|
Jingjin Equipment Inc. (603279.Ss) Avaliação DCF
CN | Industrials | Industrial - Pollution & Treatment Controls | 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
Jingjin Equipment Inc. (603279.SS) Bundle
Simplifique a avaliação Jingjin Equipment Inc. (603279Ss) com esta calculadora DCF personalizável! Com o Real Jingjin Equipment Inc. (603279Ss) Financeiras e insumos de previsão ajustável, você pode testar cenários e descobrir o valor justo Jingjin Equipment Inc. (603279S) em minutos.
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 | 3,310.9 | 3,329.3 | 4,651.1 | 5,682.1 | 6,249.3 | 6,085.0 | 5,924.9 | 5,769.1 | 5,617.4 | 5,469.7 |
| Revenue Growth, % | 0 | 0.55677 | 39.7 | 22.17 | 9.98 | -2.63 | -2.63 | -2.63 | -2.63 | -2.63 |
| EBITDA | 610.8 | 732.1 | 907.5 | 1,191.6 | 1,476.6 | 1,272.3 | 1,238.9 | 1,206.3 | 1,174.6 | 1,143.7 |
| EBITDA, % | 18.45 | 21.99 | 19.51 | 20.97 | 23.63 | 20.91 | 20.91 | 20.91 | 20.91 | 20.91 |
| Depreciation | 95.7 | 99.1 | 105.2 | 130.5 | 173.1 | 160.6 | 156.4 | 152.3 | 148.3 | 144.4 |
| Depreciation, % | 2.89 | 2.98 | 2.26 | 2.3 | 2.77 | 2.64 | 2.64 | 2.64 | 2.64 | 2.64 |
| EBIT | 515.1 | 633.0 | 802.3 | 1,061.1 | 1,303.5 | 1,111.7 | 1,082.5 | 1,054.0 | 1,026.3 | 999.3 |
| EBIT, % | 15.56 | 19.01 | 17.25 | 18.67 | 20.86 | 18.27 | 18.27 | 18.27 | 18.27 | 18.27 |
| Total Cash | 1,228.9 | 1,624.6 | 1,526.4 | 2,001.6 | 1,845.5 | 2,233.1 | 2,174.3 | 2,117.2 | 2,061.5 | 2,007.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 810.9 | 665.4 | 815.1 | 909.4 | 1,062.7 | 1,156.3 | 1,125.9 | 1,096.3 | 1,067.5 | 1,039.4 |
| Account Receivables, % | 24.49 | 19.99 | 17.53 | 16.01 | 17.01 | 19 | 19 | 19 | 19 | 19 |
| Inventories | 1,464.3 | 1,603.9 | 1,867.1 | 2,459.6 | 2,819.5 | 2,688.9 | 2,618.2 | 2,549.4 | 2,482.3 | 2,417.0 |
| Inventories, % | 44.23 | 48.18 | 40.14 | 43.29 | 45.12 | 44.19 | 44.19 | 44.19 | 44.19 | 44.19 |
| Accounts Payable | 270.2 | 274.1 | 308.7 | 498.8 | 489.6 | 482.4 | 469.8 | 457.4 | 445.4 | 433.7 |
| Accounts Payable, % | 8.16 | 8.23 | 6.64 | 8.78 | 7.84 | 7.93 | 7.93 | 7.93 | 7.93 | 7.93 |
| Capital Expenditure | -11.6 | -107.7 | -198.3 | -299.6 | -117.7 | -182.6 | -177.8 | -173.1 | -168.6 | -164.2 |
| Capital Expenditure, % | -0.35155 | -3.24 | -4.26 | -5.27 | -1.88 | -3 | -3 | -3 | -3 | -3 |
| Tax Rate, % | 22.3 | 22.3 | 22.3 | 22.3 | 22.3 | 22.3 | 22.3 | 22.3 | 22.3 | 22.3 |
| EBITAT | 413.4 | 499.3 | 648.3 | 836.4 | 1,012.8 | 881.6 | 858.4 | 835.8 | 813.8 | 792.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1,507.5 | 500.5 | 176.9 | 170.6 | 545.8 | 889.3 | 925.4 | 901.0 | 877.3 | 854.3 |
| WACC, % | 4.94 | 4.94 | 4.94 | 4.94 | 4.94 | 4.94 | 4.94 | 4.94 | 4.94 | 4.94 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 3,862.5 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 884 | |||||||||
| Terminal Value | 61,527 | |||||||||
| Present Terminal Value | 48,353 | |||||||||
| Enterprise Value | 52,215 | |||||||||
| Net Debt | -1,645 | |||||||||
| Equity Value | 53,860 | |||||||||
| Diluted Shares Outstanding, MM | 566 | |||||||||
| Equity Value Per Share | 95.10 |
What You Will Receive
- Genuine Jingjin Data: Preloaded financial metrics – from revenue to EBIT – derived from actual and forecasted figures.
