Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.
As of today (2026-08-26), China Tian Yuan Healthcare Group's weighted average cost of capital is 4.24%%. China Tian Yuan Healthcare Group's ROIC % is -6.84% (calculated using TTM income statement data).
China Tian Yuan Healthcare Group earns returns that do not match up to its cost of capital. It will destroy value as it grows.
For a comprehensive WACC calculation, please access the WACC Calculator.
China Tian Yuan Healthcare Group (HKSE:00557) WACC % Explanation
Because it costs money to raise capital. A firm that generates higher ROIC % than it costs the company to raise the capital needed for that investment is earning excess returns. A firm that expects to continue generating positive excess returns on new investments in the future will see its value increase as growth increases, whereas a firm that earns returns that do not match up to its cost of capital will destroy value as it grows.
As of today, China Tian Yuan Healthcare Group's weighted average cost of capital is 4.24%%. China Tian Yuan Healthcare Group's ROIC % is -6.84% (calculated using TTM income statement data).
China Tian Yuan Healthcare Group earns returns that do not match up to its cost of capital. It will destroy value as it grows.
Be Aware
1. GuruFocus uses book value of debt (D) to do the calculation. It is simplified by adding latest one-year semi-annual average Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation together.
For companies that report quarterly, GuruFocus combines all of the most recent year's quarterly debt data from the beginning of the year to the year-end and calculates the average.
For companies that report semi-annually, GuruFocus combines all of the most recent year's semi-annual debt data from the start of the year to the year-end and calculates the average.
For companies that report annually, GuruFocus combines the beginning and ending annual debt data from the most recent year and then calculates the average.
2. The WACC formula discussed above does not include Preferred Stock. Please adjust if preferred stock is considered.
3. (Expected Return of the Market - Risk-Free Rate of Return) is also called market premium. GuruFocus requires market premium to be 6%.
4. GuruFocus uses the latest TTM Interest Expense divided by the latest one-year semi-annual average debt to get the simplified cost of debt.
Related Terms
China Tian Yuan Healthcare Group WACC % Historical Data
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
For the Credit Services subindustry, China Tian Yuan Healthcare Group's WACC %, along with its competitors' market caps and WACC % data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
China Tian Yuan Healthcare Group WACC % vs Credit Services Industry
For the Credit Services industry and Financial Services sector, China Tian Yuan Healthcare Group's WACC % distribution charts can be found below:
* The bar in red indicates where China Tian Yuan Healthcare Group's WACC % falls into.
China Tian Yuan Healthcare Group WACC % Calculation
The weighted average cost of capital (WACC) is the rate that a company is expected to pay on average to all its security holders to finance its assets. The WACC is commonly referred to as the firm's cost of capital. Generally speaking, a company's assets are financed by debt and equity. WACC is the average of the costs of these sources of financing, each of which is weighted by its respective use in the given situation. By taking a weighted average, we can see how much interest the company has to pay for every dollar it finances.
WACC
=
E
/
(E + D)
*
Cost of Equity
+
D
/
(E + D)
*
Cost of Debt
*
(1 - Tax Rate)
1. Weights:
Generally speaking, a company's assets are financed by debt and equity. We need to calculate the weight of equity and the weight of debt.
The market value of equity (E) is also called "Market Cap". As of today, China Tian Yuan Healthcare Group's market capitalization (E) is HK$221.398 Mil.
The market value of debt is typically difficult to calculate, therefore, GuruFocus uses book value of debt (D) to do the calculation. It is simplified by adding the latest one-year semi-annual average Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation together. As of Dec. 2025, China Tian Yuan Healthcare Group's latest one-year semi-annual average Book Value of Debt (D) is HK$40.149 Mil.
a) weight of equity = E / (E + D) = 221.398 / (221.398 + 40.149) = 0.8465
b) weight of debt = D / (E + D) = 40.149 / (221.398 + 40.149) = 0.1535
2. Cost of Equity:
GuruFocus uses Capital Asset Pricing Model (CAPM) to calculate the required rate of return. The formula is:
Cost of Equity = Risk-Free Rate of Return + Beta of Asset * (Expected Return of the Market - Risk-Free Rate of Return)
a) GuruFocus uses 10-Year Treasury Constant Maturity Rate as the risk-free rate. It is updated daily. The current risk-free rate is 4.643%. Please go to Economic Indicators page for more information. Please note that we use the 10-Year Treasury Constant Maturity Rate of the country/region where the company is headquartered. If the data for that country/region is not available, then we will use the 10-Year Treasury Constant Maturity Rate of the United States as default.
b) Beta is the sensitivity of the expected excess asset returns to the expected excess market returns. China Tian Yuan Healthcare Group's beta is -0.1606.
c) (Expected Return of the Market - Risk-Free Rate of Return) is also called market premium. GuruFocus requires market premium to be 6%.
Cost of Equity = 4.643% + -0.1606 * 6% = 3.6794%
3. Cost of Debt:
GuruFocus uses latest TTM Interest Expense divided by the latest one-year semi-annual average debt to get the simplified cost of debt.
As of Dec. 2025, China Tian Yuan Healthcare Group's interest expense (positive number) was HK$2.992 Mil. Its total Book Value of Debt (D) is HK$40.149 Mil.
