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.
Jishi Media CoSHSE:601929 +3.20%52 WACC % is 14.56% as of Jul. 23, 2026, which is 103% above its 10-year median of 7.18. GuruFocus rates SHSE:601929 with a GF Score™ of 52/100 and a GF Value™ of ¥1.95 (Modestly Overvalued). The stock has 6 warning signs investors should review. Among 1,036 Media - Diversified companies, Jishi Media Co ranks worse than 89.86% on this metric.
As of today (2026-07-23), Jishi Media Co's weighted average cost of capital is 14.56%%. Jishi Media Co's ROIC % is -2.98% (calculated using TTM income statement data).
Jishi Media Co 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.
Jishi Media Co (SHSE:601929) 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, Jishi Media Co's weighted average cost of capital is 14.56%%. Jishi Media Co's ROIC % is -2.98% (calculated using TTM income statement data).
Jishi Media Co 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 quarterly 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 quarterly average debt to get the simplified cost of debt.
Related Terms
Jishi Media Co WACC % Historical Data
* Premium members only.
The historical data trend for Jishi Media Co's WACC % can be seen below:
* 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 Entertainment subindustry, Jishi Media 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.
Jishi Media Co WACC % vs Media - Diversified Industry
For the Media - Diversified industry and Communication Services sector, Jishi Media Co's WACC % distribution charts can be found below:
* The bar in red indicates where Jishi Media 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, Jishi Media Co's market capitalization (E) is ¥7886.921 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 quarterly average Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation together. As of Mar. 2026, Jishi Media Co's latest one-year quarterly average Book Value of Debt (D) is ¥5322.2856 Mil.
a) weight of equity = E / (E + D) = 7886.921 / (7886.921 + 5322.2856) = 0.5971
b) weight of debt = D / (E + D) = 5322.2856 / (7886.921 + 5322.2856) = 0.4029
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 4.711%. 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. Jishi Media Co's beta is 2.9104.
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 = 4.711% + 2.9104 * 6% = 22.1734%
3. Cost of Debt:
GuruFocus uses latest TTM Interest Expense divided by the latest one-year quarterly average debt to get the simplified cost of debt.
As of Mar. 2026, Jishi Media Co's interest expense (positive number) was ¥174.621 Mil. Its total Book Value of Debt (D) is ¥5322.2856 Mil.
Cost of Debt = 174.621 / 5322.2856 = 3.2809%.
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 = 0.035 / -456.566 = -0.01%, which is less than 0%. Therefore it's set to 0%.
Jishi Media 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)
=
0.5971
*
22.1734%
+
0.4029
*
3.2809%
*
(1 - 0%)
=
14.56%
* 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.
Jishi Media Co (SHSE:601929) has a WACC % of 14.56% as of Jul. 23, 2026. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on Jishi Media Co and its competitors. This is 103% above median its historical median of 7.18. Over the past decade, Jishi Media Co's WACC % has ranged from 4.55 to 16.40. According to the industry distribution chart, Jishi Media Co ranks #931 out of 1036 companies in the Media - Diversified industry, placing it in the top 89.9%.
Is Jishi Media Co's WACC % too high?
Jishi Media Co's current WACC % of 14.56% is 103% above median its 10-year median of 7.18. Over the past 10 years, this metric has ranged from a low of 4.55 to a high of 16.40. The Media - Diversified industry median WACC % is 7.35. Jishi Media Co's value of 14.56% is 98.1% above this industry median. Based on the distribution chart, Jishi Media Co ranks #931 out of 1036 companies in the Media - Diversified industry, which is in the bottom quartile relative to peers. Overall, Jishi Media Co has a GF Score™ of 52/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Jishi Media Co's WACC % compare to NFLX and DIS?
According to the Media - Diversified industry distribution chart, Jishi Media Co ranks #931 out of 1036 companies for WACC %. This places Jishi Media Co in the lower half of its industry. The industry median WACC % is 7.35. Jishi Media Co's value of 14.56% is 98.1% above this benchmark. Historically, Jishi Media Co's own WACC % has ranged from 4.55 to 16.40 over the past decade. While the company's 10-year median is 7.18 vs. the industry median of 7.35, Jishi Media 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 Media - Diversified company?
The median WACC % among Media - Diversified companies is 7.35, based on 1,036 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. Jishi Media Co's current WACC % of 14.56% is 98.1% 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 Jishi Media Co and its competitors. For the Media - Diversified industry, the median WACC % is 7.35 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Jishi Media Co's current WACC % is 14.56%, which is 103% above median its own 10-year median of 7.18. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Jishi Media Co stock overvalued right now?
Based on GuruFocus' analysis, Jishi Media Co (SHSE:601929) is currently considered Modestly Overvalued. The stock's GF Value™ is ¥1.95, compared to a current price of ¥2.26 — trading 15.9% above its estimated fair value. The current WACC % is 14.56%, which is 103% above median its 10-year median of 7.18 and 98.1% above the Media - Diversified industry median of 7.35. Jishi Media Co's overall GF Score™ is 52/100 with 6 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 Jishi Media Co (SHSE:601929), the current WACC % is 14.56% as of Jul. 23, 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 Jishi Media Co (SHSE:601929) Overvalued in 2026?
Based on GuruFocus' analysis, Jishi Media Co stock appears to be overvalued.
The current stock price of ¥2.26 is trading 15.9% above its estimated GF Value™ of ¥1.95.
GuruFocus considers Jishi Media Co to be Modestly Overvalued.
Key valuation signals for SHSE:601929:
WACC %: 14.56% (103% above median its 10-year median of 7.18)
GF Value™: ¥1.95 vs. price of ¥2.26 (15.9% above fair value)
Industry Position: 98.1% above the Media - Diversified median (#931 of 1036)
No single metric tells the full story. See the SHSE:601929 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Jishi Media Co Ltd operates in the broadcasting and television network industry. The company provides radio and television transmission basic services such as live channels, digital broadcasting, consulting and program guide services; digital television value-added services including paid channels, high definition broadcast channels, and interactive on-demand services. It also provides broadband two-way interactive services.
52GF Score
Get the complete analysis for SHSE:601929
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
SHSE:601929 has been successfully added to your 
