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.
Shanghai Chicmax Cosmetic CoHKSE:02145 -1.14%79 WACC % is 8.59% as of Aug. 09, 2026, which is 11% below its 10-year median of 9.60. GuruFocus rates HKSE:02145 with a GF Score™ of 79/100 and a GF Value™ of HK$95.85 (Significantly Undervalued). Among 2,031 Consumer Packaged Goods companies, Shanghai Chicmax Cosmetic Co ranks worse than 57.9% on this metric.
As of today (2026-08-09), Shanghai Chicmax Cosmetic Co's weighted average cost of capital is 8.59%%. Shanghai Chicmax Cosmetic Co's ROIC % is 52.35% (calculated using TTM income statement data).
Shanghai Chicmax Cosmetic Co generates higher returns on investment than it costs the company to raise the capital needed for that investment. It 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.
For a comprehensive WACC calculation, please access the WACC Calculator.
Shanghai Chicmax Cosmetic Co (HKSE:02145) 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, Shanghai Chicmax Cosmetic Co's weighted average cost of capital is 8.59%%. Shanghai Chicmax Cosmetic Co's ROIC % is 52.35% (calculated using TTM income statement data).
Shanghai Chicmax Cosmetic Co generates higher returns on investment than it costs the company to raise the capital needed for that investment. It 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.
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
Shanghai Chicmax Cosmetic Co 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 Household & Personal Products subindustry, Shanghai Chicmax Cosmetic Co'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.
Shanghai Chicmax Cosmetic Co WACC % vs Consumer Packaged Goods Industry
For the Consumer Packaged Goods industry and Consumer Defensive sector, Shanghai Chicmax Cosmetic Co's WACC % distribution charts can be found below:
* The bar in red indicates where Shanghai Chicmax Cosmetic Co'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, Shanghai Chicmax Cosmetic Co's market capitalization (E) is HK$11036.120 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, Shanghai Chicmax Cosmetic Co's latest one-year semi-annual average Book Value of Debt (D) is HK$382.153 Mil.
a) weight of equity = E / (E + D) = 11036.120 / (11036.120 + 382.153) = 0.9665
b) weight of debt = D / (E + D) = 382.153 / (11036.120 + 382.153) = 0.0335
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 4.649%. 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. Shanghai Chicmax Cosmetic Co's beta is 0.6965.
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 = 4.649% + 0.6965 * 6% = 8.828%
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, Shanghai Chicmax Cosmetic Co's interest expense (positive number) was HK$8.139 Mil. Its total Book Value of Debt (D) is HK$382.153 Mil.
Cost of Debt = 8.139 / 382.153 = 2.1298%.
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 = 266.299 / 1534.905 = 17.35%.
* 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.
Shanghai Chicmax Cosmetic Co (HKSE:02145) has a WACC % of 8.59% as of Aug. 09, 2026. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on Shanghai Chicmax Cosmetic Co and its competitors. This is 11% below median its historical median of 9.60. Over the past decade, Shanghai Chicmax Cosmetic Co's WACC % has ranged from 4.24 to 10.50. According to the industry distribution chart, Shanghai Chicmax Cosmetic Co ranks #1176 out of 2031 companies in the Consumer Packaged Goods industry, placing it in the top 57.9%.
Is Shanghai Chicmax Cosmetic Co's WACC % too high?
Shanghai Chicmax Cosmetic Co's current WACC % of 8.59% is 11% below median its 10-year median of 9.60. Over the past 10 years, this metric has ranged from a low of 4.24 to a high of 10.50. The Consumer Packaged Goods industry median WACC % is 7.51. Shanghai Chicmax Cosmetic Co's value of 8.59% is 14.4% above this industry median. Based on the distribution chart, Shanghai Chicmax Cosmetic Co ranks #1176 out of 2031 companies in the Consumer Packaged Goods industry, which is below the industry midpoint. Overall, Shanghai Chicmax Cosmetic Co has a GF Score™ of 79/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Shanghai Chicmax Cosmetic Co's WACC % compare to PG and CL?
According to the Consumer Packaged Goods industry distribution chart, Shanghai Chicmax Cosmetic Co ranks #1176 out of 2031 companies for WACC %. This places Shanghai Chicmax Cosmetic Co in the lower half of its industry. The industry median WACC % is 7.51. Shanghai Chicmax Cosmetic Co's value of 8.59% is 14.4% above this benchmark. Historically, Shanghai Chicmax Cosmetic Co's own WACC % has ranged from 4.24 to 10.50 over the past decade. While the company's 10-year median is 9.60 vs. the industry median of 7.51, Shanghai Chicmax Cosmetic Co has consistently been above 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 Consumer Packaged Goods company?
The median WACC % among Consumer Packaged Goods companies is 7.51, based on 2,031 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. Shanghai Chicmax Cosmetic Co's current WACC % of 8.59% is 14.4% above 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 Shanghai Chicmax Cosmetic Co and its competitors. For the Consumer Packaged Goods industry, the median WACC % is 7.51 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Shanghai Chicmax Cosmetic Co's current WACC % is 8.59%, which is 11% below median its own 10-year median of 9.60. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Shanghai Chicmax Cosmetic Co stock overvalued right now?
Based on GuruFocus' analysis, Shanghai Chicmax Cosmetic Co (HKSE:02145) is currently considered Significantly Undervalued. The stock's GF Value™ is HK$95.85, compared to a current price of HK$27.72 — trading 71.1% below its estimated fair value. The current WACC % is 8.59%, which is 11% below median its 10-year median of 9.60 and 14.4% above the Consumer Packaged Goods industry median of 7.51. Shanghai Chicmax Cosmetic Co's overall GF Score™ is 79/100. 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 Shanghai Chicmax Cosmetic Co (HKSE:02145), the current WACC % is 8.59% as of Aug. 09, 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 Shanghai Chicmax Cosmetic Co (HKSE:02145) Overvalued in 2026?
Based on GuruFocus' analysis, Shanghai Chicmax Cosmetic Co stock appears to be undervalued.
The current stock price of HK$27.72 is trading 71.1% below its estimated GF Value™ of HK$95.85.
GuruFocus considers Shanghai Chicmax Cosmetic Co to be Significantly Undervalued.
Key valuation signals for HKSE:02145:
WACC %: 8.59% (11% below median its 10-year median of 9.60)
GF Value™: HK$95.85 vs. price of HK$27.72 (71.1% below fair value)
Industry Position: 14.4% above the Consumer Packaged Goods median (#1176 of 2031)
No single metric tells the full story. See the HKSE:02145 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Shanghai Chicmax Cosmetic Co Ltd is a China-based multi-brand cosmetics company mainly engaged in the research, development, production, and sales of skincare, maternity, and childcare products. It offers a wide range of cosmetics products under various brands, including KANS, One Leaf, and Baby Elephant. The company's products include skin care products, maternal and childcare products, toiletries, and others. The group operates in one single business unit that includes mainly the manufacture and sale of cosmetic products.
79GF Score
Get the complete analysis for HKSE:02145
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:02145 has been successfully added to your 
