Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected Beta | 0.55 - 0.65 | 0.60 |
| Cost Equity | 7.5% - 9.3% | 8.4% |
| Tax Rate | 14.0% - 14.0% | 14.0% |
| Cost Debt Aftax | 4.7% - 5.2% | 4.9% |
| Estimate Cost of Equity | ||||||
| Cost of Equity | Low | High | Notes | |||
| Selected Beta | 0.55 | 0.65 | See Re-levered Beta Section | |||
| (x) Country Market Risk Premium | 5.0% | 5.0% | Source Link | |||
| Adjusted Market Risk Premium | 2.8% | 3.3% | ||||
| (+) Risk-free Rate | 4.00% | 4.50% | Source Link | |||
| (+) Additional Risk Adjustments | 0.75% | 1.50% | Size & Country Default Risk | |||
| Cost of Equity | 7.50% | 9.25% | ||||
| Effective Interest Rate | ||||||
| Fiscal Year Ending | ||||||
| (HKD in millions) | Sep-20 | Sep-21 | Sep-22 | Sep-23 | Sep-24 | |
| FY-4 | FY-3 | FY-2 | FY-1 | FY | ||
| Interest Expense | interest_exp | 0 | 0 | 0 | 0 | 0 |
| Total Debt | total_debt | 2 | 10 | 11 | 8 | 2 |
| Effective Interest Rate | 2.3% | 1.2% | 1.6% | 1.5% | ||
| Average Effective Interest Rate | 1.4% | |||||