|
Jiangnan Mold & Plastic Technology Co., Ltd. (000700.sz) Avaliação DCF
CN | Consumer Cyclical | Auto - Parts | SHZ
|
- ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
- ✓ Design Profissional: Modelos Confiáveis E Padrão Da Indústria
- ✓ Pré-Construídos Para Uso Rápido E Eficiente
- ✓ Não É Necessária Experiência; Fácil De Seguir
Jiangnan Mould & Plastic Technology Co., Ltd. (000700.SZ) Bundle
Como investidor ou analista, a calculadora DCF para Jiangnan Mold & A Plastic Technology Co., Ltd. (000700SZ) é o seu recurso preferido para uma avaliação precisa. Ele vem pré -carregado com dados reais de Jiangnan Mold & Plástico, permitindo ajustar as previsões e observar instantaneamente os efeitos.
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 | 5,489.5 | 6,102.3 | 7,389.9 | 7,663.6 | 8,721.5 | 9,806.8 | 11,027.0 | 12,399.1 | 13,941.9 | 15,676.6 |
| Revenue Growth, % | 0 | 11.16 | 21.1 | 3.7 | 13.81 | 12.44 | 12.44 | 12.44 | 12.44 | 12.44 |
| EBITDA | 471.1 | 368.8 | 180.0 | 890.7 | 1,064.3 | 801.9 | 901.7 | 1,013.9 | 1,140.1 | 1,281.9 |
| EBITDA, % | 8.58 | 6.04 | 2.44 | 11.62 | 12.2 | 8.18 | 8.18 | 8.18 | 8.18 | 8.18 |
| Depreciation | 345.6 | 373.3 | 392.6 | 398.9 | 475.3 | 556.6 | 625.9 | 703.7 | 791.3 | 889.8 |
| Depreciation, % | 6.3 | 6.12 | 5.31 | 5.2 | 5.45 | 5.68 | 5.68 | 5.68 | 5.68 | 5.68 |
| EBIT | 125.5 | -4.5 | -212.6 | 491.8 | 589.0 | 245.3 | 275.8 | 310.2 | 348.7 | 392.1 |
| EBIT, % | 2.29 | -0.07354874 | -2.88 | 6.42 | 6.75 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 |
| Total Cash | 1,249.0 | 1,224.3 | 1,584.3 | 1,973.0 | 1,801.4 | 2,170.3 | 2,440.4 | 2,744.0 | 3,085.5 | 3,469.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,203.7 | 1,509.2 | 1,605.6 | 1,906.4 | 2,266.3 | 2,338.9 | 2,629.9 | 2,957.1 | 3,325.1 | 3,738.8 |
| Account Receivables, % | 21.93 | 24.73 | 21.73 | 24.88 | 25.99 | 23.85 | 23.85 | 23.85 | 23.85 | 23.85 |
| Inventories | 878.9 | 1,006.9 | 939.0 | 1,124.9 | 1,039.2 | 1,408.5 | 1,583.8 | 1,780.8 | 2,002.4 | 2,251.6 |
| Inventories, % | 16.01 | 16.5 | 12.71 | 14.68 | 11.92 | 14.36 | 14.36 | 14.36 | 14.36 | 14.36 |
| Accounts Payable | 1,634.7 | 1,938.1 | 1,914.8 | 2,473.1 | 2,635.5 | 2,940.8 | 3,306.7 | 3,718.2 | 4,180.8 | 4,701.0 |
| Accounts Payable, % | 29.78 | 31.76 | 25.91 | 32.27 | 30.22 | 29.99 | 29.99 | 29.99 | 29.99 | 29.99 |
| Capital Expenditure | -341.2 | -517.7 | -355.8 | -440.6 | -290.5 | -560.8 | -630.6 | -709.0 | -797.3 | -896.5 |
| Capital Expenditure, % | -6.22 | -8.48 | -4.81 | -5.75 | -3.33 | -5.72 | -5.72 | -5.72 | -5.72 | -5.72 |
| Tax Rate, % | 2.29 | 2.29 | 2.29 | 2.29 | 2.29 | 2.29 | 2.29 | 2.29 | 2.29 | 2.29 |
| EBITAT | 97.5 | 3.4 | -252.1 | 455.3 | 575.5 | 180.6 | 203.0 | 228.3 | 256.7 | 288.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -346.0 | -271.1 | -267.0 | 485.1 | 648.6 | 39.8 | 97.9 | 110.1 | 123.8 | 139.2 |
| WACC, % | 6.66 | 5.46 | 7.01 | 6.89 | 6.97 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 411.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 142 | |||||||||
| Terminal Value | 3,089 | |||||||||
| Present Terminal Value | 2,244 | |||||||||
| Enterprise Value | 2,656 | |||||||||
| Net Debt | 989 | |||||||||
| Equity Value | 1,666 | |||||||||
| Diluted Shares Outstanding, MM | 918 | |||||||||
| Equity Value Per Share | 1.82 |
What You Will Gain
- Genuine Jiangnan Data: Loaded financial information – encompassing revenue to EBIT – derived from actual and forecasted data.
