|
Jiangsu Shemar Electric Co., Ltd (603530.SS) DCF -Bewertung
CN | Industrials | Electrical Equipment & Parts | 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
Jiangsu Shemar Electric Co.,Ltd (603530.SS) Bundle
Optimieren Sie Ihre Analyse und verbessern Sie die Präzision mit unserem DCF -Taschenrechner (603530S)! Ausgestattet mit tatsächlichen Daten von Jiangsu Shemar Electric Co., Ltd und anpassbaren Annahmen ermöglichen Sie, dass Sie wie ein erfahrener Investor prognostizieren, analysieren und value (603530S) prognostizieren, analysieren und value (603530S).
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 | 628.7 | 663.0 | 731.2 | 737.4 | 959.1 | 1,071.0 | 1,195.8 | 1,335.3 | 1,491.0 | 1,664.9 |
| Revenue Growth, % | 0 | 5.44 | 10.29 | 0.85181 | 30.06 | 11.66 | 11.66 | 11.66 | 11.66 | 11.66 |
| EBITDA | 190.7 | 218.1 | 167.9 | 112.8 | 261.5 | 275.8 | 308.0 | 343.9 | 384.0 | 428.8 |
| EBITDA, % | 30.34 | 32.9 | 22.96 | 15.3 | 27.27 | 25.75 | 25.75 | 25.75 | 25.75 | 25.75 |
| Depreciation | 41.2 | 42.7 | 50.9 | 58.1 | 74.3 | 76.2 | 85.1 | 95.0 | 106.1 | 118.5 |
| Depreciation, % | 6.56 | 6.44 | 6.96 | 7.88 | 7.75 | 7.12 | 7.12 | 7.12 | 7.12 | 7.12 |
| EBIT | 149.5 | 175.4 | 117.0 | 54.8 | 187.2 | 199.6 | 222.9 | 248.9 | 277.9 | 310.3 |
| EBIT, % | 23.78 | 26.46 | 16.01 | 7.43 | 19.52 | 18.64 | 18.64 | 18.64 | 18.64 | 18.64 |
| Total Cash | 341.2 | 306.8 | 576.6 | 582.3 | 444.1 | 652.6 | 728.7 | 813.7 | 908.5 | 1,014.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 394.0 | 395.3 | 427.8 | 423.5 | 476.2 | 616.6 | 688.5 | 768.8 | 858.4 | 958.5 |
| Account Receivables, % | 62.66 | 59.62 | 58.5 | 57.43 | 49.65 | 57.57 | 57.57 | 57.57 | 57.57 | 57.57 |
| Inventories | 75.4 | 79.6 | 153.0 | 207.8 | 215.9 | 204.8 | 228.7 | 255.3 | 285.1 | 318.3 |
| Inventories, % | 11.99 | 12 | 20.93 | 28.18 | 22.51 | 19.12 | 19.12 | 19.12 | 19.12 | 19.12 |
| Accounts Payable | 101.2 | 81.4 | 224.0 | 85.4 | 176.6 | 190.6 | 212.8 | 237.7 | 265.4 | 296.3 |
| Accounts Payable, % | 16.09 | 12.28 | 30.63 | 11.58 | 18.41 | 17.8 | 17.8 | 17.8 | 17.8 | 17.8 |
| Capital Expenditure | -77.1 | -36.1 | -63.1 | -60.6 | -45.2 | -84.1 | -93.9 | -104.8 | -117.1 | -130.7 |
| Capital Expenditure, % | -12.26 | -5.44 | -8.63 | -8.22 | -4.71 | -7.85 | -7.85 | -7.85 | -7.85 | -7.85 |
| Tax Rate, % | 15.15 | 15.15 | 15.15 | 15.15 | 15.15 | 15.15 | 15.15 | 15.15 | 15.15 | 15.15 |
| EBITAT | 127.4 | 130.9 | 100.1 | 51.0 | 158.8 | 169.0 | 188.8 | 210.8 | 235.3 | 262.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -276.6 | 112.3 | 124.5 | -140.6 | 218.4 | 45.9 | 106.4 | 118.8 | 132.7 | 148.1 |
| WACC, % | 6.07 | 6.07 | 6.07 | 6.08 | 6.07 | 6.07 | 6.07 | 6.07 | 6.07 | 6.07 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 452.4 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 154 | |||||||||
| Terminal Value | 7,425 | |||||||||
| Present Terminal Value | 5,529 | |||||||||
| Enterprise Value | 5,981 | |||||||||
| Net Debt | -410 | |||||||||
| Equity Value | 6,391 | |||||||||
| Diluted Shares Outstanding, MM | 428 | |||||||||
| Equity Value Per Share | 14.93 |
Benefits You'll Receive
- Comprehensive Financial Model: Utilize Jiangsu Shemar Electric Co., Ltd's [603530SS] actual data for accurate DCF valuation.
