|
Jiangsu Yoke Technology Co., Ltd. (002409.sz) Avaliação DCF
CN | Technology | Semiconductors | 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
Jiangsu Yoke Technology Co., Ltd. (002409.SZ) Bundle
Aprimore suas estratégias de investimento com a calculadora DCF (002409SZ)! Utilize dados financeiros precisos da Jiangsu Yoke Technology Co., Ltd., ajuste as previsões e despesas do crescimento e observe instantaneamente como esses ajustes influenciam o valor intrínseco de (002409SZ).
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 | 1,832.4 | 2,273.0 | 3,782.3 | 4,259.2 | 4,737.8 | 6,091.5 | 7,832.0 | 10,069.8 | 12,947.1 | 16,646.5 |
| Revenue Growth, % | 0 | 24.05 | 66.4 | 12.61 | 11.24 | 28.57 | 28.57 | 28.57 | 28.57 | 28.57 |
| EBITDA | 486.3 | 619.4 | 594.7 | 855.1 | 1,040.0 | 1,358.9 | 1,747.2 | 2,246.4 | 2,888.2 | 3,713.5 |
| EBITDA, % | 26.54 | 27.25 | 15.72 | 20.08 | 21.95 | 22.31 | 22.31 | 22.31 | 22.31 | 22.31 |
| Depreciation | 99.9 | 125.7 | 175.2 | 189.2 | 246.9 | 307.8 | 395.8 | 508.9 | 654.3 | 841.3 |
| Depreciation, % | 5.45 | 5.53 | 4.63 | 4.44 | 5.21 | 5.05 | 5.05 | 5.05 | 5.05 | 5.05 |
| EBIT | 386.4 | 493.7 | 419.5 | 665.9 | 793.1 | 1,051.0 | 1,351.4 | 1,737.5 | 2,233.9 | 2,872.2 |
| EBIT, % | 21.09 | 21.72 | 11.09 | 15.64 | 16.74 | 17.25 | 17.25 | 17.25 | 17.25 | 17.25 |
| Total Cash | 1,033.4 | 541.9 | 1,593.5 | 2,804.3 | 2,123.2 | 2,838.9 | 3,650.1 | 4,693.0 | 6,033.9 | 7,758.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 491.0 | 803.6 | 805.7 | 936.6 | 1,259.2 | 1,608.4 | 2,068.0 | 2,658.8 | 3,418.6 | 4,395.3 |
| Account Receivables, % | 26.8 | 35.35 | 21.3 | 21.99 | 26.58 | 26.4 | 26.4 | 26.4 | 26.4 | 26.4 |
| Inventories | 312.1 | 547.3 | 827.1 | 1,132.6 | 1,657.0 | 1,517.3 | 1,950.9 | 2,508.3 | 3,225.0 | 4,146.4 |
| Inventories, % | 17.03 | 24.08 | 21.87 | 26.59 | 34.97 | 24.91 | 24.91 | 24.91 | 24.91 | 24.91 |
| Accounts Payable | 134.9 | 431.2 | 438.2 | 423.4 | 652.9 | 750.9 | 965.5 | 1,241.4 | 1,596.0 | 2,052.1 |
| Accounts Payable, % | 7.36 | 18.97 | 11.59 | 9.94 | 13.78 | 12.33 | 12.33 | 12.33 | 12.33 | 12.33 |
| Capital Expenditure | -195.2 | -582.9 | -560.3 | -1,464.8 | -1,527.1 | -1,434.4 | -1,844.2 | -2,371.1 | -3,048.7 | -3,919.7 |
| Capital Expenditure, % | -10.65 | -25.64 | -14.81 | -34.39 | -32.23 | -23.55 | -23.55 | -23.55 | -23.55 | -23.55 |
| Tax Rate, % | 21.63 | 21.63 | 21.63 | 21.63 | 21.63 | 21.63 | 21.63 | 21.63 | 21.63 | 21.63 |
| EBITAT | 297.6 | 411.7 | 344.9 | 534.6 | 621.5 | 843.5 | 1,084.6 | 1,394.4 | 1,792.9 | 2,305.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -465.9 | -297.0 | -315.1 | -1,192.3 | -1,276.1 | -394.4 | -1,042.4 | -1,340.2 | -1,723.2 | -2,215.5 |
| WACC, % | 7.35 | 7.36 | 7.36 | 7.35 | 7.35 | 7.35 | 7.35 | 7.35 | 7.35 | 7.35 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -5,206.1 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | -2,304 | |||||||||
| Terminal Value | -68,683 | |||||||||
| Present Terminal Value | -48,166 | |||||||||
| Enterprise Value | -53,373 | |||||||||
| Net Debt | -15 | |||||||||
| Equity Value | -53,357 | |||||||||
| Diluted Shares Outstanding, MM | 476 | |||||||||
| Equity Value Per Share | -112.11 |
What You Will Receive
- Comprehensive Financial Model: Leverage Jiangsu Yoke Technology's actual data for accurate DCF valuation.
