|
Sun Create Electronics Co., Ltd (600990.SS) Avaliação DCF
CN | Technology | Communication Equipment | 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
Sun Create Electronics Co., Ltd (600990.SS) Bundle
Avalie as perspectivas financeiras da Sun Create Electronics Co., Ltd (600990Ss) com precisão especializada! Esta calculadora (600990SS) DCF fornece dados financeiros pré-preenchidos e oferece total flexibilidade para modificar o crescimento da receita, o WACC, as margens e outras suposições essenciais para se alinhar às suas projeções.
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 | 3,671.0 | 3,942.3 | 3,143.3 | 2,720.7 | 1,926.6 | 1,659.2 | 1,429.0 | 1,230.7 | 1,059.9 | 912.8 |
| Revenue Growth, % | 0 | 7.39 | -20.27 | -13.44 | -29.19 | -13.88 | -13.88 | -13.88 | -13.88 | -13.88 |
| EBITDA | 314.8 | 398.0 | 444.6 | 300.8 | -293.3 | 95.1 | 81.9 | 70.5 | 60.7 | 52.3 |
| EBITDA, % | 8.58 | 10.1 | 14.15 | 11.06 | -15.22 | 5.73 | 5.73 | 5.73 | 5.73 | 5.73 |
| Depreciation | 125.9 | 139.2 | 142.6 | 145.2 | 144.4 | 80.7 | 69.5 | 59.9 | 51.6 | 44.4 |
| Depreciation, % | 3.43 | 3.53 | 4.54 | 5.34 | 7.5 | 4.87 | 4.87 | 4.87 | 4.87 | 4.87 |
| EBIT | 189.0 | 258.8 | 302.0 | 155.7 | -437.7 | 14.3 | 12.4 | 10.6 | 9.2 | 7.9 |
| EBIT, % | 5.15 | 6.56 | 9.61 | 5.72 | -22.72 | 0.86464 | 0.86464 | 0.86464 | 0.86464 | 0.86464 |
| Total Cash | 1,191.8 | 1,221.7 | 857.5 | 490.8 | 389.3 | 428.0 | 368.6 | 317.5 | 273.4 | 235.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,641.1 | 2,582.3 | 2,548.7 | 2,622.7 | 2,464.2 | 1,286.5 | 1,108.0 | 954.2 | 821.8 | 707.8 |
| Account Receivables, % | 44.7 | 65.5 | 81.08 | 96.4 | 127.9 | 77.54 | 77.54 | 77.54 | 77.54 | 77.54 |
| Inventories | 1,211.6 | 1,430.9 | 1,718.0 | 1,659.7 | 1,257.3 | 830.3 | 715.1 | 615.9 | 530.4 | 456.8 |
| Inventories, % | 33 | 36.3 | 54.66 | 61 | 65.26 | 50.04 | 50.04 | 50.04 | 50.04 | 50.04 |
| Accounts Payable | 2,064.7 | 2,240.5 | 1,872.2 | 1,892.5 | 1,468.1 | 1,056.6 | 910.0 | 783.7 | 674.9 | 581.3 |
| Accounts Payable, % | 56.24 | 56.83 | 59.56 | 69.56 | 76.2 | 63.68 | 63.68 | 63.68 | 63.68 | 63.68 |
| Capital Expenditure | -230.8 | -180.2 | -136.5 | -151.2 | -57.6 | -78.8 | -67.9 | -58.5 | -50.4 | -43.4 |
| Capital Expenditure, % | -6.29 | -4.57 | -4.34 | -5.56 | -2.99 | -4.75 | -4.75 | -4.75 | -4.75 | -4.75 |
| Tax Rate, % | -7.79 | -7.79 | -7.79 | -7.79 | -7.79 | -7.79 | -7.79 | -7.79 | -7.79 | -7.79 |
| EBITAT | 173.1 | 245.7 | 275.2 | 147.9 | -471.8 | 13.6 | 11.7 | 10.1 | 8.7 | 7.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -719.8 | -779.9 | -340.7 | 146.4 | -248.6 | 1,208.6 | 160.5 | 138.2 | 119.0 | 102.5 |
| WACC, % | 6.64 | 6.67 | 6.63 | 6.67 | 6.71 | 6.66 | 6.66 | 6.66 | 6.66 | 6.66 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,554.2 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 106 | |||||||||
| Terminal Value | 3,354 | |||||||||
| Present Terminal Value | 2,429 | |||||||||
| Enterprise Value | 3,983 | |||||||||
| Net Debt | 1,362 | |||||||||
| Equity Value | 2,622 | |||||||||
| Diluted Shares Outstanding, MM | 269 | |||||||||
| Equity Value Per Share | 9.75 |
Benefits You'll Receive
- Adjustable Forecast Parameters: Effortlessly modify key assumptions (growth %, profit margins, WACC) to generate various scenarios.
- Real-Time Market Data: Pre-filled financial information for Sun Create Electronics Co., Ltd (600990SS) to facilitate your analysis.
- Automated DCF Calculations: This template computes the Net Present Value (NPV) and intrinsic value for you.
- Tailorable and Professional: A refined Excel model designed to accommodate your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating projections, assessing strategies, and enhancing efficiency.
Key Features
- Authentic Financial Data for Sun Create: Gain access to precise pre-loaded historical figures and future forecasts.
- Adjustable Forecast Parameters: Modify the highlighted cells for WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow evaluations.
- User-Friendly Dashboard: Clear charts and summaries to effortlessly visualize your valuation outcomes.
- Designed for All Users: An intuitive framework suited for investors, CFOs, and consultants, regardless of experience.
How It Functions
- Obtain the Template: Get immediate access to the Excel-based [Symbol] DCF Calculator.
- Enter Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional factors.
- Instantaneous Calculations: The model instantly updates the intrinsic value of Sun Create Electronics Co., Ltd.
- Explore Scenarios: Test various assumptions to assess potential changes in valuation.
- Evaluate and Decide: Utilize the findings to inform your investment or financial analysis.
Why Opt for the Sun Create Electronics Calculator?
- Time-Efficient: 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 unique assumptions and forecasts.
- User-Friendly: Intuitive charts and outputs simplify the analysis of results.
- Endorsed by Professionals: Crafted for experts who prioritize precision and usability in their tools.
Who Can Benefit from This Product?
- Investors: Evaluate the valuation of Sun Create Electronics Co., Ltd (600990SS) before making investment decisions.
- CFOs and Financial Analysts: Optimize valuation processes and assess financial projections for better insights.
- Startup Founders: Gain insights into the valuation methods used for established companies like Sun Create Electronics Co., Ltd (600990SS).
- Consultants: Provide clients with detailed and professional valuation reports.
- Students and Educators: Utilize real data to practice and teach valuation strategies effectively.
Contents of the Template
- Pre-Filled DCF Model: Sun Create Electronics' financial data preloaded for instant access.
- WACC Calculator: Comprehensive calculations for Weighted Average Cost of Capital.
- Financial Ratios: Analyze Sun Create Electronics' profitability, leverage, and efficiency.
- Editable Inputs: Modify assumptions such as growth, margins, and CAPEX to suit your analysis.
- Financial Statements: Annual and quarterly reports to aid in thorough analysis.
- Interactive Dashboard: Effortlessly visualize key 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.