- Complete Customization: Modify all essential parameters (yellow cells) such as WACC, growth percentage, and tax rates.
- Real-Time Valuation Updates: Automatic recalculations to assess the effects of changes on Jingjin’s fair value.
- Flexible Excel Template: Designed for easy modifications, scenario analysis, and comprehensive projections.
- Efficient and Precise: Avoid the hassle of building models from the ground up while ensuring accuracy and adaptability.
Key Features
- Pre-Loaded Data: Jingjin Equipment Inc.'s historical financial statements and pre-filled forecasts.
- Fully Adjustable Inputs: Customize WACC, tax rates, revenue growth, and EBITDA margins according to your preferences.
- Instant Results: View Jingjin Equipment Inc.'s intrinsic value recalculating in real-time.
- Clear Visual Outputs: Dashboard charts showcase valuation results and essential metrics.
- Built for Accuracy: A professional tool designed for analysts, investors, and finance experts.
How It Functions
- Step 1: Download the prebuilt Excel template featuring Jingjin Equipment Inc.'s (603279SS) data.
- Step 2: Navigate through the completed sheets to familiarize yourself with the essential metrics.
- Step 3: Adjust forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Immediately see the updated results, including the intrinsic value of Jingjin Equipment Inc. (603279SS).
- Step 5: Use the outputs to make well-informed investment choices or compile reports.
Why Select This Calculator for Jingjin Equipment Inc. (603279SS)?
- User-Friendly Interface: Tailored for both novices and experienced users.
- Customizable Inputs: Adjust parameters effortlessly to suit your financial analysis.
- Real-Time Feedback: Observe immediate changes in Jingjin's valuation as you tweak the variables.
- Preloaded Financial Data: Comes equipped with Jingjin's actual financial metrics for swift evaluation.
- Endorsed by Industry Experts: Preferred by investors and analysts for making sound financial choices.
Who Should Utilize This Product?
- Investors: Gain precise insights into Jingjin Equipment Inc. (603279SS)'s fair value prior to making investment choices.
- CFOs: Utilize a high-quality DCF model for comprehensive financial reporting and analysis at Jingjin Equipment Inc. (603279SS).
- Consultants: Effortlessly customize the valuation report template for your clients using Jingjin Equipment Inc. (603279SS) data.
- Entrepreneurs: Discover the financial modeling practices employed by leading companies, including Jingjin Equipment Inc. (603279SS).
- Educators: Harness this resource as a pedagogical tool to illustrate various valuation techniques relevant to Jingjin Equipment Inc. (603279SS).
Overview of the Template Components
- Pre-Filled DCF Model: Jingjin Equipment Inc.’s (603279SS) financial data loaded for immediate application.
- WACC Calculator: Comprehensive calculations for the Weighted Average Cost of Capital.
- Financial Ratios: Assess Jingjin Equipment Inc.’s (603279SS) profitability, leverage, and operational efficiency.
- Editable Inputs: Modify assumptions like growth rates, margins, and CAPEX to suit your analysis needs.
- Financial Statements: Access annual and quarterly reports for in-depth evaluations.
- 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.