|
Jiangyin Jianghua Microelectronics Materials Co., Ltd (603078.SS) DCF -Bewertung
CN | Technology | Semiconductors | SHH
|
- ✓ 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
Jiangyin Jianghua Microelectronics Materials Co., Ltd (603078.SS) Bundle
Sparen Sie Zeit und verbessern Sie die Präzision mit unserem DCF -Taschenrechner (603078S)! Mit realen Daten von Jiangyin Jianghua Microelectronics Materials Co., Ltd und anpassbaren Annahmen ermöglichen dieses Tool Sie, wie ein erfahrener Investor zu prognostizieren, zu analysieren und zu bewerten (603078S).
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 | 490.4 | 563.8 | 792.1 | 939.2 | 1,029.9 | 1,245.4 | 1,505.9 | 1,821.0 | 2,201.9 | 2,662.6 |
| Revenue Growth, % | 0 | 14.96 | 40.5 | 18.56 | 9.66 | 20.92 | 20.92 | 20.92 | 20.92 | 20.92 |
| EBITDA | 70.1 | 105.0 | 107.0 | 199.1 | 209.2 | 219.1 | 264.9 | 320.3 | 387.3 | 468.4 |
| EBITDA, % | 14.3 | 18.63 | 13.51 | 21.2 | 20.32 | 17.59 | 17.59 | 17.59 | 17.59 | 17.59 |
| Depreciation | 28.7 | 31.6 | 37.5 | 84.6 | 112.9 | 90.1 | 108.9 | 131.7 | 159.3 | 192.6 |
| Depreciation, % | 5.86 | 5.6 | 4.74 | 9.01 | 10.96 | 7.23 | 7.23 | 7.23 | 7.23 | 7.23 |
| EBIT | 41.4 | 73.5 | 69.5 | 114.5 | 96.3 | 129.0 | 156.0 | 188.6 | 228.1 | 275.8 |
| EBIT, % | 8.44 | 13.03 | 8.77 | 12.19 | 9.35 | 10.36 | 10.36 | 10.36 | 10.36 | 10.36 |
| Total Cash | 345.8 | 550.9 | 382.7 | 998.6 | 845.2 | 992.8 | 1,200.5 | 1,451.7 | 1,755.4 | 2,122.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 214.4 | 218.6 | 336.1 | 386.6 | 389.0 | 507.7 | 613.9 | 742.4 | 897.7 | 1,085.5 |
| Account Receivables, % | 43.71 | 38.78 | 42.42 | 41.17 | 37.77 | 40.77 | 40.77 | 40.77 | 40.77 | 40.77 |
| Inventories | 33.1 | 30.5 | 50.3 | 68.2 | 75.6 | 82.5 | 99.7 | 120.6 | 145.8 | 176.4 |
| Inventories, % | 6.74 | 5.41 | 6.36 | 7.26 | 7.34 | 6.62 | 6.62 | 6.62 | 6.62 | 6.62 |
| Accounts Payable | 156.5 | 347.7 | 375.4 | 163.7 | 116.8 | 422.8 | 511.3 | 618.2 | 747.6 | 904.0 |
| Accounts Payable, % | 31.92 | 61.68 | 47.39 | 17.43 | 11.34 | 33.95 | 33.95 | 33.95 | 33.95 | 33.95 |
| Capital Expenditure | -199.0 | -276.9 | -229.8 | -216.1 | -98.6 | -376.8 | -455.6 | -550.9 | -666.2 | -805.5 |
| Capital Expenditure, % | -40.57 | -49.11 | -29 | -23.01 | -9.57 | -30.25 | -30.25 | -30.25 | -30.25 | -30.25 |
| Tax Rate, % | -28.11 | -28.11 | -28.11 | -28.11 | -28.11 | -28.11 | -28.11 | -28.11 | -28.11 | -28.11 |
| EBITAT | 40.2 | 63.6 | 63.8 | 127.1 | 123.4 | 122.6 | 148.3 | 179.3 | 216.9 | 262.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -221.0 | 7.8 | -238.1 | -284.5 | 81.1 | 16.4 | -233.4 | -282.2 | -341.3 | -412.7 |
| WACC, % | 4.96 | 4.94 | 4.95 | 4.96 | 4.96 | 4.95 | 4.95 | 4.95 | 4.95 | 4.95 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -1,045.7 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | -429 | |||||||||
| Terminal Value | -44,978 | |||||||||
| Present Terminal Value | -35,319 | |||||||||
| Enterprise Value | -36,364 | |||||||||
| Net Debt | -223 | |||||||||
| Equity Value | -36,141 | |||||||||
| Diluted Shares Outstanding, MM | 386 | |||||||||
| Equity Value Per Share | -93.71 |
Benefits You Will Receive
- Comprehensive Financial Model: Leverage Jiangyin Jianghua Microelectronics Materials Co., Ltd (603078SS)'s actual data for accurate DCF valuation.
- Complete Forecast Flexibility: Modify revenue growth, profit margins, WACC, and other essential factors.
- Real-Time Calculations: Instant updates allow you to view results immediately as you make adjustments.
- Professional-Grade Template: A polished Excel file crafted for high-level valuation purposes.
- Adaptable and Reusable: Designed for versatility, enabling repeated use for in-depth forecasting.
Key Features
- Comprehensive Historical Data: Pre-loaded with Jiangyin Jianghua Microelectronics Materials Co., Ltd's historical financials and future projections.
- Customizable Assumptions: Tailor revenue growth rates, profit margins, WACC, tax rates, and capital expenditure inputs.
- Dynamic Valuation Framework: Automatically refreshes Net Present Value (NPV) and intrinsic value based on your adjustments.
- Multiple Scenario Analysis: Develop various forecast scenarios to explore different valuation results.
- Intuitive User Interface: Easy to navigate, organized, and suitable for both professionals and newcomers.
How It Functions
- Download the Template: Gain immediate access to the Excel-based Jiangyin Jianghua Microelectronics DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional parameters.
- Instant Calculations: The model swiftly recalculates Jiangyin Jianghua's intrinsic value.
- Test Scenarios: Experiment with different assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the results to inform your investment strategy or financial evaluation.
Why Opt for Our Financial Calculator for Jiangyin Jianghua Microelectronics Materials Co., Ltd (603078SS)?
- Precision: Leveraging accurate financial data specific to Jiangyin Jianghua enhances reliability.
- Versatility: Crafted to allow users to easily adjust and experiment with input parameters.
- Efficiency: Eliminate the complexities of creating a DCF model from the ground up.
- High-Quality: Designed with the precision and functionality suitable for CFOs and finance professionals.
- User-Friendly: Intuitive interface designed for users of all skill levels, including those new to financial modeling.
Who Can Benefit from This Product?
- Institutional Investors: Develop comprehensive and trustworthy valuation models for assessing investments in Jiangyin Jianghua Microelectronics Materials Co., Ltd (603078SS).
- Corporate Finance Departments: Evaluate various valuation scenarios to inform strategic decisions within the organization.
- Financial Consultants and Advisors: Deliver precise valuation analysis to clients regarding Jiangyin Jianghua Microelectronics Materials Co., Ltd (603078SS).
- Students and Academics: Utilize real-world financial data to enhance learning and practical skills in financial modeling.
- Technology Analysts: Gain insights into the market valuation of microelectronics companies like Jiangyin Jianghua Microelectronics Materials Co., Ltd (603078SS).
Contents of the Template
- Preloaded JMH Data: Historical and projected financial information, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade spreadsheets for determining intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for modifying revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financial reports for in-depth analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to assess performance.
- Dashboard and Charts: Visual summaries 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.