|
Jiangxi Lianchuang Optoelectronic Science & Technology Co., Ltd (600363.SS) Valation DCF
CN | Technology | Hardware, Equipment & Parts | SHH
|
- ✓ 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
Jiangxi Lianchuang Opto-Electronic Science&Technology Co.,Ltd (600363.SS) Bundle
Simplifiez Jiangxi Lianchuang Opto-Electronic Science & Technology Co., Ltd Valuation avec cette calculatrice DCF personnalisable! Doté de Real Jiangxi Lianchuang Opto-Electronic Science & Technology Co., Ltd Financials and Adjustable Prévisions, vous pouvez tester des scénarios et découvrir le Jiangxi Lianchuang Opto-Electronic Science & Technology Co., Ltd Fair Value en quelques minutes.
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 | 4,354.6 | 3,826.7 | 3,585.9 | 3,313.7 | 3,239.6 | 3,010.9 | 2,798.3 | 2,600.8 | 2,417.1 | 2,246.5 |
| Revenue Growth, % | 0 | -12.12 | -6.29 | -7.59 | -2.24 | -7.06 | -7.06 | -7.06 | -7.06 | -7.06 |
| EBITDA | 378.0 | 210.3 | 428.0 | 474.5 | 591.0 | 353.3 | 328.4 | 305.2 | 283.6 | 263.6 |
| EBITDA, % | 8.68 | 5.5 | 11.94 | 14.32 | 18.24 | 11.73 | 11.73 | 11.73 | 11.73 | 11.73 |
| Depreciation | 94.9 | 105.8 | 117.5 | 94.5 | 114.0 | 87.9 | 81.7 | 75.9 | 70.5 | 65.6 |
| Depreciation, % | 2.18 | 2.76 | 3.28 | 2.85 | 3.52 | 2.92 | 2.92 | 2.92 | 2.92 | 2.92 |
| EBIT | 283.1 | 104.5 | 310.6 | 380.0 | 476.9 | 265.4 | 246.7 | 229.3 | 213.1 | 198.1 |
| EBIT, % | 6.5 | 2.73 | 8.66 | 11.47 | 14.72 | 8.82 | 8.82 | 8.82 | 8.82 | 8.82 |
| Total Cash | 598.4 | 1,359.1 | 1,158.1 | 1,605.5 | 1,836.7 | 1,124.3 | 1,044.9 | 971.1 | 902.6 | 838.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,592.0 | 1,154.4 | 989.5 | 679.2 | 954.6 | 868.8 | 807.5 | 750.5 | 697.5 | 648.3 |
| Account Receivables, % | 36.56 | 30.17 | 27.6 | 20.5 | 29.46 | 28.86 | 28.86 | 28.86 | 28.86 | 28.86 |
| Inventories | 692.1 | 732.0 | 844.5 | 801.1 | 671.8 | 623.2 | 579.2 | 538.3 | 500.3 | 465.0 |
| Inventories, % | 15.89 | 19.13 | 23.55 | 24.18 | 20.74 | 20.7 | 20.7 | 20.7 | 20.7 | 20.7 |
| Accounts Payable | 1,445.7 | 1,289.1 | 1,168.3 | 523.0 | 641.2 | 813.2 | 755.8 | 702.4 | 652.8 | 606.7 |
| Accounts Payable, % | 33.2 | 33.69 | 32.58 | 15.78 | 19.79 | 27.01 | 27.01 | 27.01 | 27.01 | 27.01 |
| Capital Expenditure | -153.7 | -238.6 | -248.0 | -219.0 | -73.4 | -153.9 | -143.0 | -132.9 | -123.5 | -114.8 |
| Capital Expenditure, % | -3.53 | -6.23 | -6.92 | -6.61 | -2.27 | -5.11 | -5.11 | -5.11 | -5.11 | -5.11 |
| Tax Rate, % | 17.9 | 17.9 | 17.9 | 17.9 | 17.9 | 17.9 | 17.9 | 17.9 | 17.9 | 17.9 |
| EBITAT | 234.3 | 90.0 | 251.2 | 316.8 | 391.5 | 220.5 | 204.9 | 190.4 | 177.0 | 164.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -663.0 | 198.5 | 52.2 | -99.2 | 404.4 | 460.7 | 191.5 | 178.0 | 165.4 | 153.7 |
| WACC, % | 6.1 | 6.11 | 6.09 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 998.2 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 160 | |||||||||
| Terminal Value | 7,615 | |||||||||
| Present Terminal Value | 5,663 | |||||||||
| Enterprise Value | 6,662 | |||||||||
| Net Debt | -788 | |||||||||
| Equity Value | 7,450 | |||||||||
| Diluted Shares Outstanding, MM | 452 | |||||||||
| Equity Value Per Share | 16.47 |
What You Will Receive
- Authentic 600363SS Financial Data: Pre-loaded with Jiangxi Lianchuang's historical and projected financial information for accurate analysis.