- Complete Forecast Customization: Modify revenue growth, profit margins, WACC, and other critical variables.
- Real-Time Calculations: Instantaneous updates provide immediate feedback as you make adjustments.
- Professional-Quality Template: An advanced Excel file crafted for high-level valuation needs.
- Tailorable and Reusable: Designed for versatility, enabling repeated application for in-depth forecasts.
Key Features
- 🔍 Real-Life [Symbol] Financials: Pre-filled historical and projected data for Jiangsu Yoke Technology Co., Ltd.
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Jiangsu Yoke’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Jiangsu Yoke’s valuation instantly after making adjustments.
- Scenario Analysis: Evaluate and compare outcomes for different financial assumptions side-by-side.
How It Functions
- Step 1: Download the Excel file for Jiangsu Yoke Technology Co., Ltd. (002409SZ).
- Step 2: Examine the pre-filled financial data and projections for Jiangsu Yoke Technology.
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (marked cells).
- Step 4: Observe the DCF model update in real-time as you alter the assumptions.
- Step 5: Evaluate the outputs and leverage the results for your investment strategy.
Why Choose This Calculator for Jiangsu Yoke Technology Co., Ltd. (002409SZ)?
- All-in-One Solution: Combines DCF, WACC, and financial ratio analyses into a single tool.
- Flexible Inputs: Modify the highlighted fields to explore different scenarios.
- Comprehensive Analysis: Automatically computes the intrinsic value and Net Present Value for Jiangsu Yoke Technology.
- Preloaded Information: Features both historical and projected data for reliable analysis.
- High-Quality Standards: Perfect for financial analysts, investors, and business consultants focused on (002409SZ).
Who Can Benefit from This Product?
- Institutional Investors: Develop comprehensive and accurate valuation models for assessing investment opportunities in Jiangsu Yoke Technology Co., Ltd. (002409SZ).
- Corporate Finance Departments: Evaluate valuation scenarios to inform strategic business decisions at Jiangsu Yoke Technology Co., Ltd. (002409SZ).
- Advisors and Consultants: Deliver precise valuation analyses to clients considering investments in Jiangsu Yoke Technology Co., Ltd. (002409SZ).
- Academic Professionals and Students: Utilize real-time market data to enhance learning and teaching of financial modeling techniques with a focus on Jiangsu Yoke Technology Co., Ltd. (002409SZ).
- Technology Investors: Gain insights into how tech firms like Jiangsu Yoke Technology Co., Ltd. (002409SZ) are appraised in the financial markets.
Contents of the Template
- Operating and Balance Sheet Data: Pre-filled historical data and forecasts for Jiangsu Yoke Technology Co., Ltd. (002409SZ), 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): Editable Discounted Cash Flow models that display intrinsic value along with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to aid in thorough analysis.
- Key Ratios: Provides profitability, leverage, and efficiency ratios specific to Jiangsu Yoke Technology Co., Ltd. (002409SZ).
- Dashboard and Charts: Visual representation of valuation outputs and assumptions for easier result 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.