|
Industrial Bank Co., Ltd. (601166.SS) Avaliação DCF
CN | Financial Services | Banks - Regional | 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
Industrial Bank Co., Ltd. (601166.SS) Bundle
Seja você um investidor ou analista, esta (601166SS) calculadora DCF é sua ferramenta preferida para uma avaliação precisa. Pré -carregado com dados reais da Industrial Bank Co., Ltd., você pode 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 | 181,065.0 | 202,980.0 | 221,033.0 | 222,175.0 | 149,214.0 | 144,989.2 | 140,884.1 | 136,895.2 | 133,019.2 | 129,252.9 |
| Revenue Growth, % | 0 | 12.1 | 8.89 | 0.51666 | -32.84 | -2.83 | -2.83 | -2.83 | -2.83 | -2.83 |
| EBITDA | 76,752.0 | 79,158.0 | 100,915.0 | 860.0 | 91,096.0 | 54,655.4 | 53,107.9 | 51,604.2 | 50,143.1 | 48,723.4 |
| EBITDA, % | 42.39 | 39 | 45.66 | 0.38708 | 61.05 | 37.7 | 37.7 | 37.7 | 37.7 | 37.7 |
| Depreciation | 2,454.0 | 2,675.0 | 5,818.0 | 6,480.0 | 6,212.0 | 3,591.4 | 3,489.7 | 3,390.9 | 3,294.9 | 3,201.6 |
| Depreciation, % | 1.36 | 1.32 | 2.63 | 2.92 | 4.16 | 2.48 | 2.48 | 2.48 | 2.48 | 2.48 |
| EBIT | 74,298.0 | 76,483.0 | 95,097.0 | -5,620.0 | 84,884.0 | 51,064.0 | 49,618.2 | 48,213.3 | 46,848.2 | 45,521.8 |
| EBIT, % | 41.03 | 37.68 | 43.02 | -2.53 | 56.89 | 35.22 | 35.22 | 35.22 | 35.22 | 35.22 |
| Total Cash | 805,580.0 | 703,240.0 | 865,675.0 | 888,673.0 | 973,316.0 | 144,989.2 | 140,884.1 | 136,895.2 | 133,019.2 | 129,252.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 33,496.0 | .0 | .0 | .0 | .0 | 5,364.4 | 5,212.6 | 5,065.0 | 4,921.6 | 4,782.2 |
| Account Receivables, % | 18.5 | 0 | 0 | 0 | 0 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 |
| Inventories | -1,448,660.0 | .0 | .0 | .0 | .0 | -28,997.8 | -28,176.8 | -27,379.0 | -26,603.8 | -25,850.6 |
| Inventories, % | -800.08 | 0 | 0 | 0 | 0 | -20 | -20 | -20 | -20 | -20 |
| Accounts Payable | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Accounts Payable, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Expenditure | -5,517.0 | -6,585.0 | -5,624.0 | -5,916.0 | -4,907.0 | -4,287.9 | -4,166.5 | -4,048.5 | -3,933.9 | -3,822.5 |
| Capital Expenditure, % | -3.05 | -3.24 | -2.54 | -2.66 | -3.29 | -2.96 | -2.96 | -2.96 | -2.96 | -2.96 |
| Tax Rate, % | 8.55 | 8.55 | 8.55 | 8.55 | 8.55 | 8.55 | 8.55 | 8.55 | 8.55 | 8.55 |
| EBITAT | 65,686.8 | 66,492.1 | 82,495.2 | -4,834.6 | 77,623.5 | 44,892.1 | 43,621.1 | 42,386.0 | 41,185.9 | 40,019.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 1,477,787.8 | -1,352,581.9 | 82,689.2 | -4,270.6 | 78,928.5 | 67,829.1 | 42,275.2 | 41,078.2 | 39,915.2 | 38,785.0 |
| WACC, % | 4.78 | 4.72 | 4.71 | 4.67 | 4.92 | 4.76 | 4.76 | 4.76 | 4.76 | 4.76 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 202,873.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 39,561 | |||||||||
| Terminal Value | 1,433,066 | |||||||||
| Present Terminal Value | 1,135,735 | |||||||||
| Enterprise Value | 1,338,609 | |||||||||
| Net Debt | -973,316 | |||||||||
| Equity Value | 2,311,925 | |||||||||
| Diluted Shares Outstanding, MM | 22,921 | |||||||||
| Equity Value Per Share | 100.86 |
What You Will Gain
- Authentic Industrial Bank Data: Comprehensive financials – encompassing everything from revenue to EBIT – based on real and projected data.
- Complete Customization: Modify all key parameters (highlighted cells) such as WACC, growth %, and tax rates as needed.
- Immediate Valuation Updates: Automatic recalculations to assess how changes affect the fair value of Industrial Bank Co., Ltd. (601166SS).
- Flexible Excel Template: Designed for quick modifications, scenario analysis, and thorough projections.
- Efficient and Accurate: Avoid the hassle of building models from scratch while ensuring precision and adaptability.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Industrial Bank Co., Ltd. (601166SS).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital worksheet with adjustable inputs specific to the banking sector.
- Customizable Forecast Assumptions: Alter growth projections, capital investments, and discount rates to suit your analysis.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Industrial Bank Co., Ltd. (601166SS).
- Interactive Dashboard and Charts: Visual representations highlight essential valuation metrics for streamlined review.
How It Operates
- Step 1: Download the Excel file.
- Step 2: Examine the pre-populated financial data and projections for Industrial Bank Co., Ltd. (601166SS).
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you modify the assumptions.
- Step 5: Evaluate the outputs and leverage the results for informed investment choices.
Why Opt for This Calculator?
- Precise Information: Utilizing actual Industrial Bank Co., Ltd. (601166SS) financial data guarantees dependable valuation outcomes.
- Flexible Settings: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Efficient: Pre-configured calculations save you the hassle of starting from the ground up.
- High-Quality Tool: Crafted for investors, analysts, and consultants.
- Easy to Use: User-friendly design and clear, step-by-step guidance make it accessible for everyone.
Who Can Benefit from This Product?
- Investors: Accurately assess the fair value of Industrial Bank Co., Ltd. (601166SS) prior to making investment choices.
- CFOs: Utilize a professional-grade DCF model for comprehensive financial reporting and analysis.
- Consultants: Swiftly customize the template for valuation reports tailored to clients.
- Entrepreneurs: Acquire insights into the financial modeling techniques employed by industry leaders.
- Educators: Apply this tool as a resource for illustrating valuation methodologies in the classroom.
Contents of the Template
- Pre-Filled DCF Model: Industrial Bank Co., Ltd.'s (601166SS) financial data preloaded for immediate analysis.
- WACC Calculator: Comprehensive calculations for the Weighted Average Cost of Capital.
- Financial Ratios: Assess Industrial Bank Co., Ltd.'s (601166SS) profitability, leverage, and operational efficiency.
- Editable Inputs: Modify assumptions such as growth rates, profit margins, and capital expenditures to suit your analysis.
- Financial Statements: Access to annual and quarterly reports to facilitate in-depth examination.
- Interactive Dashboard: Effortlessly visualize essential 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.