|
Jonjee Hi-tech Industrial & Commercial Holding Co., Ltd. (600872.SS) DCF Valuation
CN | Real Estate | Real Estate - Services | SHH
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Jonjee Hi-tech Industrial & Commercial Holding Co., Ltd. (600872.SS) Bundle
Engineered for accuracy, our (600872SS) DCF Calculator enables you to evaluate Jonjee Hi-tech Industrial & Commercial Holding Co., Ltd. valuation using real-world financial data while providing complete flexibility to modify all essential parameters for enhanced 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 | 4,674.8 | 5,123.4 | 5,115.6 | 5,341.0 | 5,139.1 | 5,268.5 | 5,401.1 | 5,537.0 | 5,676.4 | 5,819.3 |
| Revenue Growth, % | 0 | 9.59 | -0.15078 | 4.41 | -3.78 | 2.52 | 2.52 | 2.52 | 2.52 | 2.52 |
| EBITDA | 1,125.5 | 1,298.3 | 1,051.6 | -307.4 | 1,980.8 | 1,082.8 | 1,110.1 | 1,138.0 | 1,166.6 | 1,196.0 |
| EBITDA, % | 24.08 | 25.34 | 20.56 | -5.76 | 38.54 | 20.55 | 20.55 | 20.55 | 20.55 | 20.55 |
| Depreciation | 140.9 | 153.5 | 145.5 | 164.7 | 180.9 | 162.9 | 167.0 | 171.2 | 175.5 | 179.9 |
| Depreciation, % | 3.01 | 3 | 2.84 | 3.08 | 3.52 | 3.09 | 3.09 | 3.09 | 3.09 | 3.09 |
| EBIT | 984.6 | 1,144.9 | 906.1 | -472.1 | 1,800.0 | 919.9 | 943.1 | 966.8 | 991.1 | 1,016.1 |
| EBIT, % | 21.06 | 22.35 | 17.71 | -8.84 | 35.02 | 17.46 | 17.46 | 17.46 | 17.46 | 17.46 |
| Total Cash | 1,833.6 | 1,020.7 | 548.7 | 628.5 | 1,989.9 | 1,268.2 | 1,300.1 | 1,332.9 | 1,366.4 | 1,400.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 68.8 | 33.4 | 85.0 | 76.2 | 107.0 | 76.9 | 78.8 | 80.8 | 82.8 | 84.9 |
| Account Receivables, % | 1.47 | 0.65172 | 1.66 | 1.43 | 2.08 | 1.46 | 1.46 | 1.46 | 1.46 | 1.46 |
| Inventories | 1,567.9 | 1,681.9 | 1,677.5 | 1,669.7 | 1,618.0 | 1,706.0 | 1,748.9 | 1,792.9 | 1,838.1 | 1,884.3 |
| Inventories, % | 33.54 | 32.83 | 32.79 | 31.26 | 31.48 | 32.38 | 32.38 | 32.38 | 32.38 | 32.38 |
| Accounts Payable | 385.2 | 492.7 | 921.1 | 162.6 | 543.6 | 521.4 | 534.5 | 548.0 | 561.8 | 575.9 |
| Accounts Payable, % | 8.24 | 9.62 | 18 | 3.05 | 10.58 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 |
| Capital Expenditure | -234.0 | -328.2 | -367.5 | -386.6 | -271.7 | -327.9 | -336.2 | -344.6 | -353.3 | -362.2 |
| Capital Expenditure, % | -5 | -6.41 | -7.18 | -7.24 | -5.29 | -6.22 | -6.22 | -6.22 | -6.22 | -6.22 |
| Tax Rate, % | 5.81 | 5.81 | 5.81 | 5.81 | 5.81 | 5.81 | 5.81 | 5.81 | 5.81 | 5.81 |
| EBITAT | 761.7 | 901.6 | 767.0 | -551.9 | 1,695.4 | 800.2 | 820.4 | 841.0 | 862.2 | 883.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -582.9 | 755.8 | 926.2 | -1,515.6 | 2,006.5 | 555.2 | 619.5 | 635.1 | 651.0 | 667.4 |
| WACC, % | 6.19 | 6.19 | 6.19 | 6.19 | 6.19 | 6.19 | 6.19 | 6.19 | 6.19 | 6.19 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 2,608.9 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 694 | |||||||||
| Terminal Value | 31,715 | |||||||||
| Present Terminal Value | 23,489 | |||||||||
| Enterprise Value | 26,098 | |||||||||
| Net Debt | -400 | |||||||||
| Equity Value | 26,498 | |||||||||
| Diluted Shares Outstanding, MM | 771 | |||||||||
| Equity Value Per Share | 34.37 |
What You Will Receive
- Authentic (600872SS) Financial Data: Access to historical performance and projected figures for precise valuation.
