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.
Shiyue Daotian Group CoHKSE:09676 +3.10%42 WACC % is 9.48% as of Aug. 17, 2026, which is 2% below its 10-year median of 9.65. GuruFocus rates HKSE:09676 with a GF Score™ of 42/100. The stock has 3 warning signs investors should review. Among 2,035 Consumer Packaged Goods companies, Shiyue Daotian Group Co ranks worse than 65.41% on this metric.
As of today (2026-08-17), Shiyue Daotian Group Co's weighted average cost of capital is 9.48%%. Shiyue Daotian Group Co's ROIC % is 15.03% (calculated using TTM income statement data).
Shiyue Daotian Group 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.
*Note: The beta of this company cannot be obtained because it has a price history shorter than 3 years. It will thus be set to 1 as default to calculate WACC.
For a comprehensive WACC calculation, please access the WACC Calculator.
Shiyue Daotian Group Co (HKSE:09676) 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, Shiyue Daotian Group Co's weighted average cost of capital is 9.48%%. Shiyue Daotian Group Co's ROIC % is 15.03% (calculated using TTM income statement data).
Shiyue Daotian Group 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.
*Note: The beta of this company cannot be obtained because it has a price history shorter than 3 years. It will thus be set to 1 as default to calculate WACC.
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.
* 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 Packaged Foods subindustry, Shiyue Daotian Group 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.
Shiyue Daotian Group Co WACC % vs Consumer Packaged Goods Industry
For the Consumer Packaged Goods industry and Consumer Defensive sector, Shiyue Daotian Group Co's WACC % distribution charts can be found below:
* The bar in red indicates where Shiyue Daotian Group 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, Shiyue Daotian Group Co's market capitalization (E) is HK$4569.373 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, Shiyue Daotian Group Co's latest one-year semi-annual average Book Value of Debt (D) is HK$723.056 Mil.
a) weight of equity = E / (E + D) = 4569.373 / (4569.373 + 723.056) = 0.8634
b) weight of debt = D / (E + D) = 723.056 / (4569.373 + 723.056) = 0.1366
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 4.726%. 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. Shiyue Daotian Group Co's beta cannot be obtained because it has a price history shorter than 3 years. It will thus be set to 1 as default to calculate WACC.
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 = 4.726% + 1 * 6% = 10.726%
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, Shiyue Daotian Group Co's interest expense (positive number) was HK$12.136 Mil. Its total Book Value of Debt (D) is HK$723.056 Mil.
Cost of Debt = 12.136 / 723.056 = 1.6784%.
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 = 19.268 / 491.053 = 3.92%.
Shiyue Daotian Group Co's Weighted Average Cost Of Capital (WACC) for Today is calculated as:
WACC
=
E / (E + D)
*
Cost of Equity
+
D / (E + D)
*
Cost of Debt
*
(1 - Tax Rate)
=
0.8634
*
10.726%
+
0.1366
*
1.6784%
*
(1 - 3.92%)
=
9.48%
* 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.
Shiyue Daotian Group Co (HKSE:09676) has a WACC % of 9.48% as of Aug. 17, 2026. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on Shiyue Daotian Group Co and its competitors. This is near median its historical median of 9.65. Over the past decade, Shiyue Daotian Group Co's WACC % has ranged from 9.42 to 9.72. According to the industry distribution chart, Shiyue Daotian Group Co ranks #1331 out of 2035 companies in the Consumer Packaged Goods industry, placing it in the top 65.4%.
Is Shiyue Daotian Group Co's WACC % too high?
Shiyue Daotian Group Co's current WACC % of 9.48% is near median its 10-year median of 9.65. Over the past 10 years, this metric has ranged from a low of 9.42 to a high of 9.72. The Consumer Packaged Goods industry median WACC % is 7.53. Shiyue Daotian Group Co's value of 9.48% is 25.9% above this industry median. Based on the distribution chart, Shiyue Daotian Group Co ranks #1331 out of 2035 companies in the Consumer Packaged Goods industry, which is below the industry midpoint. Overall, Shiyue Daotian Group Co has a GF Score™ of 42/100, reflecting its overall financial health beyond just this single metric.
How does Shiyue Daotian Group Co's WACC % compare to KHC and GIS?
According to the Consumer Packaged Goods industry distribution chart, Shiyue Daotian Group Co ranks #1331 out of 2035 companies for WACC %. This places Shiyue Daotian Group Co in the lower half of its industry. The industry median WACC % is 7.53. Shiyue Daotian Group Co's value of 9.48% is 25.9% above this benchmark. Historically, Shiyue Daotian Group Co's own WACC % has ranged from 9.42 to 9.72 over the past decade. While the company's 10-year median is 9.65 vs. the industry median of 7.53, Shiyue Daotian Group 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 7.53, based on 2,035 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. Shiyue Daotian Group Co's current WACC % of 9.48% is 25.9% 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 Shiyue Daotian Group Co and its competitors. For the Consumer Packaged Goods industry, the median WACC % is 7.53 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Shiyue Daotian Group Co's current WACC % is 9.48%, which is near median its own 10-year median of 9.65. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Shiyue Daotian Group Co stock overvalued right now?
Shiyue Daotian Group Co (HKSE:09676) has a current WACC % of 9.48%. The current WACC % is 9.48%, which is near median its 10-year median of 9.65 and 25.9% above the Consumer Packaged Goods industry median of 7.53. Shiyue Daotian Group Co's overall GF Score™ is 42/100 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 Shiyue Daotian Group Co (HKSE:09676), the current WACC % is 9.48% as of Aug. 17, 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.
Shiyue Daotian Group Co Ltd is a Chinese pantry staple food company that offers pre-packaged rice, corn, whole grains, beans, and dried food products. The company has four main segments which include Rice Products engaged in producing pre-packaged rice products of different varieties; Corn products segment produces pre-packaged corn products; Whole Grain, Bean, and Other Products segment produces packaged mixes of brown rice, millet, red beans, sesame, and more; and Dried Food and Other Products segment handles packaged dried mushrooms, lotus seeds, and related by-products such as bran, husk, and fractioned rice.
42GF Score
Get the complete analysis for HKSE:09676
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:09676 has been successfully added to your 
