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.
Sino Harbour Holdings GroupHKSE:01663 +1.96% WACC % is 5.41% as of Aug. 11, 2026, which is 185% above its 10-year median of 1.90. The stock has 6 warning signs investors should review. Among 1,845 Real Estate companies, Sino Harbour Holdings Group ranks better than 59.08% on this metric.
As of today (2026-08-11), Sino Harbour Holdings Group's weighted average cost of capital is 5.41%%. Sino Harbour Holdings Group's ROIC % is 2.40% (calculated using TTM income statement data).
Sino Harbour Holdings 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.
Sino Harbour Holdings Group (HKSE:01663) 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, Sino Harbour Holdings Group's weighted average cost of capital is 5.41%%. Sino Harbour Holdings Group's ROIC % is 2.40% (calculated using TTM income statement data).
Sino Harbour Holdings 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
Sino Harbour Holdings 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 Real Estate Services subindustry, Sino Harbour Holdings 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.
Sino Harbour Holdings Group WACC % vs Real Estate Industry
For the Real Estate industry and Real Estate sector, Sino Harbour Holdings Group's WACC % distribution charts can be found below:
* The bar in red indicates where Sino Harbour Holdings Group's WACC % falls into.
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, Sino Harbour Holdings Group's market capitalization (E) is HK$125.616 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, Sino Harbour Holdings Group's latest one-year semi-annual average Book Value of Debt (D) is HK$631.4297 Mil.
a) weight of equity = E / (E + D) = 125.616 / (125.616 + 631.4297) = 0.1659
b) weight of debt = D / (E + D) = 631.4297 / (125.616 + 631.4297) = 0.8341
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 4.686%. 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. Sino Harbour Holdings Group's beta is 0.2121.
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 = 4.686% + 0.2121 * 6% = 5.9586%
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, Sino Harbour Holdings Group's interest expense (positive number) was HK$33.493 Mil. Its total Book Value of Debt (D) is HK$631.4297 Mil.
Cost of Debt = 33.493 / 631.4297 = 5.3043%.
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 = 10.401 / -137.275 = -7.58%, 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.
Sino Harbour Holdings Group (HKSE:01663) has a WACC % of 5.41% as of Aug. 11, 2026. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on Sino Harbour Holdings Group and its competitors. This is 185% above median its historical median of 1.90. Over the past decade, Sino Harbour Holdings Group's WACC % has ranged from 1.17 to 5.48. According to the industry distribution chart, Sino Harbour Holdings Group ranks #755 out of 1845 companies in the Real Estate industry, placing it in the top 40.9%.
Is Sino Harbour Holdings Group's WACC % too high?
Sino Harbour Holdings Group's current WACC % of 5.41% is 185% above median its 10-year median of 1.90. Over the past 10 years, this metric has ranged from a low of 1.17 to a high of 5.48. The Real Estate industry median WACC % is 6.37. Sino Harbour Holdings Group's value of 5.41% is 15.1% below this industry median. Based on the distribution chart, Sino Harbour Holdings Group ranks #755 out of 1845 companies in the Real Estate industry, which is above the industry midpoint.
How does Sino Harbour Holdings Group's WACC % compare to CBRE and BEKE?
According to the Real Estate industry distribution chart, Sino Harbour Holdings Group ranks #755 out of 1845 companies for WACC %. This puts Sino Harbour Holdings Group in the upper half of its industry. The industry median WACC % is 6.37. Sino Harbour Holdings Group's value of 5.41% is 15.1% below this benchmark. Historically, Sino Harbour Holdings Group's own WACC % has ranged from 1.17 to 5.48 over the past decade. While the company's 10-year median is 1.90 vs. the industry median of 6.37, Sino Harbour Holdings 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 Real Estate company?
The median WACC % among Real Estate companies is 6.37, based on 1,845 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. Sino Harbour Holdings Group's current WACC % of 5.41% is 15.1% 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 Sino Harbour Holdings Group and its competitors. For the Real Estate industry, the median WACC % is 6.37 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Sino Harbour Holdings Group's current WACC % is 5.41%, which is 185% above median its own 10-year median of 1.90. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Sino Harbour Holdings Group stock overvalued right now?
Based on GuruFocus' analysis, Sino Harbour Holdings Group (HKSE:01663) is currently considered Possible Value Trap. The stock's GF Value™ is HK$0.09, compared to a current price of HK$0.05 — trading 42.2% below its estimated fair value. The current WACC % is 5.41%, which is 185% above median its 10-year median of 1.90 and 15.1% below the Real Estate industry median of 6.37. 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 Sino Harbour Holdings Group (HKSE:01663), the current WACC % is 5.41% as of Aug. 11, 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.
AddressLevels 25 and 26, No. 1568 Honggu Avenue, Nanchang Honggu Kaixuan, Sino Harbour Kaixuan Center, Honggu Tan Central District, Jiangxi Province, Nanchang, CHN
Sino Harbour Holdings Group Ltd is an investment holding company. The company is principally engaged in property development in the second and third tier cities in China. Geographically, it derives revenue from PRC. The company derives revenue from the delivery of residential properties, commercial properties, and car parking spaces. The company's business segment includes namely; property development, which is engaged in the sale and leasing of self-constructed properties, and Others, which includes investment and operation in CMC process and medical service sector.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
HKSE:01663 has been successfully added to your 
