Sinaran Advance Group BhdXKLS:5172 31 WACC % is 14.76% as of Jul. 05, 2026, which is 37% above its 10-year median of 10.74. GuruFocus rates XKLS:5172 with a GF Score™ of 31/100 and a GF Value™ of RM0.02 (Significantly Overvalued). The stock has 7 warning signs investors should review. Among 1,077 Manufacturing - Apparel & Accessories companies, Sinaran Advance Group Bhd ranks worse than 93.5% on this metric.
As of today (2026-07-05), Sinaran Advance Group Bhd's weighted average cost of capital is 14.76%%. Sinaran Advance Group Bhd's ROIC % is -131.03% (calculated using TTM income statement data).
Sinaran Advance Group Bhd 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.
Sinaran Advance Group Bhd (XKLS:5172) 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, Sinaran Advance Group Bhd's weighted average cost of capital is 14.76%%. Sinaran Advance Group Bhd's ROIC % is -131.03% (calculated using TTM income statement data).
Sinaran Advance Group Bhd 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.
* 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 Footwear & Accessories subindustry, Sinaran Advance Group Bhd'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.
Sinaran Advance Group Bhd WACC % vs Manufacturing - Apparel & Accessories Industry
For the Manufacturing - Apparel & Accessories industry and Consumer Cyclical sector, Sinaran Advance Group Bhd's WACC % distribution charts can be found below:
* The bar in red indicates where Sinaran Advance Group Bhd'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, Sinaran Advance Group Bhd's market capitalization (E) is RM115.606 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, Sinaran Advance Group Bhd's latest one-year quarterly average Book Value of Debt (D) is RM0.0984 Mil.
a) weight of equity = E / (E + D) = 115.606 / (115.606 + 0.0984) = 0.9991
b) weight of debt = D / (E + D) = 0.0984 / (115.606 + 0.0984) = 0.0009
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 4.485%. 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. Sinaran Advance Group Bhd's beta is 1.7146.
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 = 4.485% + 1.7146 * 6% = 14.7726%
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, Sinaran Advance Group Bhd's interest expense (positive number) was RM0.006 Mil. Its total Book Value of Debt (D) is RM0.0984 Mil.
Cost of Debt = 0.006 / 0.0984 = 6.0976%.
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 / -4.828 = 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.
Sinaran Advance Group Bhd (XKLS:5172) has a WACC % of 14.76% as of Jul. 05, 2026. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on Sinaran Advance Group Bhd and its competitors. This is 37% above median its historical median of 10.74. Over the past decade, Sinaran Advance Group Bhd's WACC % has ranged from 0.97 to 23.96. According to the industry distribution chart, Sinaran Advance Group Bhd ranks #1007 out of 1077 companies in the Manufacturing - Apparel & Accessories industry, placing it in the top 93.5%.
Is Sinaran Advance Group Bhd's WACC % too high?
Sinaran Advance Group Bhd's current WACC % of 14.76% is 37% above median its 10-year median of 10.74. Over the past 10 years, this metric has ranged from a low of 0.97 to a high of 23.96. The Manufacturing - Apparel & Accessories industry median WACC % is 8.44. Sinaran Advance Group Bhd's value of 14.76% is 74.9% above this industry median. Based on the distribution chart, Sinaran Advance Group Bhd ranks #1007 out of 1077 companies in the Manufacturing - Apparel & Accessories industry, which is in the bottom quartile relative to peers. Overall, Sinaran Advance Group Bhd has a GF Score™ of 31/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Sinaran Advance Group Bhd's WACC % compare to NKE and DECK?
According to the Manufacturing - Apparel & Accessories industry distribution chart, Sinaran Advance Group Bhd ranks #1007 out of 1077 companies for WACC %. This places Sinaran Advance Group Bhd in the lower half of its industry. The industry median WACC % is 8.44. Sinaran Advance Group Bhd's value of 14.76% is 74.9% above this benchmark. Historically, Sinaran Advance Group Bhd's own WACC % has ranged from 0.97 to 23.96 over the past decade. While the company's 10-year median is 10.74 vs. the industry median of 8.44, Sinaran Advance Group Bhd 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 Manufacturing - Apparel & Accessories company?
The median WACC % among Manufacturing - Apparel & Accessories companies is 8.44, based on 1,077 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. Sinaran Advance Group Bhd's current WACC % of 14.76% is 74.9% 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 Sinaran Advance Group Bhd and its competitors. For the Manufacturing - Apparel & Accessories industry, the median WACC % is 8.44 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Sinaran Advance Group Bhd's current WACC % is 14.76%, which is 37% above median its own 10-year median of 10.74. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Sinaran Advance Group Bhd stock overvalued right now?
Based on GuruFocus' analysis, Sinaran Advance Group Bhd (XKLS:5172) is currently considered Significantly Overvalued. The stock's GF Value™ is RM0.02, compared to a current price of RM0.11 — trading 450% above its estimated fair value. The current WACC % is 14.76%, which is 37% above median its 10-year median of 10.74 and 74.9% above the Manufacturing - Apparel & Accessories industry median of 8.44. Sinaran Advance Group Bhd's overall GF Score™ is 31/100 with 7 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 Sinaran Advance Group Bhd (XKLS:5172), the current WACC % is 14.76% as of Jul. 05, 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 Sinaran Advance Group Bhd (XKLS:5172) Overvalued in 2026?
Based on GuruFocus' analysis, Sinaran Advance Group Bhd stock appears to be overvalued.
The current stock price of RM0.11 is trading 450% above its estimated GF Value™ of RM0.02.
GuruFocus considers Sinaran Advance Group Bhd to be Significantly Overvalued.
Key valuation signals for XKLS:5172:
WACC %: 14.76% (37% above median its 10-year median of 10.74)
GF Value™: RM0.02 vs. price of RM0.11 (450% above fair value)
Industry Position: 74.9% above the Manufacturing - Apparel & Accessories median (#1007 of 1077)
No single metric tells the full story. See the XKLS:5172 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Sinaran Advance Group Bhd engages in the design, manufacture, distribution, and sale of sports footwear and sports apparel. It offers athletic footwear designed for sporting activities, such as running, tennis, basketball, and mountain climbing, as well as leisure footwear, as well as original equipment manufacturing and original design manufacturing services. The company is also an original equipment manufacturer and original design manufacturer for sports brands, including Umbro, Diadora, Kappa, Le Coq Sportif, Canguro, Die Wilden Kerle, Cosby, Bridgestone, Prince, and Master Bunny. Its operating segment includes Sports footwear, Construction, and others. The company generates maximum revenue from the Construction segment.
31GF Score
Get the complete analysis for XKLS:5172
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
XKLS:5172 has been successfully added to your 
