|
Jiangsu Changshu Automotive Trim Group Co., Ltd. (603035.SS) Valation DCF
CN | Consumer Cyclical | Auto - 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
Jiangsu Changshu Automotive Trim Group Co., Ltd. (603035.SS) Bundle
Simplifier Jiangsu Changshu Automotive Trim Group Co., Ltd. (603035SS) Valation avec cette calculatrice DCF personnalisable! Doté de Real Jiangsu Changshu Automotive Trim Group Co., Ltd. (603035SS) Financials and Adjustable Prévision des entrées, vous pouvez tester des scénarios et découvrir Jiangsu Changsu Automotive Trim Group Co., Ltd. (603035SS) FAIR Value en 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 | 1,824.3 | 2,217.9 | 2,662.7 | 3,665.7 | 4,598.7 | 5,802.9 | 7,322.5 | 9,240.1 | 11,659.8 | 14,713.1 |
| Revenue Growth, % | 0 | 21.57 | 20.06 | 37.67 | 25.45 | 26.19 | 26.19 | 26.19 | 26.19 | 26.19 |
| EBITDA | 498.8 | 693.7 | 784.0 | 771.8 | 808.4 | 1,470.4 | 1,855.5 | 2,341.3 | 2,954.5 | 3,728.2 |
| EBITDA, % | 27.34 | 31.28 | 29.44 | 21.05 | 17.58 | 25.34 | 25.34 | 25.34 | 25.34 | 25.34 |
| Depreciation | 239.7 | 277.7 | 306.6 | 383.0 | 399.3 | 653.5 | 824.6 | 1,040.6 | 1,313.1 | 1,656.9 |
| Depreciation, % | 13.14 | 12.52 | 11.52 | 10.45 | 8.68 | 11.26 | 11.26 | 11.26 | 11.26 | 11.26 |
| EBIT | 259.1 | 415.9 | 477.4 | 388.8 | 409.1 | 816.9 | 1,030.8 | 1,300.8 | 1,641.4 | 2,071.2 |
| EBIT, % | 14.2 | 18.75 | 17.93 | 10.61 | 8.9 | 14.08 | 14.08 | 14.08 | 14.08 | 14.08 |
| Total Cash | 1,006.1 | 744.3 | 542.6 | 731.2 | 667.6 | 1,666.0 | 2,102.3 | 2,652.8 | 3,347.5 | 4,224.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,086.9 | 950.6 | 1,406.2 | 1,803.7 | 2,668.4 | 3,046.3 | 3,844.0 | 4,850.7 | 6,120.9 | 7,723.8 |
| Account Receivables, % | 59.58 | 42.86 | 52.81 | 49.2 | 58.03 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 |
| Inventories | 391.5 | 398.9 | 462.9 | 593.2 | 743.6 | 1,035.0 | 1,306.0 | 1,648.0 | 2,079.6 | 2,624.2 |
| Inventories, % | 21.46 | 17.98 | 17.38 | 16.18 | 16.17 | 17.84 | 17.84 | 17.84 | 17.84 | 17.84 |
| Accounts Payable | 1,260.8 | 1,213.2 | 1,411.0 | 1,937.0 | 2,532.9 | 3,304.4 | 4,169.7 | 5,261.7 | 6,639.6 | 8,378.3 |
| Accounts Payable, % | 69.11 | 54.7 | 52.99 | 52.84 | 55.08 | 56.94 | 56.94 | 56.94 | 56.94 | 56.94 |
| Capital Expenditure | -628.1 | -403.2 | -209.4 | -329.8 | -463.6 | -923.2 | -1,165.0 | -1,470.1 | -1,855.1 | -2,340.9 |
| Capital Expenditure, % | -34.43 | -18.18 | -7.86 | -9 | -10.08 | -15.91 | -15.91 | -15.91 | -15.91 | -15.91 |
| Tax Rate, % | 7.29 | 7.29 | 7.29 | 7.29 | 7.29 | 7.29 | 7.29 | 7.29 | 7.29 | 7.29 |
| EBITAT | 266.8 | 395.7 | 432.9 | 362.5 | 379.3 | 770.8 | 972.6 | 1,227.3 | 1,548.7 | 1,954.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -339.2 | 351.6 | 208.3 | 413.8 | -104.1 | 603.2 | 428.8 | 541.1 | 682.8 | 861.6 |
| WACC, % | 5.97 | 5.92 | 5.88 | 5.9 | 5.9 | 5.91 | 5.91 | 5.91 | 5.91 | 5.91 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 2,596.2 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 892 | |||||||||
| Terminal Value | 36,934 | |||||||||
| Present Terminal Value | 27,711 | |||||||||
| Enterprise Value | 30,307 | |||||||||
| Net Debt | 933 | |||||||||
| Equity Value | 29,373 | |||||||||
| Diluted Shares Outstanding, MM | 379 | |||||||||
| Equity Value Per Share | 77.46 |
What You Will Receive
- Authentic Jiangsu Data: Comprehensive financial metrics – from revenue to EBIT – derived from both actual and forecasted figures.
