|
Jiangsu Financial Leasing Co., Ltd. (600901.SS) Évaluation DCF |
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
Compatible MAC/PC, entièrement débloqué
Aucune Expertise N'Est Requise; Facile À Suivre
Jiangsu Financial Leasing Co., Ltd. (600901.SS) Bundle
Explorez l'avenir financier de Jiangsu Financial Leasing Co., Ltd. (600901SS) avec notre calculatrice DCF facile à utiliser! Entrez vos projections pour la croissance, les marges et les dépenses pour déterminer la valeur intrinsèque de Jiangsu Financial Leasing Co., Ltd. (600901SS) et affinez votre stratégie d'investissement.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2,894.9 | 3,234.8 | 3,740.7 | 4,786.7 | 8,138.1 | 10,688.5 | 14,038.2 | 18,437.7 | 24,216.0 | 31,805.1 |
| Revenue Growth, % | 0 | 11.74 | 15.64 | 27.96 | 70.01 | 31.34 | 31.34 | 31.34 | 31.34 | 31.34 |
| EBITDA | 2,540.6 | 2,801.3 | 6,834.5 | .0 | 4,728.7 | 7,107.1 | 9,334.4 | 12,259.7 | 16,101.9 | 21,148.1 |
| EBITDA, % | 87.76 | 86.6 | 182.71 | 0 | 58.11 | 66.49 | 66.49 | 66.49 | 66.49 | 66.49 |
| Depreciation | 37.1 | 37.4 | 2,937.8 | 58.4 | 96.9 | 1,782.5 | 2,341.1 | 3,074.8 | 4,038.4 | 5,304.1 |
| Depreciation, % | 1.28 | 1.16 | 78.54 | 1.22 | 1.19 | 16.68 | 16.68 | 16.68 | 16.68 | 16.68 |
| EBIT | 2,503.5 | 2,763.9 | 3,896.7 | -58.4 | 4,631.8 | 7,003.5 | 9,198.3 | 12,081.0 | 15,867.1 | 20,839.8 |
| EBIT, % | 86.48 | 85.44 | 104.17 | -1.22 | 56.92 | 65.52 | 65.52 | 65.52 | 65.52 | 65.52 |
| Total Cash | 1,104.8 | 5,677.9 | 5,502.2 | 4,808.0 | 7,651.3 | 9,238.8 | 12,134.1 | 15,936.9 | 20,931.4 | 27,491.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 12.3 | 8.8 | 1.0 | 111,663.7 | 125,705.2 | 4,290.9 | 5,635.6 | 7,401.8 | 9,721.5 | 12,768.2 |
| Account Receivables, % | 0.4265 | 0.27207 | 0.02668033 | 2332.77 | 1544.66 | 40.15 | 40.15 | 40.15 | 40.15 | 40.15 |
| Inventories | .0 | 94,894.1 | 105,379.3 | .0 | .0 | 4,275.4 | 5,615.3 | 7,375.1 | 9,686.4 | 12,722.0 |
| Inventories, % | 0 | 2933.53 | 2817.1 | 0 | 0 | 40 | 40 | 40 | 40 | 40 |
| Accounts Payable | 2,822.5 | 2,443.3 | 1,708.9 | 2,807.2 | 2,385.3 | 6,555.7 | 8,610.3 | 11,308.7 | 14,852.7 | 19,507.5 |
| Accounts Payable, % | 97.5 | 75.53 | 45.68 | 58.64 | 29.31 | 61.33 | 61.33 | 61.33 | 61.33 | 61.33 |
| Capital Expenditure | -44.3 | -193.7 | -202.0 | -252.8 | -743.9 | -584.4 | -767.6 | -1,008.1 | -1,324.1 | -1,739.0 |
| Capital Expenditure, % | -1.53 | -5.99 | -5.4 | -5.28 | -9.14 | -5.47 | -5.47 | -5.47 | -5.47 | -5.47 |
| Tax Rate, % | 24.96 | 24.96 | 24.96 | 24.96 | 24.96 | 24.96 | 24.96 | 24.96 | 24.96 | 24.96 |
| EBITAT | 1,877.2 | 2,072.5 | 2,922.4 | -43.8 | 3,475.9 | 5,253.7 | 6,900.2 | 9,062.7 | 11,902.9 | 15,633.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 4,680.2 | -93,353.6 | -5,553.6 | -5,423.3 | -11,634.5 | 127,761.1 | 7,843.7 | 10,301.8 | 13,530.4 | 17,770.7 |
| WACC, % | 3.24 | 3.24 | 3.24 | 3.24 | 3.24 | 3.24 | 3.24 | 3.24 | 3.24 | 3.24 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 167,530.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 18,126 | |||||||||
| Terminal Value | 1,460,092 | |||||||||
| Present Terminal Value | 1,244,830 | |||||||||
| Enterprise Value | 1,412,361 | |||||||||
| Net Debt | 102,746 | |||||||||
| Equity Value | 1,309,615 | |||||||||
| Diluted Shares Outstanding, MM | 5,552 | |||||||||
| Equity Value Per Share | 235.87 |
What You Will Receive
- Genuine Jiangsu Financial Data: Preloaded financial metrics – including revenue and EBIT – derived from actual and projected statistics.
