|
HMT New Technical Materials Co., Ltd (603306.SS) Évaluation DCF
CN | Consumer Cyclical | Apparel - Manufacturers | 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
HMT (Xiamen) New Technical Materials Co., Ltd (603306.SS) Bundle
Évaluez les perspectives financières de HMT (Xiamen) New Technical Materials Co., Ltd comme un expert! Cette calculatrice DCF (603306SS) est livrée avec des finances pré-remplies et vous offre la flexibilité de modifier la croissance des revenus, le WACC, les marges et d'autres hypothèses critiques pour s'aligner sur vos projections.
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 | 985.7 | 949.5 | 1,206.0 | 1,637.1 | 2,055.3 | 2,490.2 | 3,017.1 | 3,655.5 | 4,428.9 | 5,366.0 |
| Revenue Growth, % | 0 | -3.67 | 27.01 | 35.75 | 25.54 | 21.16 | 21.16 | 21.16 | 21.16 | 21.16 |
| EBITDA | 358.3 | 323.3 | 300.5 | 343.5 | 395.1 | 674.9 | 817.7 | 990.8 | 1,200.4 | 1,454.4 |
| EBITDA, % | 36.35 | 34.04 | 24.92 | 20.98 | 19.22 | 27.1 | 27.1 | 27.1 | 27.1 | 27.1 |
| Depreciation | 80.4 | 90.7 | 95.8 | 111.8 | 124.4 | 191.9 | 232.5 | 281.7 | 341.3 | 413.5 |
| Depreciation, % | 8.15 | 9.56 | 7.94 | 6.83 | 6.05 | 7.71 | 7.71 | 7.71 | 7.71 | 7.71 |
| EBIT | 277.9 | 232.5 | 204.8 | 231.7 | 270.7 | 483.1 | 585.3 | 709.1 | 859.1 | 1,040.9 |
| EBIT, % | 28.2 | 24.49 | 16.98 | 14.16 | 13.17 | 19.4 | 19.4 | 19.4 | 19.4 | 19.4 |
| Total Cash | 1,454.0 | 1,099.4 | 819.6 | 803.2 | 1,512.9 | 1,945.5 | 2,357.1 | 2,855.8 | 3,460.1 | 4,192.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 361.5 | 416.8 | 537.6 | 841.8 | 1,047.8 | 1,133.2 | 1,373.0 | 1,663.5 | 2,015.5 | 2,441.9 |
| Account Receivables, % | 36.67 | 43.89 | 44.58 | 51.42 | 50.98 | 45.51 | 45.51 | 45.51 | 45.51 | 45.51 |
| Inventories | 110.0 | 135.7 | 160.7 | 270.5 | 275.0 | 342.0 | 414.4 | 502.1 | 608.3 | 737.0 |
| Inventories, % | 11.16 | 14.29 | 13.32 | 16.52 | 13.38 | 13.73 | 13.73 | 13.73 | 13.73 | 13.73 |
| Accounts Payable | 118.3 | 129.5 | 160.0 | 182.9 | 227.7 | 304.6 | 369.0 | 447.1 | 541.7 | 656.3 |
| Accounts Payable, % | 12 | 13.64 | 13.27 | 11.17 | 11.08 | 12.23 | 12.23 | 12.23 | 12.23 | 12.23 |
| Capital Expenditure | -113.5 | -62.7 | -96.9 | -200.3 | -342.5 | -274.2 | -332.2 | -402.5 | -487.7 | -590.8 |
| Capital Expenditure, % | -11.52 | -6.61 | -8.03 | -12.24 | -16.67 | -11.01 | -11.01 | -11.01 | -11.01 | -11.01 |
| Tax Rate, % | 7.17 | 7.17 | 7.17 | 7.17 | 7.17 | 7.17 | 7.17 | 7.17 | 7.17 | 7.17 |
| EBITAT | 237.2 | 201.9 | 179.9 | 199.5 | 251.3 | 424.1 | 513.8 | 622.5 | 754.2 | 913.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -149.1 | 160.2 | 63.5 | -280.0 | -132.6 | 266.1 | 166.4 | 201.6 | 244.3 | 295.9 |
| WACC, % | 4.88 | 4.88 | 4.89 | 4.88 | 4.9 | 4.89 | 4.89 | 4.89 | 4.89 | 4.89 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,014.6 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 306 | |||||||||
| Terminal Value | 22,084 | |||||||||
| Present Terminal Value | 17,397 | |||||||||
| Enterprise Value | 18,412 | |||||||||
| Net Debt | -689 | |||||||||
| Equity Value | 19,100 | |||||||||
| Diluted Shares Outstanding, MM | 325 | |||||||||
| Equity Value Per Share | 58.72 |
What You Will Receive
- Adjustable Forecast Inputs: Effortlessly modify key assumptions (growth %, margins, WACC) to explore various scenarios.
- Comprehensive Data: HMT (Xiamen) New Technical Materials Co., Ltd’s financial information pre-loaded to facilitate your analysis.
- Automated DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional: A sleek Excel model tailored to fit your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating projections, validating strategies, and enhancing efficiency.
Key Features
- Comprehensive Data Access: HMT’s historical financial reports and pre-populated projections.
- Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Real-Time Insights: Observe HMT’s intrinsic value update instantly.
- Intuitive Visualizations: Dashboard graphics showcase valuation results and essential metrics.
- Designed for Precision: A reliable tool tailored for analysts, investors, and financial professionals.
How It Functions
- Step 1: Download the Excel file.
- Step 2: Examine the pre-filled data for HMT (Xiamen) New Technical Materials Co., Ltd (603306SS).
- Step 3: Modify key assumptions (highlighted in yellow) according to your insights.
- Step 4: Observe the automatic updates reflecting HMT's intrinsic value.
- Step 5: Utilize the results for investment strategies or reporting purposes.
Why Choose This Tool from HMT (Xiamen) New Technical Materials Co., Ltd (603306SS)?
- All-in-One Solution: Combines DCF, WACC, and financial ratio analyses for thorough evaluations.
- Flexible Inputs: Modify the highlighted fields to explore different financial scenarios.
- In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value for better decision-making.
- Data Ready: Features both historical and projected data for precise starting points in your analysis.
- Expert-Grade: Perfect for financial analysts, investors, and business consultants seeking reliable insights.
Who Would Benefit from This Product?
- Investors: Evaluate the market value of HMT (Xiamen) New Technical Materials Co., Ltd (603306SS) before making stock trades.
- CFOs and Financial Analysts: Optimize valuation methodologies and validate financial forecasts.
- Startup Founders: Gain insights into how publicly traded companies like HMT (Xiamen) are appraised.
- Consultants: Create and present comprehensive valuation reports for clients.
- Students and Educators: Utilize actual market data to learn and teach valuation strategies.
Contents of the HMT Template
- In-Depth DCF Model: An editable template featuring comprehensive valuation calculations.
- Real-World Financial Data: Historical and projected financials for HMT (603306SS) included for thorough analysis.
- Adjustable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Complete Financial Statements: Detailed annual and quarterly performance breakdowns for enhanced insights.
- Key Financial Ratios: Integrated analysis tools for profitability, efficiency, and leverage evaluations.
- Visual Dashboard Outputs: Interactive charts and tables presenting clear, actionable insights.
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.