|
Beijing Sinnet Technology Co., Ltd (300383.SZ) Valation DCF
CN | Technology | Software - Infrastructure | 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
Beijing Sinnet Technology Co., Ltd (300383.SZ) Bundle
Évaluez les perspectives financières de Beijing Sinnet Technology, Ltd avec l'expertise! Ce calculatrice DCF (300383SZ) fournit des données financières pré-remplies ainsi que la flexibilité de modification de la croissance des revenus, du WACC, des marges et d'autres hypothèses essentielles pour s'aligner sur vos prévisions.
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 | 7,097.2 | 7,476.2 | 7,699.9 | 7,191.0 | 7,855.5 | 8,070.8 | 8,292.0 | 8,519.3 | 8,752.8 | 8,992.7 |
| Revenue Growth, % | 0 | 5.34 | 2.99 | -6.61 | 9.24 | 2.74 | 2.74 | 2.74 | 2.74 | 2.74 |
| EBITDA | 1,460.6 | 1,631.7 | 1,609.9 | 1,379.6 | 1,394.8 | 1,618.3 | 1,662.6 | 1,708.2 | 1,755.0 | 1,803.1 |
| EBITDA, % | 20.58 | 21.83 | 20.91 | 19.19 | 17.76 | 20.05 | 20.05 | 20.05 | 20.05 | 20.05 |
| Depreciation | 457.1 | 528.2 | 606.7 | 825.8 | 718.9 | 678.3 | 696.9 | 716.0 | 735.6 | 755.8 |
| Depreciation, % | 6.44 | 7.07 | 7.88 | 11.48 | 9.15 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 |
| EBIT | 1,003.5 | 1,103.5 | 1,003.2 | 553.8 | 676.0 | 940.0 | 965.8 | 992.2 | 1,019.4 | 1,047.4 |
| EBIT, % | 14.14 | 14.76 | 13.03 | 7.7 | 8.61 | 11.65 | 11.65 | 11.65 | 11.65 | 11.65 |
| Total Cash | 816.6 | 1,303.2 | 4,171.2 | 3,381.1 | 2,689.3 | 2,653.1 | 2,725.8 | 2,800.5 | 2,877.3 | 2,956.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,928.3 | 1,951.0 | 2,213.4 | 2,259.2 | 2,183.8 | 2,279.7 | 2,342.2 | 2,406.3 | 2,472.3 | 2,540.1 |
| Account Receivables, % | 27.17 | 26.1 | 28.75 | 31.42 | 27.8 | 28.25 | 28.25 | 28.25 | 28.25 | 28.25 |
| Inventories | 8.7 | 9.8 | 10.7 | 14.1 | 13.9 | 12.4 | 12.7 | 13.1 | 13.4 | 13.8 |
| Inventories, % | 0.1229 | 0.13131 | 0.13935 | 0.19618 | 0.17695 | 0.15334 | 0.15334 | 0.15334 | 0.15334 | 0.15334 |
| Accounts Payable | 1,106.4 | 983.3 | 1,452.5 | 1,546.3 | 1,726.7 | 1,470.3 | 1,510.6 | 1,552.0 | 1,594.6 | 1,638.3 |
| Accounts Payable, % | 15.59 | 13.15 | 18.86 | 21.5 | 21.98 | 18.22 | 18.22 | 18.22 | 18.22 | 18.22 |
| Capital Expenditure | -690.1 | -1,119.6 | -2,457.1 | -1,705.7 | -1,246.9 | -1,552.8 | -1,595.4 | -1,639.1 | -1,684.1 | -1,730.2 |
| Capital Expenditure, % | -9.72 | -14.98 | -31.91 | -23.72 | -15.87 | -19.24 | -19.24 | -19.24 | -19.24 | -19.24 |
| Tax Rate, % | 20.37 | 20.37 | 20.37 | 20.37 | 20.37 | 20.37 | 20.37 | 20.37 | 20.37 | 20.37 |
| EBITAT | 900.6 | 965.6 | 904.4 | 560.3 | 538.3 | 840.4 | 863.5 | 887.1 | 911.5 | 936.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -162.9 | 227.3 | -740.1 | -275.0 | 266.3 | -384.8 | -57.6 | -59.2 | -60.8 | -62.4 |
| WACC, % | 5.85 | 5.84 | 5.85 | 5.91 | 5.79 | 5.85 | 5.85 | 5.85 | 5.85 | 5.85 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -560.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -64 | |||||||||
| Terminal Value | -1,656 | |||||||||
| Present Terminal Value | -1,246 | |||||||||
| Enterprise Value | -1,807 | |||||||||
| Net Debt | 1,010 | |||||||||
| Equity Value | -2,817 | |||||||||
| Diluted Shares Outstanding, MM | 1,763 | |||||||||
| Equity Value Per Share | -1.60 |
What You Will Receive
- Authentic 300383SZ Financial Data: Pre-filled with Beijing Sinnet Technology Co., Ltd’s historical and projected financial information for accurate analysis.
