211 companies|as of 04/06/2026|gov bond yield: 4.49%|erp: 4.75%|unlevered beta: 1.01|relevered beta: 1.04
QuantumScape14.31%
Beijing Jingwei Hirain Technologies13.00%
Jianshe Industry Group (Yunnan)12.19%
Hunan Tyen Machinery11.98%
Shanghai Aerospace Automobile Electromechanical11.92%
KEBODA TECHNOLOGY11.50%
Chuzhou Duoli Automotive Technology11.48%
Feilong Auto Components11.45%
Streamax Technology11.37%
Shanghai Yanpu Metal Products11.35%
Hangzhou XZB Tech11.33%
Sichuan Chuanhuan Technology11.33%
Wuxi Best Precision Machinery11.29%
Shanghai Beite Technology11.27%
Guangdong Dongfang Precision Science & Technology11.27%
Musashi Seimitsu Industry11.23%
Aerosun11.17%
Chongqing Qin'an M&E11.16%
Farasis Energy (Gan Zhou)11.15%
Ningbo Shuanglin Auto Parts11.13%
ARB Corporation11.09%
Modine Manufacturing11.00%
Aerospace Hi-Tech Holding Group10.96%
Huizhou Desay SV Automotive10.95%
Jiangsu Rongtai Industry10.94%
Zhejiang Yinlun Machinery10.93%
Banco Products (India)10.86%
Ningbo Tuopu Group10.83%
Jiangsu Yunyi Electric10.82%
NINGBO HENGSHUAI10.77%
Xiangyang Changyuandonggu Industry10.75%
Ningbo Huaxiang Electronic10.74%
Shanghai Daimay Automotive Interior10.71%
Zhejiang Wanliyang10.64%
Sichuan Chengfei Integration Technology10.61%
Ningbo Xusheng Auto Technology10.59%
Changying Xinzhi Technology10.59%
Foryou10.53%
Zhongshan Broad-Ocean Motor10.52%
Nexteer Automotive Group10.44%
Anhui Zhongding Sealing Parts10.42%
Changchun Engley Automobile Industry10.39%
YAPP Automotive Systems10.39%
Ningbo TIP Rubber Technology10.36%
Magna International10.36%
Mianyang Fulin Precision10.32%
Shenzhen Kedali Industry10.25%
Sansera Engineering10.14%
Jiangsu Olive Sensors High-Tech10.13%
Sumitomo Electric Industries10.11%
Visteon10.08%
Aotecar New Energy Technology10.07%
Greatoo Intelligent Equipment10.06%
Zhejiang Shuanghuan Driveline10.01%
Wanxiang Qianchao10.00%
Gentherm9.99%
Changzhou Xingyu Automotive Lighting Systems9.98%
Bethel Automotive Safety Systems9.98%
Minth Group9.96%
Zhejiang Zhaofeng Mechanical and Electronic9.95%
Jiangnan Mould & Plastic Technology9.93%
Essence Fastening Systems (Shanghai)9.91%
Camel Group9.88%
NHK Spring9.82%
CEAT9.78%
ZYNP9.76%
IKD9.75%
Wuxi Longsheng Technology9.75%
HUAYU Automotive Systems Company9.74%
Rayhoo Motor Dies9.72%
Exide Industries9.71%
Samvardhana Motherson International9.68%
Mobileye Global9.67%
Sensteed Hi-Tech9.66%
Ningbo KBE Electrical Technology9.60%
XPEL9.59%
Shanghai Sinotec (Group)9.59%
Gestamp Automoción9.57%
Hyundai Mobis9.56%
Changchun FAWAY Automobile9.55%
FAWER Automotive Parts9.55%
Zhejiang Songyuan Automotive Safety Systems9.54%
Bharat Forge9.48%
Jiangsu Pacific Precision Forging9.48%
Gabriel India9.47%
Jiangsu Xinquan Automotive Trim9.47%
Huada Automotive Technology9.45%
Linamar9.45%
Qingdao Sentury Tire9.44%
Zhejiang Shibao Company9.41%
Sailun Group9.41%
Tianneng Battery Group9.40%
Motherson Sumi Wiring India9.37%
HyUnion Holding9.35%
NBTM New Materials Group9.34%
Autoliv9.33%
JK Tyre & Industries9.32%
