to inform your investment strategy with Xiamen Jihong Technology Co., Ltd. (002803SZ).
Why Opt for Our Calculator?
- Precision: Utilizes authentic financial data from Xiamen Jihong Technology Co., Ltd. ([002803SZ]) for reliable calculations.
- Adaptability: Crafted to allow users the freedom to experiment with and adjust inputs as needed.
- Efficiency: Avoid the complexities of building a DCF model from the ground up.
- Enterprise-Grade: Designed with the accuracy and functionality expected by CFOs.
- User-Friendly: Intuitive interface suitable for users without extensive financial modeling expertise.
Who Should Use Xiamen Jihong Technology Co., Ltd. (002803SZ)?
- Investors: Accurately assess the fair value of Xiamen Jihong Technology Co., Ltd. (002803SZ) prior to making investment choices.
- CFOs: Utilize a top-tier DCF model for comprehensive financial reporting and analysis.
- Consultants: Easily modify the template for crafting valuation reports for your clients.
- Entrepreneurs: Gain valuable insights into the financial modeling practices of successful companies.
- Educators: Employ this resource as a teaching aid to illustrate various valuation techniques.
Overview of Template Features
- Pre-Filled Data: Contains Xiamen Jihong Technology Co., Ltd.'s historical financial information and projections.
- Discounted Cash Flow Model: Customizable DCF valuation model featuring automatic calculations.
- Weighted Average Cost of Capital (WACC): A specific worksheet designed for calculating WACC using tailored inputs.
- Key Financial Ratios: Examine the profitability, efficiency, and leverage of Xiamen Jihong Technology Co., Ltd.
- Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
- User-Friendly Dashboard: Visuals and tables that summarize essential valuation findings.
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.