603283.SS WACC - Weighted Average Cost of Capital

The WACC of Suzhou Secote Precision Electronic Co Ltd (603283.SS) is 11.9%.

The Cost of Equity of Suzhou Secote Precision Electronic Co Ltd (603283.SS) is 12.25%.

The Cost of Debt of Suzhou Secote Precision Electronic Co Ltd (603283.SS) is 5.00%.

	Range	Selected
Cost of equity	10.70% - 13.80%	12.25%
Tax rate	10.40% - 12.40%	11.40%
Cost of debt	5.00% - 5.00%	5.00%
WACC	10.4% - 13.3%	11.9%

WACC

603283.SS WACC calculation

Category	Low	High

Long-term bond rate	2.7%	3.2%
Equity market risk premium	6.1%	7.1%
Adjusted beta	1.32	1.43

Additional risk adjustments	0.0%	0.5%
Cost of equity	10.70%	13.80%

Tax rate	10.40%	12.40%
Debt/Equity ratio	0.06	0.06
Cost of debt	5.00%	5.00%

After-tax WACC	10.4%	13.3%


Selected WACC	11.9%

603283.SS's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for 603283.SS:

cost_of_equity (12.25%) = risk_free_rate (2.95%) + equity_risk_premium (6.60%) * adjusted_beta (1.32) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.