Cost of Debt = 2.992 / 40.149 = 7.4522%.
4. Multiply by one minus TTM Tax Rate:
GuruFocus uses the most recent TTM Tax Expense divided by the most recent TTM Pre-Tax Income to calculate the tax rate. The calculated TTM tax rate is limited to between 0% and 100%. If the calculated tax rate is higher than 100%, it is set to 100%. If the calculated tax rate is less than 0%, it is set to 0%.
The latest calculated TTM Tax Rate = -0.65 / -39.066 = 1.66%.
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
China Tian Yuan Healthcare Group (HKSE:00557) has a WACC % of 4.24% as of Aug. 26, 2026. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on China Tian Yuan Healthcare Group and its competitors. This is 54% above median its historical median of 2.76. Over the past decade, China Tian Yuan Healthcare Group's WACC % has ranged from 0.51 to 14.09. According to the industry distribution chart, China Tian Yuan Healthcare Group ranks #148 out of 560 companies in the Credit Services industry, placing it in the top 26.4%.
Is China Tian Yuan Healthcare Group's WACC % too high?
China Tian Yuan Healthcare Group's current WACC % of 4.24% is 54% above median its 10-year median of 2.76. Over the past 10 years, this metric has ranged from a low of 0.51 to a high of 14.09. The Credit Services industry median WACC % is 7.04. China Tian Yuan Healthcare Group's value of 4.24% is 39.7% below this industry median. Based on the distribution chart, China Tian Yuan Healthcare Group ranks #148 out of 560 companies in the Credit Services industry, which is above the industry midpoint. Overall, China Tian Yuan Healthcare Group has a GF Score™ of 28/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does China Tian Yuan Healthcare Group's WACC % compare to V and MA?
According to the Credit Services industry distribution chart, China Tian Yuan Healthcare Group ranks #148 out of 560 companies for WACC %. This puts China Tian Yuan Healthcare Group in the upper half of its industry. The industry median WACC % is 7.04. China Tian Yuan Healthcare Group's value of 4.24% is 39.7% below this benchmark. Historically, China Tian Yuan Healthcare Group's own WACC % has ranged from 0.51 to 14.09 over the past decade. While the company's 10-year median is 2.76 vs. the industry median of 7.04, China Tian Yuan Healthcare Group has consistently been below the industry average. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good WACC % for a Credit Services company?
The median WACC % among Credit Services companies is 7.04, based on 560 companies in the industry. Companies in the top quartile (top 25%) have a WACC % significantly above this median, while those in the bottom quartile fall well below. However, WACC % should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. China Tian Yuan Healthcare Group's current WACC % of 4.24% is 39.7% below the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high WACC % mean?
A high WACC % can signal that a stock is expensive relative to its fundamentals. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on China Tian Yuan Healthcare Group and its competitors. For the Credit Services industry, the median WACC % is 7.04 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. China Tian Yuan Healthcare Group's current WACC % is 4.24%, which is 54% above median its own 10-year median of 2.76. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is China Tian Yuan Healthcare Group stock overvalued right now?
Based on GuruFocus' analysis, China Tian Yuan Healthcare Group (HKSE:00557) is currently considered Significantly Overvalued. The stock's GF Value™ is HK$0.32, compared to a current price of HK$0.55 — trading 70.3% above its estimated fair value. The current WACC % is 4.24%, which is 54% above median its 10-year median of 2.76 and 39.7% below the Credit Services industry median of 7.04. China Tian Yuan Healthcare Group's overall GF Score™ is 28/100 with 5 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is WACC % calculated?
WACC % is calculated from a company's financial statements. For China Tian Yuan Healthcare Group (HKSE:00557), the current WACC % is 4.24% as of Aug. 26, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.
Is China Tian Yuan Healthcare Group (HKSE:00557) Overvalued in 2026?
Based on GuruFocus' analysis, China Tian Yuan Healthcare Group stock appears to be overvalued.
The current stock price of HK$0.55 is trading 70.3% above its estimated GF Value™ of HK$0.32.
GuruFocus considers China Tian Yuan Healthcare Group to be Significantly Overvalued.
Key valuation signals for HKSE:00557:
WACC %: 4.24% (54% above median its 10-year median of 2.76)
GF Value™: HK$0.32 vs. price of HK$0.55 (70.3% above fair value)
Industry Position: 39.7% below the Credit Services median (#148 of 560)
No single metric tells the full story. See the HKSE:00557 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
China Tian Yuan Healthcare Group Ltd is an investment holding company engaged in investment holding, provision of procurement, marketing and management services to the medical industry, provision of procurement services relating to the hospitality industry, licensing of trademarks, and money lending and related business. Its segments include Investment Holding, Healthcare, Money Lending and Related Business, which generates maximum revenue from interests earned from the provision of loans to third parties, referral and handling fees for loan-related services, and the introduction of prospective lenders and borrowers in PRC and Hong Kong; and Hospitality. The company generates maximum revenue from Hong Kong.
28GF Score
Get the complete analysis for HKSE:00557
WACC % is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
HKSE:00557 has been successfully added to your 
