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 (2026-08-13), New Sparkle Roll International Group's weighted average cost of capital is 3.38%%. New Sparkle Roll International Group's ROIC % is -1.48% (calculated using TTM income statement data).
New Sparkle Roll International 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.
New Sparkle Roll International Group (HKSE:00970) 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, New Sparkle Roll International Group's weighted average cost of capital is 3.38%%. New Sparkle Roll International Group's ROIC % is -1.48% (calculated using TTM income statement data).
New Sparkle Roll International 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
New Sparkle Roll International 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 Auto & Truck Dealerships subindustry, New Sparkle Roll International 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.
New Sparkle Roll International Group WACC % vs Vehicles & Parts Industry
For the Vehicles & Parts industry and Consumer Cyclical sector, New Sparkle Roll International Group's WACC % distribution charts can be found below:
* The bar in red indicates where New Sparkle Roll International Group's WACC % falls into.
New Sparkle Roll International 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, New Sparkle Roll International Group's market capitalization (E) is HK$205.985 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 Mar. 2026, New Sparkle Roll International Group's latest one-year semi-annual average Book Value of Debt (D) is HK$646.7137 Mil.
a) weight of equity = E / (E + D) = 205.985 / (205.985 + 646.7137) = 0.2416
b) weight of debt = D / (E + D) = 646.7137 / (205.985 + 646.7137) = 0.7584
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 4.674%. 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. New Sparkle Roll International Group's beta is -1.6411.
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 = 4.674% + -1.6411 * 6% = -5.1726%
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 Mar. 2026, New Sparkle Roll International Group's interest expense (positive number) was HK$39.495 Mil. Its total Book Value of Debt (D) is HK$646.7137 Mil.
Cost of Debt = 39.495 / 646.7137 = 6.107%.
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 = 5.737 / -83.75 = -6.85%, which is less than 0%. Therefore it's set to 0%.
* 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.
New Sparkle Roll International Group (HKSE:00970) has a WACC % of 3.38% as of Aug. 13, 2026. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on New Sparkle Roll International Group and its competitors. This is 46% below median its historical median of 6.27. Over the past decade, New Sparkle Roll International Group's WACC % has ranged from 2.45 to 9.62. According to the industry distribution chart, New Sparkle Roll International Group ranks #164 out of 1340 companies in the Vehicles & Parts industry, placing it in the top 12.2%.
Is New Sparkle Roll International Group's WACC % too high?
New Sparkle Roll International Group's current WACC % of 3.38% is 46% below median its 10-year median of 6.27. Over the past 10 years, this metric has ranged from a low of 2.45 to a high of 9.62. The Vehicles & Parts industry median WACC % is 8.46. New Sparkle Roll International Group's value of 3.38% is 60% below this industry median. Based on the distribution chart, New Sparkle Roll International Group ranks #164 out of 1340 companies in the Vehicles & Parts industry, which is in the top quartile — a strong position relative to peers. Overall, New Sparkle Roll International Group has a GF Score™ of 37/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does New Sparkle Roll International Group's WACC % compare to CVNA and PAG?
According to the Vehicles & Parts industry distribution chart, New Sparkle Roll International Group ranks #164 out of 1340 companies for WACC %. This places New Sparkle Roll International Group in the top 12% of its industry — outperforming the majority of peers. The industry median WACC % is 8.46. New Sparkle Roll International Group's value of 3.38% is 60% below this benchmark. Historically, New Sparkle Roll International Group's own WACC % has ranged from 2.45 to 9.62 over the past decade. While the company's 10-year median is 6.27 vs. the industry median of 8.46, New Sparkle Roll International 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 Vehicles & Parts company?
The median WACC % among Vehicles & Parts companies is 8.46, based on 1,340 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. New Sparkle Roll International Group's current WACC % of 3.38% is 60% 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 New Sparkle Roll International Group and its competitors. For the Vehicles & Parts industry, the median WACC % is 8.46 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. New Sparkle Roll International Group's current WACC % is 3.38%, which is 46% below median its own 10-year median of 6.27. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is New Sparkle Roll International Group stock overvalued right now?
Based on GuruFocus' analysis, New Sparkle Roll International Group (HKSE:00970) is currently considered Modestly Undervalued. The stock's GF Value™ is HK$0.39, compared to a current price of HK$0.31 — trading 21.8% below its estimated fair value. The current WACC % is 3.38%, which is 46% below median its 10-year median of 6.27 and 60% below the Vehicles & Parts industry median of 8.46. New Sparkle Roll International Group's overall GF Score™ is 37/100 with 3 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 New Sparkle Roll International Group (HKSE:00970), the current WACC % is 3.38% as of Aug. 13, 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 New Sparkle Roll International Group (HKSE:00970) Overvalued in 2026?
Based on GuruFocus' analysis, New Sparkle Roll International Group stock appears to be undervalued.
The current stock price of HK$0.31 is trading 21.8% below its estimated GF Value™ of HK$0.39.
GuruFocus considers New Sparkle Roll International Group to be Modestly Undervalued.
Key valuation signals for HKSE:00970:
WACC %: 3.38% (46% below median its 10-year median of 6.27)
GF Value™: HK$0.39 vs. price of HK$0.31 (21.8% below fair value)
Industry Position: 60% below the Vehicles & Parts median (#164 of 1340)
No single metric tells the full story. See the HKSE:00970 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
New Sparkle Roll International Group Ltd is an investment holding company. The operating segments of the company include Auto dealerships, Non-auto dealerships, Property management and Others. The company generates maximum revenue from the Auto dealership segment, which includes the distribution of branded automobiles, namely Bentley, Lamborghini, and Rolls-Royce, and the provision of related after-sales services. The Non-auto Dealership segment engages in the distribution of branded watches, jewelry, wines, audio equipment, menswear apparel, smokers' accessories, and cigars. The Property Management and Others segment engages in the provision of property management, property rental, money lending, movie development, and investment business.
37GF Score
Get the complete analysis for HKSE:00970
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:00970 has been successfully added to your 
