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.
For a comprehensive WACC calculation, please access the WACC Calculator.
Zhejiang Haikong Nanke Huatie Digital Intelligence & Technology Co (SHSE:603300) 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, Zhejiang Haikong Nanke Huatie Digital Intelligence & Technology Co's weighted average cost of capital is 7.38%%. Zhejiang Haikong Nanke Huatie Digital Intelligence & Technology Co's ROIC % is 4.46% (calculated using TTM income statement data).
Zhejiang Haikong Nanke Huatie Digital Intelligence & Technology 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
Zhejiang Haikong Nanke Huatie Digital Intelligence & Technology 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.
Zhejiang Haikong Nanke Huatie Digital Intelligence & Technology Co WACC % Chart
Zhejiang Haikong Nanke Huatie Digital Intelligence & Technology Co Annual Data
* 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.
Zhejiang Haikong Nanke Huatie Digital Intelligence & Technology Co WACC % vs Business Services Industry
Zhejiang Haikong Nanke Huatie Digital Intelligence & Technology Co 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, Zhejiang Haikong Nanke Huatie Digital Intelligence & Technology Co's market capitalization (E) is ¥9995.942 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, Zhejiang Haikong Nanke Huatie Digital Intelligence & Technology Co's latest one-year quarterly average Book Value of Debt (D) is ¥15326.776 Mil.
a) weight of equity = E / (E + D) = 9995.942 / (9995.942 + 15326.776) = 0.3947
b) weight of debt = D / (E + D) = 15326.776 / (9995.942 + 15326.776) = 0.6053
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 4.708%. 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. Zhejiang Haikong Nanke Huatie Digital Intelligence & Technology Co's beta is 1.2823.
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 = 4.708% + 1.2823 * 6% = 12.4018%
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, Zhejiang Haikong Nanke Huatie Digital Intelligence & Technology Co's interest expense (positive number) was ¥708.106 Mil. Its total Book Value of Debt (D) is ¥15326.776 Mil.
Cost of Debt = 708.106 / 15326.776 = 4.6201%.
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 = 52.788 / 478.627 = 11.03%.
* 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.
Zhejiang Haikong Nanke Huatie Digital Intelligence & Technology Co (SHSE:603300) has a WACC % of 7.38% as of Jul. 30, 2026. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on Zhejiang Haikong Nanke Huatie Digital Intelligence & Technology Co and its competitors. This is near median its historical median of 7.62. Over the past decade, Zhejiang Haikong Nanke Huatie Digital Intelligence & Technology Co's WACC % has ranged from 5.25 to 12.29. According to the industry distribution chart, Zhejiang Haikong Nanke Huatie Digital Intelligence & Technology Co ranks #557 out of 1113 companies in the Business Services industry, placing it in the top 50%.
Is Zhejiang Haikong Nanke Huatie Digital Intelligence & Technology Co's WACC % too high?
Zhejiang Haikong Nanke Huatie Digital Intelligence & Technology Co's current WACC % of 7.38% is near median its 10-year median of 7.62. Over the past 10 years, this metric has ranged from a low of 5.25 to a high of 12.29. The Business Services industry median WACC % is 7.23. Zhejiang Haikong Nanke Huatie Digital Intelligence & Technology Co's value of 7.38% is 2.1% above this industry median. Based on the distribution chart, Zhejiang Haikong Nanke Huatie Digital Intelligence & Technology Co ranks #557 out of 1113 companies in the Business Services industry, which is above the industry midpoint. Overall, Zhejiang Haikong Nanke Huatie Digital Intelligence & Technology Co has a GF Score™ of 63/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Zhejiang Haikong Nanke Huatie Digital Intelligence & Technology Co's WACC % compare to URI and SUNB?
According to the Business Services industry distribution chart, Zhejiang Haikong Nanke Huatie Digital Intelligence & Technology Co ranks #557 out of 1113 companies for WACC %. This puts Zhejiang Haikong Nanke Huatie Digital Intelligence & Technology Co in the upper half of its industry. The industry median WACC % is 7.23. Zhejiang Haikong Nanke Huatie Digital Intelligence & Technology Co's value of 7.38% is 2.1% above this benchmark. Historically, Zhejiang Haikong Nanke Huatie Digital Intelligence & Technology Co's own WACC % has ranged from 5.25 to 12.29 over the past decade. While the company's 10-year median is 7.62 vs. the industry median of 7.23, Zhejiang Haikong Nanke Huatie Digital Intelligence & Technology 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 Business Services company?
The median WACC % among Business Services companies is 7.23, based on 1,113 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. Zhejiang Haikong Nanke Huatie Digital Intelligence & Technology Co's current WACC % of 7.38% is 2.1% 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 Zhejiang Haikong Nanke Huatie Digital Intelligence & Technology Co and its competitors. For the Business Services industry, the median WACC % is 7.23 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Zhejiang Haikong Nanke Huatie Digital Intelligence & Technology Co's current WACC % is 7.38%, which is near median its own 10-year median of 7.62. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Zhejiang Haikong Nanke Huatie Digital Intelligence & Technology Co stock overvalued right now?
Based on GuruFocus' analysis, Zhejiang Haikong Nanke Huatie Digital Intelligence & Technology Co (SHSE:603300) is currently considered Possible Value Trap. The stock's GF Value™ is ¥9.06, compared to a current price of ¥5.00 — trading 44.8% below its estimated fair value. The current WACC % is 7.38%, which is near median its 10-year median of 7.62 and 2.1% above the Business Services industry median of 7.23. Zhejiang Haikong Nanke Huatie Digital Intelligence & Technology Co's overall GF Score™ is 63/100 with 9 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 Zhejiang Haikong Nanke Huatie Digital Intelligence & Technology Co (SHSE:603300), the current WACC % is 7.38% as of Jul. 30, 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 Zhejiang Haikong Nanke Huatie Digital Intelligence & Technology Co (SHSE:603300) Overvalued in 2026?
Based on GuruFocus' analysis, Zhejiang Haikong Nanke Huatie Digital Intelligence & Technology Co stock appears to be undervalued.
The current stock price of ¥5.00 is trading 44.8% below its estimated GF Value™ of ¥9.06.
GuruFocus considers Zhejiang Haikong Nanke Huatie Digital Intelligence & Technology Co to be Possible Value Trap.
Key valuation signals for SHSE:603300:
WACC %: 7.38% (near median its 10-year median of 7.62)
GF Value™: ¥9.06 vs. price of ¥5.00 (44.8% below fair value)
Industry Position: 2.1% above the Business Services median (#557 of 1113)
No single metric tells the full story. See the SHSE:603300 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Zhejiang Haikong Nanke Huatie Digital Intelligence & Technology Co Business Description
Zhejiang Haikong Nanke Huatie Digital Intelligence & Technology Co Ltd is a equipment leasing company. Its main business is to provide construction support equipment, construction repair and maintenance equipment and engineering machinery and other operation and maintenance equipment services. Its products include construction support equipment, aerial work platforms and underground repair and maintenance equipment, which are used in the support and protection of subway and other rail transportation construction, urban renovation projects, building interior and exterior decoration maintenance, urban road construction and maintenance, green garden maintenance, equipment installation and maintenance, logistics warehousing and film and television scene construction, etc.
63GF Score
Get the complete analysis for SHSE:603300
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:603300 has been successfully added to your 