- Complete Customization: Modify all essential parameters (highlighted cells) such as WACC, growth %, and tax rates to fit your analysis.
- Real-Time Valuation Adjustments: Automatic updates to assess the effects of any changes on the fair value of Jiangsu Changshu Automotive Trim Group Co., Ltd. (603035SS).
- Flexible Excel Template: Designed for easy modifications, scenario analyses, and in-depth projections.
- Efficient and Precise: Avoid the hassle of building models from the ground up while ensuring accuracy and adaptability.
Key Features
- Comprehensive JCAT Financial Data: Includes historical financials and future projections for Jiangsu Changshu Automotive Trim Group Co., Ltd. (603035SS).
- Flexible Input Options: Modify revenue growth estimates, profit margins, WACC, tax rates, and capital expenditure assumptions.
- Intuitive Valuation Model: Automatically recalculates Net Present Value (NPV) and intrinsic value in response to your custom inputs.
- Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
- User-Centric Interface: Designed to be straightforward and efficient, catering to both industry experts and newcomers.
How It Functions
- Download the Template: Gain immediate access to the Excel-based JCAT DCF Calculator for Jiangsu Changshu Automotive Trim Group Co., Ltd. (603035SS).
- Input Your Assumptions: Modify the yellow-highlighted cells for growth projections, WACC, profit margins, and other parameters.
- Instant Calculations: The model refreshes automatically to reflect the intrinsic value of Jiangsu Changshu Automotive Trim Group Co., Ltd. (603035SS).
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Leverage the results to inform your investment strategy or financial evaluations.
Why Opt for Our Product?
- Precision: Accurate data sourced from Jiangsu Changshu Automotive Trim Group Co., Ltd. (603035SS) ensures reliability.
- Versatility: Tailored for users to easily adjust and test parameters as needed.
- Efficiency: Eliminate the complexity of starting from scratch with your automotive trim calculations.
- High-Quality Standards: Crafted with the expertise and detail expected at the CFO level.
- Accessible: Intuitive design allows even those without extensive financial background to navigate with ease.
Who Can Benefit from This Product?
- Automotive Students: Master industry-specific valuation methods and apply them using real market data.
- Researchers: Integrate professional valuation models into academic studies or projects.
- Investors: Evaluate your own theories and assess valuation results for Jiangsu Changshu Automotive Trim Group Co., Ltd. (603035SS).
- Market Analysts: Enhance your analysis process with a user-friendly, customizable DCF model.
- Entrepreneurs: Discover how major public companies like Jiangsu Changshu are evaluated in the market.
Contents of the Template
- Preloaded JCAT Data: Historical and projected financial information, encompassing revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Advanced sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for modifying revenue growth, tax rates, and discount rates.
- Financial Statements: Detailed annual and quarterly financial reports for in-depth analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to assess company performance.
- Dashboard and Charts: Visual representations of valuation results and underlying assumptions.
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.