SCGJWD Logistics PCL (BKK:SJWD-F) ROC % : 2.79% (As of Mar. 2024)

View and export this data going back to 2015. Start your Free Trial

What is SCGJWD Logistics PCL ROC %?

ROC % measures how well a company generates cash flow relative to the capital it has invested in its business. It is also called ROIC %. SCGJWD Logistics PCL's annualized return on capital (ROC %) for the quarter that ended in Mar. 2024 was 2.79%.

As of today (2024-05-24), SCGJWD Logistics PCL's WACC % is 14.54%. SCGJWD Logistics PCL's ROC % is 2.44% (calculated using TTM income statement data). SCGJWD Logistics PCL earns returns that do not match up to its cost of capital. It will destroy value as it grows.

SCGJWD Logistics PCL ROC % Historical Data

The historical data trend for SCGJWD Logistics PCL's ROC % can be seen below:

* 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.

* Premium members only.

SCGJWD Logistics PCL ROC % Chart

SCGJWD Logistics PCL Annual Data

Trend

Dec14

Dec15

Dec16

Dec17

Dec18

Dec19

Dec20

Dec21

Dec22

Dec23

ROC %

Get a 7-Day Free Trial

4.70

3.80

4.18

3.83

4.25

SCGJWD Logistics PCL Quarterly Data
	Jun19	Sep19	Dec19	Mar20	Jun20	Sep20	Dec20	Mar21	Jun21	Sep21	Dec21	Mar22	Jun22	Sep22	Dec22	Mar23	Jun23	Sep23	Dec23	Mar24
ROC %	Get a 7-Day Free Trial															3.84	2.18	0.19	4.26	2.79

SCGJWD Logistics PCL ROC % Calculation

SCGJWD Logistics PCL's annualized Return on Capital (ROC %) for the fiscal year that ended in Dec. 2023 is calculated as:

	ROC % (A: Dec. 2023 )
=	NOPAT	/	Average Invested Capital
=	Operating Income * ( 1 - Tax Rate % )	/	( (Invested Capital (A: Dec. 2022 )	+	Invested Capital (A: Dec. 2023 ))	/ count )
=	1207.096 * ( 1 - 15.39% )	/	( (13185.323	+	34888.37)	/ 2 )
=	1021.3239256	/	24036.8465
=	4.25 %

where

	Invested Capital		(A: Dec. 2022 )
=	Total Assets	-	Accounts Payable & Accrued Expense	-	Excess Cash
=	Total Assets	-	Accounts Payable & Accrued Expense	-	( Cash, Cash Equivalents, Marketable Securities	-	max(0, Total Current Liabilities	-	Total Current Assets	+	Cash, Cash Equivalents, Marketable Securities	))
=	13041.349	-	1717.383	-	( 924.173	-	max(0, 4394.288	-	2532.931	+	924.173	))
=	13185.323

	Invested Capital		(A: Dec. 2023 )
=	Total Assets	-	Accounts Payable & Accrued Expense	-	Excess Cash
=	Total Assets	-	Accounts Payable & Accrued Expense	-	( Cash, Cash Equivalents, Marketable Securities	-	max(0, Total Current Liabilities	-	Total Current Assets	+	Cash, Cash Equivalents, Marketable Securities	))
=	39198.221	-	3127.013	-	( 1491.743	-	max(0, 4800.751	-	5983.589	+	1491.743	))
=	34888.37

SCGJWD Logistics PCL's annualized Return on Capital (ROC %) for the quarter that ended in Mar. 2024 is calculated as:

	ROC % (Q: Mar. 2024 )
=	NOPAT	/	Average Invested Capital
=	Operating Income * ( 1 - Tax Rate % )	/	( (Invested Capital (Q: Dec. 2023 )	+	Invested Capital (Q: Mar. 2024 ))	/ count )
=	1245.132 * ( 1 - 16.6% )	/	( (34888.37	+	39671.333)	/ 2 )
=	1038.440088	/	37279.8515
=	2.79 %

where

	Invested Capital		(Q: Dec. 2023 )
=	Total Assets	-	Accounts Payable & Accrued Expense	-	Excess Cash
=	Total Assets	-	Accounts Payable & Accrued Expense	-	( Cash, Cash Equivalents, Marketable Securities	-	max(0, Total Current Liabilities	-	Total Current Assets	+	Cash, Cash Equivalents, Marketable Securities	))
=	39198.221	-	3127.013	-	( 1491.743	-	max(0, 4800.751	-	5983.589	+	1491.743	))
=	34888.37

	Invested Capital		(Q: Mar. 2024 )
=	Total Assets	-	Accounts Payable & Accrued Expense	-	Excess Cash
=	Total Assets	-	Accounts Payable & Accrued Expense	-	( Cash, Cash Equivalents, Marketable Securities	-	max(0, Total Current Liabilities	-	Total Current Assets	+	Cash, Cash Equivalents, Marketable Securities	))
=	43102.317	-	3028.341	-	( 2540.551	-	max(0, 6521.197	-	6923.84	+	2540.551	))
=	39671.333

Note: The Operating Income data used here is four times the quarterly (Mar. 2024) data.

SCGJWD Logistics PCL (BKK:SJWD-F) ROC % Explanation

ROC % measures how well a company generates cash flow relative to the capital it has invested in its business. It is also called ROIC %. The reason book values of debt and equity are used is because the book values are the capital the company received when issuing the debt or receiving the equity investments.

There are four key components to this definition. The first is the use of operating income or EBIT rather than net income in the numerator. The second is the tax adjustment to this operating income or EBIT, computed as a hypothetical tax based on an effective or marginal tax rate. The third is the use of book values for invested capital, rather than market values. The final is the timing difference; the capital invested is from the end of the prior year whereas the operating income or EBIT is the current year's number.

Why is ROC % important?

Because it costs money to raise capital. A firm that generates higher returns on investment 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, SCGJWD Logistics PCL's WACC % is 14.54%. SCGJWD Logistics PCL's ROC % is 2.44% (calculated using TTM income statement data). SCGJWD Logistics PCL earns returns that do not match up to its cost of capital. It will destroy value as it grows.

Be Aware

Like ROE % and ROA %, ROC % is calculated with only 12 months of data. Fluctuations in the company's earnings or business cycles can affect the ratio drastically. It is important to look at the ratio from a long term perspective.

SCGJWD Logistics PCL ROC % Related Terms

Thank you for viewing the detailed overview of SCGJWD Logistics PCL's ROC % provided by GuruFocus.com. Please click on the following links to see related term pages.

SCGJWD Logistics PCL (BKK:SJWD-F) Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Industrials » Transportation » SCGJWD Logistics PCL (BKK:SJWD-F) » Definitions » ROC %

Comparable Companies

Traded in Other Exchanges

SJWD:Thailand

Address

36 Krungthep Kreetha Road, Huamark, Bangkapi, Bangkok, THA, 10240

Website

http://www.jwd-group.com

SCGJWD Logistics PCL is engaged in the land and sea logistics businesses. It offers services such as freight and transportation, warehouse management, port services, fine art storage carriage, and packing and handling of goods and cargo containers. The operating segments of the group are Integrated logistics, supply chain, and warehouse management, which is the key revenue-generating segment; Transportation services; Domestic and international removal; Record and information storage; Foods, and Others. The group operates in Thailand, the USA, Taiwan, Singapore, and other countries, of which a majority of revenue is derived from Thailand.

SCGJWD Logistics PCL (BKK:SJWD-F) Headlines

No Headlines