|
Suzhou Anjie Technology Co., Ltd. (002635.SZ) Évaluation DCF
CN | Technology | Computer Hardware | SHZ
|
- ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
- ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
- ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
- ✓ Aucune Expertise N'Est Requise; Facile À Suivre
Suzhou Anjie Technology Co., Ltd. (002635.SZ) Bundle
Améliorez vos stratégies d'investissement avec la calculatrice DCF (002635SZ)! Explorez les données financières réelles de Suzhou Anjie Technology Co., Ltd., ajustez les projections et dépenses de croissance et observez comment ces modifications affectent la valeur intrinsèque de [l'entreprise] en temps réel.
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 | 3,136.1 | 2,905.3 | 3,883.8 | 4,198.6 | 4,516.6 | 4,990.8 | 5,514.8 | 6,093.8 | 6,733.6 | 7,440.6 |
| Revenue Growth, % | 0 | -7.36 | 33.68 | 8.11 | 7.57 | 10.5 | 10.5 | 10.5 | 10.5 | 10.5 |
| EBITDA | -345.1 | 764.8 | 553.0 | 641.0 | 673.3 | 596.2 | 658.8 | 728.0 | 804.4 | 888.9 |
| EBITDA, % | -11 | 26.32 | 14.24 | 15.27 | 14.91 | 11.95 | 11.95 | 11.95 | 11.95 | 11.95 |
| Depreciation | 305.9 | 301.1 | 335.1 | 377.4 | 341.9 | 452.2 | 499.7 | 552.1 | 610.1 | 674.1 |
| Depreciation, % | 9.75 | 10.36 | 8.63 | 8.99 | 7.57 | 9.06 | 9.06 | 9.06 | 9.06 | 9.06 |
| EBIT | -651.0 | 463.7 | 217.9 | 263.6 | 331.4 | 144.0 | 159.1 | 175.9 | 194.3 | 214.7 |
| EBIT, % | -20.76 | 15.96 | 5.61 | 6.28 | 7.34 | 2.89 | 2.89 | 2.89 | 2.89 | 2.89 |
| Total Cash | 2,210.9 | 2,438.3 | 1,697.0 | 2,281.6 | 1,596.9 | 2,872.8 | 3,174.4 | 3,507.7 | 3,876.0 | 4,283.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,222.9 | 900.7 | 1,351.7 | 1,198.4 | 1,499.2 | 1,662.3 | 1,836.8 | 2,029.7 | 2,242.8 | 2,478.2 |
| Account Receivables, % | 38.99 | 31 | 34.8 | 28.54 | 33.19 | 33.31 | 33.31 | 33.31 | 33.31 | 33.31 |
| Inventories | 411.6 | 439.1 | 650.4 | 588.7 | 477.9 | 694.6 | 767.5 | 848.1 | 937.1 | 1,035.5 |
| Inventories, % | 13.12 | 15.11 | 16.75 | 14.02 | 10.58 | 13.92 | 13.92 | 13.92 | 13.92 | 13.92 |
| Accounts Payable | 264.6 | 849.6 | 1,148.9 | 745.2 | 1,052.4 | 1,081.1 | 1,194.7 | 1,320.1 | 1,458.7 | 1,611.9 |
| Accounts Payable, % | 8.44 | 29.24 | 29.58 | 17.75 | 23.3 | 21.66 | 21.66 | 21.66 | 21.66 | 21.66 |
| Capital Expenditure | -445.1 | -650.1 | -778.5 | -598.7 | -635.1 | -847.8 | -936.8 | -1,035.2 | -1,143.8 | -1,263.9 |
| Capital Expenditure, % | -14.19 | -22.38 | -20.05 | -14.26 | -14.06 | -16.99 | -16.99 | -16.99 | -16.99 | -16.99 |
| Tax Rate, % | 3.06 | 3.06 | 3.06 | 3.06 | 3.06 | 3.06 | 3.06 | 3.06 | 3.06 | 3.06 |
| EBITAT | -658.6 | 463.6 | 197.8 | 248.0 | 321.3 | 138.8 | 153.4 | 169.5 | 187.2 | 206.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -2,167.8 | 994.4 | -608.8 | -162.0 | 145.3 | -607.8 | -417.7 | -461.6 | -510.1 | -563.6 |
| WACC, % | 7.85 | 7.85 | 7.83 | 7.84 | 7.84 | 7.84 | 7.84 | 7.84 | 7.84 | 7.84 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -2,054.5 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | -586 | |||||||||
| Terminal Value | -15,262 | |||||||||
| Present Terminal Value | -10,464 | |||||||||
| Enterprise Value | -12,518 | |||||||||
| Net Debt | -192 | |||||||||
| Equity Value | -12,327 | |||||||||
| Diluted Shares Outstanding, MM | 672 | |||||||||
| Equity Value Per Share | -18.33 |
What You Will Receive
- Adjustable Forecast Parameters: Seamlessly modify key assumptions (growth %, margins, WACC) to generate various scenarios.
- Real-Life Financial Data: Suzhou Anjie Technology Co., Ltd. (002635SZ) financial information pre-loaded to facilitate your analysis.
- Automatic DCF Calculations: The template computes Net Present Value (NPV) and intrinsic value automatically for you.
- Customizable and Professional Design: A refined Excel model that can be tailored to suit your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features of Suzhou Anjie Technology Co., Ltd. (002635SZ)
- Accurate Financial Data: Access reliable historical figures and forward-looking estimates for informed decision-making.
- Tailored Forecast Parameters: Modify highlighted cells for important metrics such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic recalculations of DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Intuitive charts and summaries that clearly present your valuation outcomes.
- Designed for All Users: A straightforward interface suitable for investors, CFOs, and consultants alike.
How It Operates
- Download: Get the ready-to-use Excel file containing Suzhou Anjie Technology Co., Ltd.'s financial data.
- Customize: Modify projections, such as revenue growth, EBITDA %, and WACC.
- Real-Time Updates: Intrinsic value and NPV calculations refresh automatically.
- Scenario Testing: Develop various forecasts and instantly compare results.
- Informed Decisions: Leverage the valuation data to inform your investment strategies for (002635SZ).
Why Choose Our Calculator for Suzhou Anjie Technology Co., Ltd. (002635SZ)?
- Precision: We utilize accurate financial data from Suzhou Anjie Technology Co., Ltd. to ensure reliable results.
- Adaptability: Users can easily adjust inputs and test various scenarios to meet their needs.
- Efficiency: Eliminate the complexities of creating a discounted cash flow (DCF) model from the ground up.
- High-Quality: Tailored with attention to detail that meets the standards expected by financial professionals.
- Intuitive Design: Accessible for everyone, regardless of their level of experience in financial modeling.
Who Can Benefit from Our Services?
- Finance Students: Master valuation methods and apply them using live data from Suzhou Anjie Technology Co., Ltd. (002635SZ).
- Researchers: Integrate professional models into your academic projects or studies.
- Investors: Validate your hypotheses and assess valuation results for Suzhou Anjie Technology Co., Ltd. (002635SZ).
- Market Analysts: Enhance your analysis process with our user-friendly, customizable DCF model.
- Entrepreneurs: Discover how major public firms like Suzhou Anjie Technology Co., Ltd. (002635SZ) are evaluated.
Contents of the Template
- Comprehensive DCF Model: Editable template with in-depth valuation calculations tailored for Suzhou Anjie Technology Co., Ltd. (002635SZ).
- Real-World Data: Historical and projected financials for Suzhou Anjie Technology preloaded for analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Built-in analysis covering profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Clear, actionable results presented through charts and tables.
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.