|
Hongfa Technology Co., Ltd. (600885.SS) Avaliação DCF
CN | Industrials | Electrical Equipment & Parts | SHH
|
- ✓ 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
Hongfa Technology Co., Ltd. (600885.SS) Bundle
Explore as perspectivas financeiras da Hongfa Technology Co., Ltd. (600885Ss) com nossa calculadora DCF amigável! Digite suas projeções de crescimento, margens de lucro e despesas para calcular o valor intrínseco da Hongfa Technology Co., Ltd. (600885Ss) e refine sua abordagem de investimento.
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 | 7,081.5 | 7,819.1 | 10,022.7 | 11,733.4 | 12,929.8 | 15,058.8 | 17,538.3 | 20,426.1 | 23,789.4 | 27,706.5 |
| Revenue Growth, % | 0 | 10.42 | 28.18 | 17.07 | 10.2 | 16.47 | 16.47 | 16.47 | 16.47 | 16.47 |
| EBITDA | 1,714.4 | 1,916.1 | 2,166.5 | 2,785.3 | 3,281.0 | 3,597.4 | 4,189.7 | 4,879.6 | 5,683.1 | 6,618.8 |
| EBITDA, % | 24.21 | 24.51 | 21.62 | 23.74 | 25.38 | 23.89 | 23.89 | 23.89 | 23.89 | 23.89 |
| Depreciation | 511.6 | 552.2 | 568.4 | 757.2 | 910.9 | 1,007.6 | 1,173.5 | 1,366.7 | 1,591.8 | 1,853.9 |
| Depreciation, % | 7.22 | 7.06 | 5.67 | 6.45 | 7.05 | 6.69 | 6.69 | 6.69 | 6.69 | 6.69 |
| EBIT | 1,202.8 | 1,364.0 | 1,598.1 | 2,028.1 | 2,370.1 | 2,589.8 | 3,016.2 | 3,512.9 | 4,091.3 | 4,764.9 |
| EBIT, % | 16.99 | 17.44 | 15.94 | 17.28 | 18.33 | 17.2 | 17.2 | 17.2 | 17.2 | 17.2 |
| Total Cash | 1,392.0 | 952.8 | 1,707.6 | 1,867.9 | 2,888.7 | 2,624.5 | 3,056.6 | 3,559.9 | 4,146.1 | 4,828.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 2,766.9 | 3,449.9 | 3,717.8 | 4,276.2 | 4,931.6 | 5,869.1 | 6,835.5 | 7,961.1 | 9,271.9 | 10,798.6 |
| Account Receivables, % | 39.07 | 44.12 | 37.09 | 36.44 | 38.14 | 38.97 | 38.97 | 38.97 | 38.97 | 38.97 |
| Inventories | 1,333.9 | 1,485.7 | 2,498.2 | 2,832.2 | 2,549.9 | 3,211.2 | 3,739.9 | 4,355.8 | 5,073.0 | 5,908.3 |
| Inventories, % | 18.84 | 19 | 24.93 | 24.14 | 19.72 | 21.32 | 21.32 | 21.32 | 21.32 | 21.32 |
| Accounts Payable | 1,544.7 | 1,358.5 | 1,276.5 | 1,916.6 | 522.8 | 2,177.5 | 2,536.1 | 2,953.7 | 3,440.0 | 4,006.5 |
| Accounts Payable, % | 21.81 | 17.37 | 12.74 | 16.33 | 4.04 | 14.46 | 14.46 | 14.46 | 14.46 | 14.46 |
| Capital Expenditure | -775.4 | -677.4 | -924.8 | -1,519.2 | -1,034.1 | -1,499.4 | -1,746.3 | -2,033.8 | -2,368.7 | -2,758.7 |
| Capital Expenditure, % | -10.95 | -8.66 | -9.23 | -12.95 | -8 | -9.96 | -9.96 | -9.96 | -9.96 | -9.96 |
| Tax Rate, % | 37.94 | 37.94 | 37.94 | 37.94 | 37.94 | 37.94 | 37.94 | 37.94 | 37.94 | 37.94 |
| EBITAT | 1,032.4 | 1,182.7 | 1,433.1 | 1,842.9 | 1,470.8 | 2,150.3 | 2,504.3 | 2,916.7 | 3,396.9 | 3,956.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1,787.5 | 36.4 | -285.7 | 828.6 | -419.2 | 1,714.3 | 795.0 | 925.8 | 1,078.3 | 1,255.8 |
| WACC, % | 7.89 | 7.89 | 7.9 | 7.9 | 7.81 | 7.88 | 7.88 | 7.88 | 7.88 | 7.88 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 4,665.4 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 1,300 | |||||||||
| Terminal Value | 29,690 | |||||||||
| Present Terminal Value | 20,321 | |||||||||
| Enterprise Value | 24,986 | |||||||||
| Net Debt | 13 | |||||||||
| Equity Value | 24,973 | |||||||||
| Diluted Shares Outstanding, MM | 1,040 | |||||||||
| Equity Value Per Share | 24.02 |
What You Will Receive
- Authentic Hongfa Data: Preloaded financial information – encompassing revenue to EBIT – derived from actual and projected data.