- Fully Customizable Template: Easily adjust key variables such as revenue growth, WACC, and EBITDA percentage.
- Instantaneous Calculations: Watch the intrinsic value for Beijing Sinnet Technology Co., Ltd update in real-time as you make changes.
- Professional Valuation Tool: Crafted for investors, analysts, and consultants who require precise DCF outcomes.
- User-Friendly Layout: A straightforward design and clear guidelines suitable for all levels of experience.
Key Features
- Comprehensive 300383SZ Data: Pre-filled with historical financial performance and future growth projections for Beijing Sinnet Technology Co., Ltd.
- Customizable Parameters: Modify revenue growth rates, profit margins, discount rates, tax assumptions, and capital expenditure plans.
- Interactive Valuation Model: Automatic recalculation of Net Present Value (NPV) and intrinsic value in response to your adjustments.
- Scenario Analysis: Develop various forecasting scenarios to evaluate diverse valuation results.
- User-Friendly Interface: Intuitive layout designed for both seasoned professionals and newcomers.
How It Functions
- Download: Obtain the pre-formatted Excel file containing Beijing Sinnet Technology Co., Ltd's (300383SZ) financial data.
- Customize: Modify forecasts, including revenue growth, EBITDA percentage, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate various projections and instantly assess the results.
- Make Decisions: Leverage the valuation outcomes to inform your investment strategy.
Why Opt for the [Symbol] Calculator?
- Time Efficient: Skip the hassle of building a DCF model from the ground up – it's instantly available for use.
- Enhanced Accuracy: Dependable financial information and calculations minimize valuation errors.
- Completely Customizable: Adjust the model to align with your forecasts and assumptions.
- Simple to Understand: Intuitive charts and results facilitate straightforward analysis.
- Endorsed by Professionals: Crafted for industry experts who prioritize accuracy and ease of use.
Who Can Benefit from This Product?
- Finance Students: Master valuation techniques by applying them to real data relevant to Beijing Sinnet Technology Co., Ltd (300383SZ).
- Academics: Enhance your research or coursework by integrating professional models specific to Beijing Sinnet Technology Co., Ltd (300383SZ).
- Investors: Validate your investment assumptions and evaluate valuation scenarios for Beijing Sinnet Technology Co., Ltd (300383SZ).
- Analysts: Optimize your analysis process with a pre-built, customizable DCF model tailored for Beijing Sinnet Technology Co., Ltd (300383SZ).
- Small Business Owners: Discover how large public companies like Beijing Sinnet Technology Co., Ltd (300383SZ) are assessed and valued.
Contents of the Template
- Pre-Filled DCF Model: Beijing Sinnet Technology Co., Ltd's (300383SZ) financial data ready for immediate application.
- WACC Calculator: Comprehensive calculations for the Weighted Average Cost of Capital.
- Financial Ratios: Assess Beijing Sinnet Technology Co., Ltd's (300383SZ) profitability, leverage, and efficiency.
- Editable Inputs: Adjust assumptions such as growth, margins, and CAPEX to suit your scenarios.
- Financial Statements: Detailed annual and quarterly reports for in-depth analysis.
- Interactive Dashboard: Effortlessly visualize key valuation metrics and outcomes.
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.