- Comprehensive Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- Immediate Valuation Updates: Automatic recalculations to evaluate the effects of changes on Jiangsu Financial Leasing’s fair value.
- Flexible Excel Template: Designed for quick modifications, scenario analysis, and detailed forecasting.
- Efficient and Precise: Eliminate the need to construct models from the ground up while ensuring accuracy and adaptability.
Key Features
- Authentic Financial Data: Gain access to precise, pre-filled historical figures and future forecasting for Jiangsu Financial Leasing Co., Ltd. (600901SS).
- Tailorable Forecast Parameters: Modify the highlighted cells for assumptions such as WACC, growth rates, and margins.
- Automated Calculations: Experience real-time updates for DCF, Net Present Value (NPV), and cash flow evaluations.
- User-Friendly Dashboard: Intuitive charts and summaries designed to help visualize your valuation outcomes.
- Designed for All Skill Levels: A straightforward, user-centric layout ideal for investors, CFOs, and consultants alike.
How It Functions
- Step 1: Download the Excel file.
- Step 2: Review Jiangsu Financial Leasing Co., Ltd.'s pre-filled financial data and projections.
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you modify assumptions.
- Step 5: Evaluate the outputs and leverage the results for investment decisions regarding (600901SS).
Why Choose Jiangsu Financial Leasing Co., Ltd. (600901SS)?
- Save Time: Skip the hassle of building a financial model from the ground up – we offer ready-to-use solutions.
- Enhance Accuracy: Utilize dependable financial data and formulas to minimize errors in your valuations.
- Completely Customizable: Adjust the model to suit your specific assumptions and future projections.
- Simple to Understand: User-friendly charts and outputs make it easy to interpret the results.
- Endorsed by Professionals: Developed for experts who prioritize both precision and user-friendliness.
Who Can Benefit from This Product?
- Finance Students: Master leasing strategies and apply them to real-world financial data.
- Researchers: Use industry-standard models in your academic studies or investigations.
- Investors: Validate your insights and evaluate leasing performance for Jiangsu Financial Leasing Co., Ltd. (600901SS).
- Financial Analysts: Enhance your efficiency with a ready-to-use, customizable leasing model.
- Small Business Owners: Understand how large leasing firms like Jiangsu Financial Leasing Co., Ltd. (600901SS) operate and analyze their models.
Contents of the Template
- Pre-Filled Data: Includes Jiangsu Financial Leasing Co., Ltd.'s historical financials and future projections.
- Discounted Cash Flow Model: A customizable DCF valuation model with automated calculations.
- Weighted Average Cost of Capital (WACC): A separate sheet for calculating WACC based on user-defined inputs.
- Key Financial Ratios: Evaluate Jiangsu Financial Leasing's profitability, efficiency, and financial leverage.
- Customizable Inputs: Easily modify revenue growth, profit margins, and tax rates.
- Clear Dashboard: Visual representations and tables summarizing essential valuation 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.