- Complete Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- Real-Time Valuation Adjustments: Automatic recalculations to assess the effects of modifications on Hongfa’s fair value.
- Flexible Excel Template: Designed for quick modifications, scenario analysis, and comprehensive forecasting.
- Efficient and Precise: Avoid constructing models from the ground up while ensuring accuracy and adaptability.
Key Features
- Customizable Forecast Inputs: Adjust essential factors such as revenue growth, EBITDA margin, and capital expenditures.
- Instant DCF Valuation: Quickly generates intrinsic value, NPV, and additional financial metrics.
- High-Precision Results: Leverages Hongfa Technology's actual financial data for accurate valuation assessments.
- Streamlined Scenario Analysis: Easily explore various assumptions and evaluate their effects side by side.
- Efficiency Booster: Avoid the complexity of creating detailed valuation models from the ground up.
How It Works
- 1. Access the Template: Download and open the Excel file containing Hongfa Technology Co., Ltd.'s (600885SS) preloaded data.
- 2. Modify Assumptions: Update key parameters such as growth rates, WACC, and capital expenditures to fit your analysis.
- 3. View Results in Real-Time: The DCF model automatically calculates the intrinsic value and NPV based on your adjustments.
- 4. Explore Different Scenarios: Compare various forecasts to evaluate a range of valuation possibilities.
- 5. Present with Confidence: Deliver professional valuation insights to bolster your decision-making process.
Why Select Hongfa Technology’s Calculator?
- All-in-One Solution: Features DCF, WACC, and financial ratio assessments seamlessly integrated.
- Flexible Inputs: Modify the highlighted cells to explore various financial scenarios.
- In-Depth Analysis: Automatically computes Hongfa Technology’s intrinsic value and Net Present Value.
- Rich Data Library: Comes with historical and projected data for a solid foundation.
- High-Caliber Design: Perfect for financial analysts, investors, and business consultants working with Hongfa Technology (600885SS).
Who Could Benefit from This Product?
- Investors: Evaluate Hongfa Technology Co., Ltd. (600885SS)'s valuation before making trading decisions.
- CFOs and Financial Analysts: Enhance valuation methodologies and assess financial forecasts.
- Startup Founders: Understand the valuation processes of prominent firms like Hongfa Technology Co., Ltd. (600885SS).
- Consultants: Produce comprehensive valuation reports for your clients.
- Students and Educators: Utilize actual market data to practice and impart valuation skills.
What the Template Includes
- Pre-Filled DCF Model: Hongfa Technology’s financial data preloaded for immediate analysis.
- WACC Calculator: Comprehensive calculations for Weighted Average Cost of Capital.
- Financial Ratios: Assess Hongfa Technology’s profitability, leverage, and operational efficiency.
- Editable Inputs: Adjust parameters such as growth rates, margins, and capital expenditures to suit your analysis.
- Financial Statements: Access annual and quarterly reports for in-depth evaluation.
- Interactive Dashboard: Easily visualize critical valuation metrics and outcomes.
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.