313 companies|as of 03/04/2026|gov bond yield: 4.31%|erp: 4.75%|unlevered beta: 1.09|relevered beta: 1.09
RoboTechnik Intelligent Technology13.12%
Leader Harmonious Drive Systems13.03%
Hiecise Precision Equipment12.79%
Zhe Jiang Headman Machinery12.69%
Hunan Yujing Machinery12.69%
Shanghai Highly (Group)12.61%
Symbotic12.58%
Shenzhen Envicool Technology12.55%
Zhejiang Dayuan Pumps Industry12.31%
Shenzhen Yinghe Technology12.31%
Zhejiang Sanhua Intelligent12.25%
Kaori Heat Treatment12.22%
Hangzhou Zhongtai Cryogenic Technology12.17%
Zhuzhou Huarui Precision Cutting Tools12.16%
Han's Laser Technology Industry Group12.14%
Guangzhou Goaland Energy Conservation Tech.12.12%
Sinomach Precision Industry12.00%
Guangdong KinLong Hardware Products11.96%
J.S. Corrugating Machinery11.90%
OMH SCIENCE Group11.79%
Wuxi Lead Intelligent Equipment11.72%
Beijing Dahao Technology11.64%
Sanhe Tongfei Refrigeration11.64%
Ningbo Yunsheng11.60%
Guangdong Jinma Entertainment Corporation11.57%
Shenzhen Han's CNC Technology11.53%
HIT Welding Industry11.48%
Bodycote11.46%
Hebei Huijin Group11.41%
Jiangsu Guomao Reducer11.40%
Shareate Tools11.36%
North Industries Group Red Arrow11.29%
Chengdu Leejun Industrial11.28%
Foshan Golden Milky Way Intelligent Equipment11.26%
Zhejiang Jinggong Science & Technology11.25%
Guangdong Lyric Robot Automation11.21%
SF Diamond11.17%
CKD11.16%
Power HF11.09%
Zhuhai Bojay Electronics11.00%
Weichai Heavy Machinery10.92%
Wärtsilä Oyj10.91%
Longhua Technology Group10.91%
Shanghai Hanbell Precise Machinery10.87%
Guangdong Yizumi Precision Machinery10.85%
Ebara10.81%
Weir10.80%
KEDE Numerical Control10.80%
Guangdong Create Century Intelligent Equipment Group Corporation10.78%
RBC Bearings10.77%
Siasun Robot&Automation10.69%
Rotork10.67%
Hefei Meyer Optoelectronic Technology10.65%
Estun Automation10.58%
Interroll Holding10.58%
AutoStore Holdings10.57%
Hefei Metalforming Intelligent Manufacturing10.57%
Jiangsu Huahong Technology10.53%
VAT Group10.51%
Mesnac10.49%
Kawasaki Heavy Industries10.48%
IMI10.46%
ShenZhen QiangRui Precision Technology10.46%
Keda Industrial Group10.44%
Qinchuan Machine Tool & Tool Group Share10.44%
Beijing Aerospace Changfeng10.34%
Deutz10.34%
Xi'an Bright Laser Technologies10.33%
Fujian Snowman10.32%
Jiangsu Hengli Hydraulic10.31%
Atlas Copco10.30%
Organo10.29%
Danieli & C. Officine Meccaniche10.25%
China Yuchai International10.25%
CITIC Heavy Industries10.19%
Zhejiang Jiecang Linear Motion Technology10.19%
Beijing Worldia Diamond Tools10.19%
Quick Intelligent Equipment10.17%
Sandvik10.17%
Zhejiang XCC Group10.16%
Guangdong Topstar Technology10.14%
ITT10.13%
Suzhou SLAC Precision Equipment10.13%
Yantai Eddie Precision Machinery10.11%
Kunshan Kinglai Hygienic Materials10.11%