- Complete Customization: Modify all essential parameters (yellow cells) such as WACC, growth rates, and tax percentages.
- Instant Valuation Adjustments: Automatic recalculations to assess the effects of changes on the fair value of Jiangnan Mould & Plastic Technology (000700SZ).
- Flexible Excel Template: Designed for quick modifications, scenario analysis, and thorough projections.
- Efficient and Precise: Eliminate the need to create models from scratch while ensuring accuracy and adaptability.
Key Features
- 🔍 Real-Life JNMP Financials: Pre-filled historical and projected data for Jiangnan Mould & Plastic Technology Co., Ltd. (000700SZ).
- ✏️ Fully Customizable Inputs: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Integrated formulas calculate the intrinsic value of Jiangnan Mould using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Jiangnan's valuation immediately after adjustments are made.
- Scenario Analysis: Evaluate and compare results for different financial assumptions side-by-side.
How It Works
- Step 1: Download the prebuilt Excel template featuring Jiangnan Mould & Plastic Technology Co., Ltd.’s (000700SZ) data.
- Step 2: Review the pre-filled sheets to grasp the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Immediately see recalculated results, including the intrinsic value for Jiangnan Mould & Plastic Technology Co., Ltd. (000700SZ).
- Step 5: Utilize the outputs to make informed investment choices or create reports.
Why Choose This Calculator?
- Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and consultants in the industry.
- Accurate Data: Historical and projected financials for Jiangnan Mould & Plastic Technology Co., Ltd. (000700SZ) preloaded for precision.
- Flexible Scenario Modeling: Easily simulate various forecasts and assumptions.
- Comprehensive Outputs: Instantly calculates intrinsic value, NPV, and other essential metrics.
- User-Friendly Interface: Detailed step-by-step instructions simplify the process.
Who Can Benefit from This Product?
- Engineering Students: Discover advanced manufacturing techniques and apply them using real-world case studies.
- Researchers: Integrate industry-standard models into your academic projects or studies.
- Manufacturers: Assess your own production strategies and evaluate operational efficiencies for Jiangnan Mould & Plastic Technology Co., Ltd. (000700SZ).
- Industry Analysts: Enhance your analytical processes with a ready-to-use, customizable production model.
- Small Business Owners: Learn how major companies like Jiangnan Mould & Plastic Technology Co., Ltd. (000700SZ) optimize their manufacturing practices.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled historical data and forecasts for Jiangnan Mould & Plastic Technology Co., Ltd. (000700SZ), 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 illustrating intrinsic value with comprehensive calculations.
- Financial Statements: Pre-loaded annual and quarterly financial statements to facilitate thorough analysis.
- Key Ratios: Provides profitability, leverage, and efficiency ratios specific to Jiangnan Mould & Plastic Technology Co., Ltd. (000700SZ).
- Dashboard and Charts: A visual overview of valuation outputs and assumptions, making result analysis straightforward.
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.