|
Anji Microelectronics Technology Co., Ltd. (688019.Ss) Avaliação DCF
CN | Technology | Semiconductors | 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
Anji Microelectronics Technology (Shanghai) Co., Ltd. (688019.SS) Bundle
Descubra o verdadeiro potencial da Anji Microeletronics Technology (Shanghai) Co., Ltd. (688019Ss) com nossa calculadora avançada de DCF! Ajuste as principais suposições, explore vários cenários e examine como diferentes fatores influenciam a avaliação da microeletrônica anji - tudo dentro de um único modelo do Excel.
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 | 285.4 | 422.4 | 686.7 | 1,076.8 | 1,237.9 | 1,802.1 | 2,623.6 | 3,819.6 | 5,560.7 | 8,095.4 |
| Revenue Growth, % | 0 | 47.99 | 62.57 | 56.82 | 14.96 | 45.58 | 45.58 | 45.58 | 45.58 | 45.58 |
| EBITDA | 83.7 | 185.4 | 181.3 | 419.8 | 560.5 | 662.7 | 964.8 | 1,404.6 | 2,044.9 | 2,977.0 |
| EBITDA, % | 29.31 | 43.89 | 26.4 | 38.98 | 45.28 | 36.77 | 36.77 | 36.77 | 36.77 | 36.77 |
| Depreciation | 10.1 | 12.9 | 44.9 | 73.7 | 108.2 | 103.5 | 150.7 | 219.4 | 319.4 | 465.1 |
| Depreciation, % | 3.55 | 3.05 | 6.54 | 6.84 | 8.74 | 5.74 | 5.74 | 5.74 | 5.74 | 5.74 |
| EBIT | 73.5 | 172.5 | 136.4 | 346.1 | 452.3 | 559.2 | 814.1 | 1,185.2 | 1,725.4 | 2,512.0 |
| EBIT, % | 25.76 | 40.84 | 19.86 | 32.14 | 36.54 | 31.03 | 31.03 | 31.03 | 31.03 | 31.03 |
| Total Cash | 505.5 | 833.3 | 552.0 | 498.0 | 593.1 | 1,350.0 | 1,965.4 | 2,861.3 | 4,165.6 | 6,064.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | 67.6 | 178.1 | 237.6 | 282.0 | 312.8 | 455.4 | 663.0 | 965.2 | 1,405.2 |
| Account Receivables, % | 0 | 16.01 | 25.94 | 22.06 | 22.78 | 17.36 | 17.36 | 17.36 | 17.36 | 17.36 |
| Inventories | 77.0 | 104.5 | 230.4 | 365.9 | 427.2 | 554.2 | 806.9 | 1,174.7 | 1,710.1 | 2,489.7 |
| Inventories, % | 26.98 | 24.74 | 33.56 | 33.98 | 34.51 | 30.75 | 30.75 | 30.75 | 30.75 | 30.75 |
| Accounts Payable | 20.8 | 61.2 | 80.8 | 85.7 | 80.5 | 173.0 | 251.8 | 366.6 | 533.8 | 777.1 |
| Accounts Payable, % | 7.27 | 14.49 | 11.77 | 7.96 | 6.5 | 9.6 | 9.6 | 9.6 | 9.6 | 9.6 |
| Capital Expenditure | -42.1 | -104.1 | -241.1 | -196.3 | -337.9 | -432.7 | -630.0 | -917.1 | -1,335.2 | -1,943.8 |
| Capital Expenditure, % | -14.77 | -24.65 | -35.11 | -18.23 | -27.3 | -24.01 | -24.01 | -24.01 | -24.01 | -24.01 |
| Tax Rate, % | 8.56 | 8.56 | 8.56 | 8.56 | 8.56 | 8.56 | 8.56 | 8.56 | 8.56 | 8.56 |
| EBITAT | 66.0 | 154.3 | 129.2 | 307.6 | 413.6 | 508.0 | 739.6 | 1,076.8 | 1,567.6 | 2,282.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -22.2 | 8.4 | -283.8 | -5.1 | 72.9 | 113.5 | -56.0 | -81.5 | -118.7 | -172.8 |
| WACC, % | 7.66 | 7.66 | 7.67 | 7.66 | 7.67 | 7.66 | 7.66 | 7.66 | 7.66 | 7.66 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -216.0 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | -180 | |||||||||
| Terminal Value | -4,904 | |||||||||
| Present Terminal Value | -3,390 | |||||||||
| Enterprise Value | -3,606 | |||||||||
| Net Debt | -313 | |||||||||
| Equity Value | -3,292 | |||||||||
| Diluted Shares Outstanding, MM | 99 | |||||||||
| Equity Value Per Share | -33.23 |
What You Will Receive
- Customizable Excel Template: An Excel-based DCF Calculator tailored for Anji Microelectronics Technology (Shanghai) Co., Ltd. (688019SS) with pre-populated financial data.
- Comprehensive Data: Access to historical performance figures and future projections (highlighted in the yellow cells).
- Adaptable Forecasting: Adjust key assumptions such as revenue growth, EBITDA margin, and WACC.
- Instant Calculations: Quickly observe how your inputs influence the valuation of Anji Microelectronics Technology (Shanghai) Co., Ltd. (688019SS).
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Layout: Organized for simplicity and user-friendliness, complete with step-by-step guidance.
Key Features
- Pre-Loaded Data: Anji Microelectronics' historical financial statements and pre-filled forecasts.
- Fully Adjustable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Instant Results: Watch Anji Microelectronics' intrinsic value recalculate in real time.
- Clear Visual Outputs: Dashboard charts illustrate valuation results and essential metrics.
- Built for Accuracy: A professional tool designed for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the prebuilt Excel template featuring Anji Microelectronics Technology (Shanghai) Co., Ltd. (688019SS) data.
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Update your forecasts and assumptions in the editable yellow cells (WACC, growth rates, margins).
- Step 4: Instantly see recalculated results, including the intrinsic value of Anji Microelectronics Technology (Shanghai) Co., Ltd. (688019SS).
- Step 5: Use the outputs to make well-informed investment decisions or generate detailed reports.
Why Select This Calculator?
- Designed for Industry Experts: A sophisticated tool tailored for analysts, CFOs, and consultants in the field.
- Accurate Financial Data: Anji Microelectronics' historical and projected financials preloaded for precision.
- Flexible Scenario Analysis: Easily simulate various forecasts and assumptions.
- Comprehensive Results: Automatically calculates intrinsic value, NPV, and essential metrics.
- User-Friendly Interface: Step-by-step guidance to help you navigate the calculator effortlessly.
Who Can Benefit from This Product?
- Investors: Accurately assess the fair value of Anji Microelectronics Technology (Shanghai) Co., Ltd. (688019SS) before making investment choices.
- CFOs: Utilize a professional-grade DCF model for detailed financial reporting and analysis.
- Consultants: Efficiently customize the template for client valuation reports.
- Entrepreneurs: Acquire valuable insights into financial modeling practices employed by leading companies.
- Educators: Use it as a resource to teach valuation techniques and methodologies.
Contents of the Template
- Pre-Filled Data: Features Anji Microelectronics' historical financial information and projections.
- Discounted Cash Flow Model: An editable DCF valuation model that includes automatic calculations.
- Weighted Average Cost of Capital (WACC): A specific worksheet for WACC calculations based on user-defined inputs.
- Key Financial Ratios: Assess Anji Microelectronics' profitability, operational efficiency, and financial leverage.
- Customizable Inputs: Easily modify revenue growth rates, profit margins, and tax rates.
- Clear Dashboard: Visualizations and tables that summarize essential valuation 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.