Shanghai Hugong Electric Group10.08%
EnPro Industries10.07%
Hangzhou Honghua Digital Technology Stock Company10.06%
Shanghai Mechanical & Electrical Industry10.05%
Hanyu Group Joint-Stock10.04%
Silex Systems10.01%
North Navigation10.00%
Ningbo Haitian Precision Machinery10.00%
Spirax-Sarco Engineering9.99%
Smiths9.99%
SPX Technologies9.99%
Rational9.95%
Yindu Kitchen Equipment9.94%
Neway Valve (Suzhou)9.94%
Kardex Holding9.94%
FULONGMA Group9.93%
Watts Water Technologies9.89%
Chongqing Chuanyi Automation9.86%
Proto Labs9.85%
Xiamen Voke Mold & Plastic Engineering9.83%
Worthington Industries9.82%
Xizi Clean Energy Equipment Manufacturing9.82%
Jiangsu Shentong Valve9.82%
China Harzone Industry9.80%
Fuji9.79%
Suzhou Hailu Heavy Industry9.79%
Kinik9.78%
Goodwin9.76%
Ningbo Donly9.76%
CECO Environmental9.72%
Suzhou TZTEK Technology9.72%
Kirloskar Brothers9.71%
Guangzhou Haozhi Industrial9.71%
Harmonic Drive Systems9.70%
Union Tool9.68%
Sanwei Holding Group9.68%
Shenzhen United Winners Laser9.68%
Siemens Limited9.67%
Riyue Heavy Industry9.67%
Federal Signal9.65%
Ningbo Zhenyu Technology9.65%
Kaynes Technology India9.64%
Allied Machinery9.64%
Shenyang Machine Tool9.62%
Shanghai STEP Electric9.62%
Mueller Water Products9.59%
Dürr9.58%
SMC9.57%
Kennametal9.57%
Anhui Yingliu Electromechanical9.57%
Interpump Group9.56%
Shenzhen Colibri Technologies9.56%
Noritake9.55%
Dover9.55%
Lincoln Electric Holdings9.53%
Flowserve9.53%
SBT Ultrasonic Technology9.53%
Zhefu Holding Group9.53%
Xianheng International Science&Technology9.52%
Fujian Longxi Bearing (Group)9.51%
Jingjin Equipment9.50%
Sinomach Heavy Equipment Group9.49%
Chart Industries9.48%
Hunan Zhongke Electric9.48%
IHI9.47%
Kadant9.47%
Shanghai BOCHU Electronic Technology Corporation9.47%
Sunonwealth Electric Machine Industry9.47%
Parker-Hannifin9.45%
Xylem9.45%
Yokogawa Electric9.43%
Ingersoll Rand9.43%
ESCO Technologies9.41%
Huaming Power Equipment9.41%
Nanfang Pump Industry9.41%
Cummins India9.39%
Sulzer9.38%
Harbin Boshi Automation9.37%
AB SKF (publ)9.37%
Graco9.35%
Daifuku9.34%
Industrie De Nora9.31%
Morimatsu International Holdings Company9.30%
AVIC Aviation High-Technology9.29%
Nabtesco9.27%
Pentair9.27%
Mueller Industries9.25%
Mitsubishi Heavy Industries9.24%
China Railway Construction Heavy Industry Corporation9.24%
Trelleborg9.24%
Weichai Power9.22%
Tega Industries9.22%
Beijer Ref9.21%
Bucher Industries9.20%
Kirloskar Oil Engines9.19%
Cummins9.19%
AVIC Heavy Machinery9.17%
Zhejiang JW Precision Machinery9.17%
Valmet9.14%
Franklin Electric9.14%
Ficont Industry (Beijing)9.14%
Crane9.13%
AirTAC International9.13%
Fujian Longking9.12%
GEA Group9.10%
Helios Technologies9.07%
Guangzhou Guangri Stock9.07%
Beijer Alma9.06%
Gorman-Rupp9.05%
ESAB9.05%
Siemens AG9.05%