- Complete Forecast Flexibility: Modify revenue growth rates, profit margins, WACC, and other essential variables.
- Real-Time Calculations: Instant updates provide immediate insights as you adjust your inputs.
- Professional-Grade Template: A polished Excel file tailored for expert-level valuation analysis.
- Adaptable and Reusable: Designed for versatility, making it easy to conduct detailed forecasts repeatedly.
Key Features
- Comprehensive JSHE Data: Pre-populated with Jiangsu Shemar Electric’s historical financial data and future projections.
- Customizable Assumptions: Tailor revenue growth, profit margins, WACC, tax rates, and capital expenditure inputs to suit your analysis.
- Interactive Valuation Model: Real-time updates to Net Present Value (NPV) and intrinsic value based on your customizable inputs.
- Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
- Intuitive Interface: Designed for ease of use, making it accessible for both professionals and novices.
How It Works
- 1. Access the Template: Download and open the Excel file featuring Jiangsu Shemar Electric Co., Ltd's preloaded data.
- 2. Modify Assumptions: Adjust essential inputs such as growth projections, WACC, and capital expenditures.
- 3. View Results Instantly: The DCF model automatically calculates the intrinsic value and NPV.
- 4. Explore Scenarios: Evaluate multiple projections to investigate various valuation outcomes.
- 5. Present with Assurance: Deliver professional valuation analyses to bolster your decision-making process.
Why Opt for Shemar's Calculator?
- All-in-One Solution: Features DCF, WACC, and financial ratio analyses all in one tool.
- Flexible Inputs: Modify the highlighted cells to explore different scenarios.
- In-Depth Analysis: Automatically calculates the intrinsic value and Net Present Value for Jiangsu Shemar Electric (603530SS).
- Preloaded Information: Historical and projected data provide reliable starting figures.
- High-Quality Standards: Perfect for financial analysts, investors, and business consultants alike.
Who Can Benefit from This Product?
- Engineering Students: Master technical evaluation methods and apply them with real-world data.
- Researchers: Utilize advanced modeling techniques in your academic studies or research projects.
- Investors: Validate your investment strategies by analyzing the valuation of Jiangsu Shemar Electric Co., Ltd (603530SS).
- Market Analysts: Enhance your analysis process with a ready-to-use, customizable DCF model.
- Entrepreneurs: Understand the evaluation practices of large companies like Jiangsu Shemar Electric Co., Ltd (603530SS).
What the Template Contains
- Historical Data: Contains Jiangsu Shemar Electric Co., Ltd's past financial performance and baseline forecasts.
- DCF and Levered DCF Models: Comprehensive templates to assess the intrinsic value of Jiangsu Shemar Electric Co., Ltd (603530SS).
- WACC Sheet: Pre-calculated metrics for Weighted Average Cost of Capital.
- Editable Inputs: Adjust key variables such as growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A thorough analysis of Jiangsu Shemar Electric Co., Ltd's financial statements.
- Interactive Dashboard: Dynamic visualization of valuation outcomes and forecasts.
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.