- Completely Customizable Template: Easily adjust key parameters such as revenue growth, WACC, and EBITDA percentage.
- Real-Time Calculations: Observe immediate updates to Jiangxi Lianchuang’s intrinsic value as you make adjustments.
- Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
- User-Friendly Interface: Clear layout and straightforward instructions suitable for all levels of expertise.
Key Features
- 🔍 Real-Life [Symbol] Financials: Pre-filled historical and projected data for Jiangxi Lianchuang Opto-Electronic Science & Technology Co., Ltd (600363SS).
- ✏️ Fully Customizable Inputs: Adjust all key parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Integrated formulas calculate the intrinsic value of Jiangxi Lianchuang using the Discounted Cash Flow method.
- ⚡ Instant Results: View Jiangxi Lianchuang’s valuation immediately upon adjusting inputs.
- Scenario Analysis: Evaluate and compare different outcomes based on various financial assumptions side-by-side.
How It Works
- Step 1: Download the Excel file for Jiangxi Lianchuang Opto-Electronic Science & Technology Co., Ltd (600363SS).
- Step 2: Review the pre-filled financial data and forecasts for Jiangxi Lianchuang.
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (identified in highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
- Step 5: Evaluate the results and leverage the outputs for your investment strategies.
Why Choose Jiangxi Lianchuang Opto-Electronic Science & Technology Co., Ltd (600363SS)?
- Save Time: Skip the hassle of building complex models; our solutions are ready to implement.
- Enhance Precision: Access to accurate data and methodologies minimizes valuation errors.
- Completely Flexible: Adjust the framework to align with your unique assumptions and forecasts.
- User-Friendly Design: Intuitive visualizations and outputs facilitate straightforward analysis of results.
- Endorsed by Professionals: Crafted for industry experts prioritizing accuracy and functionality.
Who Can Benefit from This Product?
- Investors: Assess the valuation of Jiangxi Lianchuang Opto-Electronic Science & Technology Co., Ltd (600363SS) before making stock transactions.
- CFOs and Financial Analysts: Enhance valuation procedures and evaluate financial forecasts.
- Startup Founders: Understand the valuation methods applied to prominent firms like Jiangxi Lianchuang (600363SS).
- Consultants: Provide comprehensive valuation reports for your clients regarding Jiangxi Lianchuang (600363SS).
- Students and Educators: Utilize real-world examples to teach and practice valuation methods.
Overview of Template Components
- Pre-Filled DCF Model: Financial data for Jiangxi Lianchuang Opto-Electronic Science & Technology Co., Ltd (600363SS) preloaded for immediate analysis.
- WACC Calculator: Comprehensive calculations for the Weighted Average Cost of Capital.
- Financial Ratios: Assess the profitability, leverage, and efficiency of Jiangxi Lianchuang (600363SS).
- Editable Inputs: Modify key assumptions such as growth rates, profit margins, and capital expenditures to align with your scenarios.
- Financial Statements: Access annual and quarterly reports to facilitate in-depth analysis.
- Interactive Dashboard: Effortlessly visualize essential 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.