Lanzhou LS Heavy Equipment8.99%
Middleby8.98%
Illinois Tool Works8.98%
Electrolux Professional8.97%
Himile Mechanical Science and Technology (Shandong)8.96%
Hiwin Technologies8.96%
Okuma8.95%
Japan Steel Works8.95%
Donaldson Company8.95%
Sinoseal Holding8.95%
Fanuc8.94%
BOZHON Precision Industry Technology8.94%
Alimak Group8.94%
Aalberts8.92%
Enerpac Tool Group8.91%
Amada8.87%
Mycronic8.83%
Jiangsu Changling Hydraulic8.82%
Hillman Solutions8.76%
Gates Industrial8.74%
Kaishan Group8.74%
Alfa Laval Corporate8.71%
Dalian Huarui Heavy Industry Group8.69%
Ingersoll-Rand (India)8.67%
Infore Environment Technology Group8.67%
Haitian International Holdings8.65%
Kunshan Dongwei Technology8.64%
KONE8.62%
IDEX8.62%
Standex International8.62%
Albany International8.61%
Huachangda Intelligent Equipment Group8.61%
Burckhardt Compression Holding8.61%
Fortive8.60%
Kurita Water Industries8.59%
Shanxi Huaxiang Group8.59%
Timken India8.56%
Timken8.56%
Korea Shipbuilding & Offshore Engineering8.53%
Savaria8.53%
Schindler Holding8.52%
China Shipbuilding Industry Group Power8.50%
Nordson Corporation8.48%
KSB SE8.45%
Techtronic Industries Company8.43%
Xometry8.43%
SFS Group8.43%
Snap-on8.42%
China International Marine Containers (Group)8.42%
Sumitomo Heavy Industries8.40%
Luoyang Xinqianglian Slewing Bearing8.33%
ATS8.28%
CECEP Environmental Protection Equipment8.26%
Tennant8.25%
Otis Worldwide8.22%
Precision Tsugami (China) Corporation8.21%
JC Finance&Tax Interconnect Holdings8.21%
Jack Technology8.17%
Mega Union Technology8.12%
AIA Engineering8.11%
Zhejiang Changsheng Sliding Bearings8.11%
THK8.09%
OSG8.08%
Crane NXT8.07%
Azbil8.06%
Shin Zu Shing8.06%
C Sun Mfg8.06%
NGK Insulators8.05%
MinebeaMitsumi Inc.8.04%
MISUMI Group7.99%
HD-Hyundai Marine Engine7.93%
Newag7.93%
Hyundai Elevator7.86%
Miura7.80%
Georg Fischer7.80%
Lucky Harvest7.79%
Hanwha Engine7.77%
Parsons7.72%
Elgi Equipments7.71%
Stanley Black & Decker7.71%
Krones7.70%
Lakshmi Machine Works7.69%
Hillenbrand7.69%
Tongyu Heavy Industry7.65%
Vesuvius India7.64%
Meidensha7.64%
Fluidra7.63%
Suzhou Secote Precision Electronic7.62%
Impro Precision Industries7.58%
ESAB India7.57%
Takuma7.55%
KSB7.52%
DMG Mori Japan7.52%
Apex Dynamics7.52%
Tsubakimoto Chain7.50%
Pfeiffer Vacuum Technology7.49%
Makita7.42%
China First Heavy Industries7.42%
FLSmidth7.40%
Fukushima Galilei7.32%
JBT Marel7.14%
Makino Milling Machine7.07%
Kanadevia7.05%
Hymson Laser Technology Group6.92%
Shaily Engineering Plastics6.87%
Enovis6.84%
Glory6.69%
PNC Process Systems6.64%
Thermax6.56%
OC Oerlikon Corporation6.56%
Hoshizaki6.53%
Shanghai Zhenhua Heavy Industries6.51%
STX Engine6.37%
Fujitec6.33%
NTN6.32%
DMG Mori6.03%
Taiyuan Heavy Industry5.87%
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.