|
Jiangsu Yinhe Electronics Co., Ltd. (002519.SZ) Avaliação DCF
CN | Technology | Communication Equipment | 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 Yinhe Electronics Co.,Ltd. (002519.SZ) Bundle
Descubra o verdadeiro potencial da Jiangsu Yinhe Electronics Co., Ltd. (002519SZ) com nossa calculadora DCF avançada! Ajuste as principais suposições, explore vários cenários e avalie como diferentes mudanças afetam a avaliação da Jiangsu Yinhe Electronics Co., Ltd. (002519SZ) - tudo dentro de um modelo de excel conveniente.
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 | 1,200.3 | 1,497.1 | 1,424.8 | 1,310.7 | 1,128.4 | 1,122.7 | 1,117.0 | 1,111.4 | 1,105.8 | 1,100.2 |
| Revenue Growth, % | 0 | 24.72 | -4.83 | -8.01 | -13.9 | -0.50537 | -0.50537 | -0.50537 | -0.50537 | -0.50537 |
| EBITDA | 270.5 | 297.2 | 119.2 | 242.8 | 234.9 | 202.3 | 201.3 | 200.3 | 199.3 | 198.2 |
| EBITDA, % | 22.54 | 19.85 | 8.37 | 18.52 | 20.82 | 18.02 | 18.02 | 18.02 | 18.02 | 18.02 |
| Depreciation | 76.1 | 84.1 | 72.5 | 43.7 | 43.1 | 54.4 | 54.1 | 53.8 | 53.5 | 53.3 |
| Depreciation, % | 6.34 | 5.62 | 5.09 | 3.33 | 3.82 | 4.84 | 4.84 | 4.84 | 4.84 | 4.84 |
| EBIT | 194.4 | 213.1 | 46.7 | 199.1 | 191.7 | 148.0 | 147.2 | 146.5 | 145.7 | 145.0 |
| EBIT, % | 16.2 | 14.24 | 3.28 | 15.19 | 16.99 | 13.18 | 13.18 | 13.18 | 13.18 | 13.18 |
| Total Cash | 702.2 | 954.7 | 1,148.0 | 1,274.9 | 1,755.4 | 898.4 | 893.9 | 889.4 | 884.9 | 880.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 905.8 | 823.9 | 613.9 | 787.5 | 629.2 | 649.9 | 646.6 | 643.3 | 640.1 | 636.8 |
| Account Receivables, % | 75.46 | 55.04 | 43.09 | 60.08 | 55.76 | 57.88 | 57.88 | 57.88 | 57.88 | 57.88 |
| Inventories | 499.1 | 666.5 | 691.3 | 606.3 | 1,006.5 | 606.4 | 603.4 | 600.3 | 597.3 | 594.3 |
| Inventories, % | 41.58 | 44.52 | 48.52 | 46.26 | 89.19 | 54.02 | 54.02 | 54.02 | 54.02 | 54.02 |
| Accounts Payable | 336.8 | 416.4 | 339.0 | 328.1 | 408.5 | 316.4 | 314.8 | 313.2 | 311.6 | 310.0 |
| Accounts Payable, % | 28.06 | 27.81 | 23.79 | 25.03 | 36.2 | 28.18 | 28.18 | 28.18 | 28.18 | 28.18 |
| Capital Expenditure | -306.5 | -220.2 | -157.1 | -75.7 | -49.0 | -137.9 | -137.2 | -136.5 | -135.8 | -135.1 |
| Capital Expenditure, % | -25.54 | -14.71 | -11.03 | -5.77 | -4.34 | -12.28 | -12.28 | -12.28 | -12.28 | -12.28 |
| Tax Rate, % | 2.69 | 2.69 | 2.69 | 2.69 | 2.69 | 2.69 | 2.69 | 2.69 | 2.69 | 2.69 |
| EBITAT | 172.5 | 181.6 | 17.0 | 196.0 | 186.6 | 120.2 | 119.6 | 119.0 | 118.4 | 117.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1,126.1 | 39.5 | 40.3 | 64.7 | 19.1 | 323.9 | 41.3 | 41.0 | 40.8 | 40.6 |
| WACC, % | 6.24 | 6.24 | 6.24 | 6.24 | 6.24 | 6.24 | 6.24 | 6.24 | 6.24 | 6.24 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 437.7 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 42 | |||||||||
| Terminal Value | 1,291 | |||||||||
| Present Terminal Value | 954 | |||||||||
| Enterprise Value | 1,391 | |||||||||
| Net Debt | -888 | |||||||||
| Equity Value | 2,280 | |||||||||
| Diluted Shares Outstanding, MM | 1,099 | |||||||||
| Equity Value Per Share | 2.07 |
Benefits You Will Receive
- Pre-Filled Financial Model: Utilize Jiangsu Yinhe Electronics Co., Ltd.'s actual data for accurate DCF valuation.
- Comprehensive Forecast Control: Modify key metrics such as revenue growth, profit margins, WACC, and other essential drivers.
- Real-Time Calculations: Automatic updates provide instant feedback as you adjust your inputs.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation purposes.
- Flexible and Reusable: Customizable format designed for frequent use in detailed forecasting.
Key Features
- Pre-Configured Data: Historical financial statements and pre-filled projections for Jiangsu Yinhe Electronics Co., Ltd. (002519SZ).
- Completely Customizable Inputs: Adjust WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
- Real-Time Results: Instantaneous updates to Jiangsu Yinhe's intrinsic value as inputs are modified.
- Intuitive Visual Outputs: Dashboard visualizations present valuation outcomes and essential metrics clearly.
- Designed for Precision: A professional-grade tool crafted for analysts, investors, and finance specialists.
How It Functions
- Step 1: Download the Excel spreadsheet.
- Step 2: Examine the pre-filled data for Jiangsu Yinhe Electronics Co., Ltd. (002519SZ) (historical and future projections).
- Step 3: Modify key assumptions (highlighted in yellow) according to your evaluation.
- Step 4: Observe automatic updates reflecting Jiangsu Yinhe Electronics' intrinsic value.
- Step 5: Leverage the results for your investment strategies or reports.
Why Opt for Jiangsu Yinhe Electronics Co., Ltd. Calculator?
- Time-Efficient: Skip the hassle of building a DCF model from the ground up – it’s ready for immediate use.
- Enhance Precision: Dependable financial data and formulas minimize valuation errors.
- Completely Tailorable: Adjust the model to align with your specific assumptions and forecasts.
- User-Friendly: Intuitive charts and outputs simplify data interpretation.
- Preferred by Professionals: Crafted for experts who prioritize accuracy and functionality.
Who Can Benefit from This Product?
- Investors: Evaluate Jiangsu Yinhe Electronics Co., Ltd.'s ([002519SZ]) market value before making stock transactions.
- CFOs and Financial Analysts: Optimize valuation procedures and assess financial forecasts.
- Startup Founders: Discover the valuation methods applied to established companies like Jiangsu Yinhe Electronics ([002519SZ]).
- Consultants: Create detailed valuation reports for your clients based on Jiangsu Yinhe Electronics ([002519SZ]).
- Students and Educators: Utilize real data to practice and instruct on valuation strategies.
Contents of the Template
- Operating and Balance Sheet Data: Pre-filled historical data and forecasts for Jiangsu Yinhe Electronics Co., Ltd. (002519SZ), including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for 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 illustrate intrinsic value along with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support comprehensive analysis.
- Key Ratios: A collection of profitability, leverage, and efficiency ratios specific to Jiangsu Yinhe Electronics Co., Ltd. (002519SZ).
- Dashboard and Charts: Visual summaries of valuation outputs and assumptions designed for easy 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.