Jonjee Hi-tech Industrial & Commercial Holding Co., Ltd. (600872SS) DCF Valuation

Jonjee Hi-Tech Industrial & Commercial Holding Co., Ltd. (600872.SS) DCF -Bewertung

CN | Real Estate | Real Estate - Services | SHH
Jonjee Hi-tech Industrial & Commercial Holding Co., Ltd. (600872SS) DCF Valuation
  • 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

Jonjee Hi-tech Industrial & Commercial Holding Co., Ltd. (600872.SS) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Unser (600872S) DCF-Taschenrechner für Genauigkeit entwickelt, ermöglicht es Ihnen, Jonjee Hi-Tech Industrial zu bewerten & Commercial Holding Co., Ltd. Bewertung unter Verwendung realer Finanzdaten und gleichzeitig vollständige Flexibilität, um alle wesentlichen Parameter für erweiterte Projektionen zu ändern.


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 4,674.8 5,123.4 5,115.6 5,341.0 5,139.1 5,268.5 5,401.1 5,537.0 5,676.4 5,819.3
Revenue Growth, % 0 9.59 -0.15078 4.41 -3.78 2.52 2.52 2.52 2.52 2.52
EBITDA 1,125.5 1,298.3 1,051.6 -307.4 1,980.8 1,082.8 1,110.1 1,138.0 1,166.6 1,196.0
EBITDA, % 24.08 25.34 20.56 -5.76 38.54 20.55 20.55 20.55 20.55 20.55
Depreciation 140.9 153.5 145.5 164.7 180.9 162.9 167.0 171.2 175.5 179.9
Depreciation, % 3.01 3 2.84 3.08 3.52 3.09 3.09 3.09 3.09 3.09
EBIT 984.6 1,144.9 906.1 -472.1 1,800.0 919.9 943.1 966.8 991.1 1,016.1
EBIT, % 21.06 22.35 17.71 -8.84 35.02 17.46 17.46 17.46 17.46 17.46
Total Cash 1,833.6 1,020.7 548.7 628.5 1,989.9 1,268.2 1,300.1 1,332.9 1,366.4 1,400.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 68.8 33.4 85.0 76.2 107.0
Account Receivables, % 1.47 0.65172 1.66 1.43 2.08
Inventories 1,567.9 1,681.9 1,677.5 1,669.7 1,618.0 1,706.0 1,748.9 1,792.9 1,838.1 1,884.3
Inventories, % 33.54 32.83 32.79 31.26 31.48 32.38 32.38 32.38 32.38 32.38
Accounts Payable 385.2 492.7 921.1 162.6 543.6 521.4 534.5 548.0 561.8 575.9
Accounts Payable, % 8.24 9.62 18 3.05 10.58 9.9 9.9 9.9 9.9 9.9
Capital Expenditure -234.0 -328.2 -367.5 -386.6 -271.7 -327.9 -336.2 -344.6 -353.3 -362.2
Capital Expenditure, % -5 -6.41 -7.18 -7.24 -5.29 -6.22 -6.22 -6.22 -6.22 -6.22
Tax Rate, % 5.81 5.81 5.81 5.81 5.81 5.81 5.81 5.81 5.81 5.81
EBITAT 761.7 901.6 767.0 -551.9 1,695.4 800.2 820.4 841.0 862.2 883.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -582.9 755.8 926.2 -1,515.6 2,006.5 555.2 619.5 635.1 651.0 667.4
WACC, % 6.19 6.19 6.19 6.19 6.19 6.19 6.19 6.19 6.19 6.19
PV UFCF
SUM PV UFCF 2,608.9
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 694
Terminal Value 31,715
Present Terminal Value 23,489
Enterprise Value 26,098
Net Debt -400
Equity Value 26,498
Diluted Shares Outstanding, MM 771
Equity Value Per Share 34.37

What You Will Receive

  • Authentic (600872SS) Financial Data: Access to historical performance and projected figures for precise valuation.
  • Customizable Variables: Adjust WACC, tax rates, revenue growth, and capital expenditures to fit your analysis.
  • Automatic Valuations: Get dynamic calculations for intrinsic value and NPV.
  • Comprehensive Scenario Analysis: Explore various scenarios to assess Jonjee's future potential.
  • User-Friendly Interface: Designed for industry professionals while remaining approachable for newcomers.

Key Features

  • Genuine Financial Data for Jonjee Hi-tech (600872SS): Access reliable historical figures and future forecasts.
  • Customizable Forecast Inputs: Modify yellow-highlighted fields such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic adjustments for DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly charts and summaries to help visualize your valuation outcomes.
  • Designed for All Skill Levels: A straightforward, intuitive layout catered to investors, CFOs, and consultants alike.

How It Functions

  1. Download the Template: Gain immediate access to the Excel-based JONJEE DCF Calculator for [600872SS].
  2. Input Your Assumptions: Modify the yellow-highlighted cells to set growth rates, WACC, margins, and additional parameters.
  3. Instant Calculations: The model will instantly refresh to display Jonjee's intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
  5. Analyze and Decide: Leverage the findings to inform your investment decisions or financial analysis.

Why Opt for Jonjee Hi-tech's Calculator?

  • Time-Saving: Skip the hassle of building a DCF model from the ground up – it's ready for immediate use.
  • Enhanced Accuracy: Dependable financial data and formulas minimize valuation errors.
  • Completely Customizable: Adjust the model to align with your specific assumptions and forecasts.
  • User-Friendly Interpretation: Intuitive charts and results facilitate straightforward analysis.
  • Endorsed by Professionals: Crafted for experts who prioritize accuracy and ease of use.

Who Can Benefit from Jonjee Hi-tech Industrial & Commercial Holding Co., Ltd. (600872SS)?

  • Investors: Gain confidence in your investment choices with a robust valuation tool specially designed for market analysis.
  • Financial Analysts: Streamline your workflow with a comprehensive DCF model that can be easily tailored to your needs.
  • Consultants: Effortlessly modify the template for impactful presentations or detailed reports for clients.
  • Finance Enthusiasts: Enhance your grasp of valuation methods by exploring practical, real-world examples related to (600872SS).
  • Educators and Students: Utilize this resource as a hands-on learning aid in finance and investment courses.

Contents of the Template

  • Operating and Balance Sheet Data: Pre-filled historical data and forecasts for Jonjee Hi-tech Industrial & Commercial Holding Co., Ltd. (600872SS), including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for calculating the Weighted Average Cost of Capital (WACC), featuring parameters such as Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Customizable Discounted Cash Flow models that detail intrinsic value along with comprehensive calculations.
  • Financial Statements: Pre-loaded annual and quarterly financial statements to facilitate thorough analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios specific to Jonjee Hi-tech Industrial & Commercial Holding Co., Ltd. (600872SS).
  • Dashboard and Charts: A visual summary of valuation outputs and assumptions to simplify results analysis.


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.