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.
As of today (2026-07-19), Shenzhen Kiwi Instruments Co's weighted average cost of capital is 14.76%%. Shenzhen Kiwi Instruments Co's ROIC % is 4.74% (calculated using TTM income statement data).
Shenzhen Kiwi Instruments 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.
Shenzhen Kiwi Instruments Co (SHSE:688045) 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, Shenzhen Kiwi Instruments Co's weighted average cost of capital is 14.76%%. Shenzhen Kiwi Instruments Co's ROIC % is 4.74% (calculated using TTM income statement data).
Shenzhen Kiwi Instruments 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
Shenzhen Kiwi Instruments 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 Semiconductors subindustry, Shenzhen Kiwi Instruments 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.
Shenzhen Kiwi Instruments Co WACC % vs Semiconductors Industry
For the Semiconductors industry and Technology sector, Shenzhen Kiwi Instruments Co's WACC % distribution charts can be found below:
* The bar in red indicates where Shenzhen Kiwi Instruments 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, Shenzhen Kiwi Instruments Co's market capitalization (E) is ¥3670.003 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, Shenzhen Kiwi Instruments Co's latest one-year quarterly average Book Value of Debt (D) is ¥91.3696 Mil.
a) weight of equity = E / (E + D) = 3670.003 / (3670.003 + 91.3696) = 0.9757
b) weight of debt = D / (E + D) = 91.3696 / (3670.003 + 91.3696) = 0.0243
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 4.551%. 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. Shenzhen Kiwi Instruments Co's beta is 1.7524.
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 = 4.551% + 1.7524 * 6% = 15.0654%
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, Shenzhen Kiwi Instruments Co's interest expense (positive number) was ¥2.326 Mil. Its total Book Value of Debt (D) is ¥91.3696 Mil.
Cost of Debt = 2.326 / 91.3696 = 2.5457%.
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 = -1.461 / 32.875 = -4.44%, 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.
Shenzhen Kiwi Instruments Co (SHSE:688045) has a WACC % of 14.76% as of Jul. 19, 2026. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on Shenzhen Kiwi Instruments Co and its competitors. This is 50% above median its historical median of 9.86. Over the past decade, Shenzhen Kiwi Instruments Co's WACC % has ranged from 4.50 to 14.76. According to the industry distribution chart, Shenzhen Kiwi Instruments Co ranks #870 out of 1032 companies in the Semiconductors industry, placing it in the top 84.3%.
Is Shenzhen Kiwi Instruments Co's WACC % too high?
Shenzhen Kiwi Instruments Co's current WACC % of 14.76% is 50% above median its 10-year median of 9.86. Over the past 10 years, this metric has ranged from a low of 4.50 to a high of 14.76. The Semiconductors industry median WACC % is 9.29. Shenzhen Kiwi Instruments Co's value of 14.76% is 58.9% above this industry median. Based on the distribution chart, Shenzhen Kiwi Instruments Co ranks #870 out of 1032 companies in the Semiconductors industry, which is in the bottom quartile relative to peers. Overall, Shenzhen Kiwi Instruments Co has a GF Score™ of 73/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Shenzhen Kiwi Instruments Co's WACC % compare to NVDA and AVGO?
According to the Semiconductors industry distribution chart, Shenzhen Kiwi Instruments Co ranks #870 out of 1032 companies for WACC %. This places Shenzhen Kiwi Instruments Co in the lower half of its industry. The industry median WACC % is 9.29. Shenzhen Kiwi Instruments Co's value of 14.76% is 58.9% above this benchmark. Historically, Shenzhen Kiwi Instruments Co's own WACC % has ranged from 4.50 to 14.76 over the past decade. While the company's 10-year median is 9.86 vs. the industry median of 9.29, Shenzhen Kiwi Instruments 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 Semiconductors company?
The median WACC % among Semiconductors companies is 9.29, based on 1,032 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. Shenzhen Kiwi Instruments Co's current WACC % of 14.76% is 58.9% 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 Shenzhen Kiwi Instruments Co and its competitors. For the Semiconductors industry, the median WACC % is 9.29 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Shenzhen Kiwi Instruments Co's current WACC % is 14.76%, which is 50% above median its own 10-year median of 9.86. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Shenzhen Kiwi Instruments Co stock overvalued right now?
Based on GuruFocus' analysis, Shenzhen Kiwi Instruments Co (SHSE:688045) is currently considered Fairly Valued. The stock's GF Value™ is ¥52.54, compared to a current price of ¥52.00 — trading 1% below its estimated fair value. The current WACC % is 14.76%, which is 50% above median its 10-year median of 9.86 and 58.9% above the Semiconductors industry median of 9.29. Shenzhen Kiwi Instruments Co's overall GF Score™ is 73/100 with 5 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 Shenzhen Kiwi Instruments Co (SHSE:688045), the current WACC % is 14.76% as of Jul. 19, 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 Shenzhen Kiwi Instruments Co (SHSE:688045) Overvalued in 2026?
Based on GuruFocus' analysis, Shenzhen Kiwi Instruments Co stock appears to be undervalued.
The current stock price of ¥52.00 is trading 1% below its estimated GF Value™ of ¥52.54.
GuruFocus considers Shenzhen Kiwi Instruments Co to be Fairly Valued.
Key valuation signals for SHSE:688045:
WACC %: 14.76% (50% above median its 10-year median of 9.86)
GF Value™: ¥52.54 vs. price of ¥52.00 (1% below fair value)
Industry Position: 58.9% above the Semiconductors median (#870 of 1032)
No single metric tells the full story. See the SHSE:688045 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Shenzhen Kiwi Instruments Co Ltd is a high-performance analog and mixed-signal integrated circuit supplier. Its main products include AC-DC converters, DC-DC converters, driver ICs, protection ICs, linear voltage regulators, battery management, amplifiers, digital-to-analog converter, sensor, isolation and interface, microcontroller, etc. It provides one-stop chip solutions and system integration for customers in consumer electronics, industrial control, network communications, data centers, automotive electronics, and other fields.
73GF Score
Get the complete analysis for SHSE:688045
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:688045 has been successfully added to your 