Weifu High-Technology Group9.31%
MRF9.29%
Fuyao Glass Industry Group9.29%
Sona BLW Precision Forgings9.27%
Johnson Electric Holdings9.26%
GS Yuasa9.25%
Jiangsu Bojun Industrial Technology9.25%
Brembo9.20%
Shriram Pistons & Rings9.17%
CWB Automotive Electronics9.13%
Zhejiang Jingu Company9.08%
Tube Investments of India9.05%
Kunshan Huguang Auto Harness9.03%
Ningbo Jifeng Auto Parts9.02%
Triangle Tyre9.02%
Dana8.99%
Zhejiang Tiancheng Controls8.98%
Ling Yun Industrial Corporation8.97%
Zhejiang Wanfeng Auto Wheel8.96%
Apollo Tyres8.94%
BorgWarner8.94%
GUILIN FUDA8.94%
Compagnie Générale des Établissements Michelin Société en8.93%
Varroc Engineering8.92%
Bosch8.87%
Shandong Linglong Tyre8.87%
Xiangyang Automobile Bearing8.81%
Zhejiang Zomax Transmission8.79%
Continental8.78%
Lumax Auto Technologies8.74%
Endurance Technologies8.71%
Autoneum Holding8.66%
Toyoda Gosei8.63%
Nokian Renkaat8.62%
Dorman Products8.62%
Toyo Tire8.60%
PHINIA8.60%
Chongqing Zongshen Power Machinery8.58%
PT Astra International8.56%
Gentex8.55%
HYUNDAI WIA8.54%
Sundram Fasteners8.53%
Lear8.52%
Niterra8.51%
VBG Group8.51%
Schaeffler India8.50%
JTEKT8.50%
Jiangsu NanFang Precision8.46%
Aptiv8.45%
Schaeffler8.44%
SL8.43%
Allison Transmission Holdings8.42%
Guizhou Tyre8.39%
Shanghai Baolong Automotive8.37%
Pirelli & C8.35%
DENSO8.32%
Ningbo Joyson Electronic8.31%
Craftsman Automation8.29%
Koito Manufacturing8.17%
Landai Technology Group8.17%
Balkrishna Industries8.13%
LCI Industries8.09%
Nifco8.05%
Stanley Electric7.99%
NOK7.97%
JBM Auto7.93%
Valeo7.92%
Mabuchi Motor7.90%
Tokai Rika7.87%
Asahi India Glass7.85%
Aisin7.77%
Yokohama Rubber7.77%
Garrett Motion7.77%
Toyota Boshoku7.75%
Minda Corporation7.75%
Seiren7.70%
Patrick Industries7.68%
Bridgestone7.61%
Chengdu Haoneng Technology7.60%
EXEDY7.58%
HELLA7.55%
Adient7.54%
Fras-le7.52%
F.C.C.7.37%
O'Reilly Automotive7.37%
CIE Automotive India7.33%
TS TECH7.33%
Dometic Group7.32%
Sumitomo Riko Company7.29%
Sundaram Finance Holdings7.26%
Ruifeng Power Group Company7.23%
Jiangsu General Science Technology7.23%
Pacific Industrial7.20%
ZF Commercial Vehicle Control Systems India7.17%
Faurecia S.E7.17%
Compagnie Plastic Omnium7.06%
Inter Cars7.06%
Hankook & Company7.01%
Tianneng Power International6.93%
KYB6.86%
LKQ6.76%
Hankook Tire & Technology6.72%
Hanon Systems6.67%
CALB Group6.66%
Sumitomo Rubber Industries6.65%
AutoZone6.58%
Mando6.54%
Tong Yang Industry6.53%
Dowlais6.47%
TVS Holdings6.37%
Cheng Shin Rubber Ind.6.23%
OSRAM Licht5.77%
Kumho Tire5.48%
Goodyear Tire & Rubber5.30%
methodology
WACC is calculated as the weighted average of the cost of equity and the after-tax cost of debt, using median unlevered betas (5-year monthly, adjusted via Blume) relevered with median net-debt capital structures via the Hamada equation.
Cost of equity = risk-free rate + relevered beta × equity risk premium. Cost of debt = (risk-free rate + credit spread) × (1 − tax rate).
Data is updated daily. Read our full methodology on the sources page.