- Customizable Variables: Adjust WACC, tax rates, revenue growth, and capital expenditures to fit your analysis.
- Automatic Valuations: Get dynamic calculations for intrinsic value and NPV.
- Comprehensive Scenario Analysis: Explore various scenarios to assess Jonjee's future potential.
- User-Friendly Interface: Designed for industry professionals while remaining approachable for newcomers.
Key Features
- Genuine Financial Data for Jonjee Hi-tech (600872SS): Access reliable historical figures and future forecasts.
- Customizable Forecast Inputs: Modify yellow-highlighted fields such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic adjustments for DCF, Net Present Value (NPV), and cash flow assessments.
- Interactive Dashboard: User-friendly charts and summaries to help visualize your valuation outcomes.
- Designed for All Skill Levels: A straightforward, intuitive layout catered to investors, CFOs, and consultants alike.
How It Functions
- Download the Template: Gain immediate access to the Excel-based JONJEE DCF Calculator for [600872SS].
- Input Your Assumptions: Modify the yellow-highlighted cells to set growth rates, WACC, margins, and additional parameters.
- Instant Calculations: The model will instantly refresh to display Jonjee's intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Leverage the findings to inform your investment decisions or financial analysis.
Why Opt for Jonjee Hi-tech's Calculator?
- Time-Saving: Skip the hassle of building a DCF model from the ground up – it's ready for immediate use.
- Enhanced Accuracy: Dependable financial data and formulas minimize valuation errors.
- Completely Customizable: Adjust the model to align with your specific assumptions and forecasts.
- User-Friendly Interpretation: Intuitive charts and results facilitate straightforward analysis.
- Endorsed by Professionals: Crafted for experts who prioritize accuracy and ease of use.
Who Can Benefit from Jonjee Hi-tech Industrial & Commercial Holding Co., Ltd. (600872SS)?
- Investors: Gain confidence in your investment choices with a robust valuation tool specially designed for market analysis.
- Financial Analysts: Streamline your workflow with a comprehensive DCF model that can be easily tailored to your needs.
- Consultants: Effortlessly modify the template for impactful presentations or detailed reports for clients.
- Finance Enthusiasts: Enhance your grasp of valuation methods by exploring practical, real-world examples related to (600872SS).
- Educators and Students: Utilize this resource as a hands-on learning aid in finance and investment courses.
Contents of the Template
- Operating and Balance Sheet Data: Pre-filled historical data and forecasts for Jonjee Hi-tech Industrial & Commercial Holding Co., Ltd. (600872SS), including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for calculating the Weighted Average Cost of Capital (WACC), featuring parameters such as Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Customizable Discounted Cash Flow models that detail intrinsic value along with comprehensive calculations.
- Financial Statements: Pre-loaded annual and quarterly financial statements to facilitate thorough analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios specific to Jonjee Hi-tech Industrial & Commercial Holding Co., Ltd. (600872SS).
- Dashboard and Charts: A visual summary of valuation outputs and assumptions to simplify results analysis.
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.