GURUFOCUS.COM » STOCK LIST » Real Estate » REITs » Icade (OTCPK:CDMGF) » Definitions » ROIC %

Icade (CDMGF) ROIC % : 1.88% (As of Dec. 2023)


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

What is Icade ROIC %?

ROIC % measures how well a company generates cash flow relative to the capital it has invested in its business. It is also called ROC %. Icade's annualized return on invested capital (ROIC %) for the quarter that ended in Dec. 2023 was 1.88%.

As of today (2024-05-04), Icade's WACC % is 3.53%. Icade's ROIC % is 1.88% (calculated using TTM income statement data). Icade earns returns that do not match up to its cost of capital. It will destroy value as it grows.


Icade ROIC % Historical Data

The historical data trend for Icade's ROIC % 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.

Icade ROIC % Chart

Icade Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
ROIC %
Get a 7-Day Free Trial Premium Member Only Premium Member Only 1.86 3.56 3.46 1.88 2.05

Icade Semi-Annual Data
Jun14 Dec14 Jun15 Dec15 Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23
ROIC % Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 3.93 1.66 1.77 1.80 1.88

Competitive Comparison of Icade's ROIC %

For the REIT - Diversified subindustry, Icade's ROIC %, along with its competitors' market caps and ROIC % 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.


Icade's ROIC % Distribution in the REITs Industry

For the REITs industry and Real Estate sector, Icade's ROIC % distribution charts can be found below:

* The bar in red indicates where Icade's ROIC % falls into.



Icade ROIC % Calculation

Icade's annualized Return on Invested Capital (ROIC %) for the fiscal year that ended in Dec. 2023 is calculated as:

ROIC % (A: Dec. 2023 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (A: Dec. 2022 ) + Invested Capital (A: Dec. 2023 ))/ count )
=280.044 * ( 1 - 0.69% )/( (17732.734 + 9416.794)/ 2 )
=278.1116964/13574.764
=2.05 %

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))
=19298.941 - 1231.144 - ( 1269.915 - max(0, 2680.191 - 3015.254+1269.915))
=17732.734

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))
=12651.036 - 1192.366 - ( 2041.876 - max(0, 2034.133 - 5057.47+2041.876))
=9416.794

Icade's annualized Return on Invested Capital (ROIC %) for the quarter that ended in Dec. 2023 is calculated as:

ROIC % (Q: Dec. 2023 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Jun. 2023 ) + Invested Capital (Q: Dec. 2023 ))/ count )
=248.854 * ( 1 - 1.22% )/( (16697.724 + 9416.794)/ 2 )
=245.8179812/13057.259
=1.88 %

where

Invested Capital(Q: Jun. 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))
=18993.391 - 1540.412 - ( 755.255 - max(0, 5277.79 - 10547.671+755.255))
=16697.724

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))
=12651.036 - 1192.366 - ( 2041.876 - max(0, 2034.133 - 5057.47+2041.876))
=9416.794

Note: The Operating Income data used here is two times the semi-annual (Dec. 2023) 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.


Icade  (OTCPK:CDMGF) ROIC % Explanation

ROIC % measures how well a company generates cash flow relative to the capital it has invested in its business. It is also called ROC %. 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 ROIC % 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, Icade's WACC % is 3.53%. Icade's ROIC % is 1.88% (calculated using TTM income statement data).


Be Aware

Like ROE % and ROA %, ROIC % 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.


Icade ROIC % Related Terms

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


Icade (CDMGF) Business Description

Traded in Other Exchanges
Address
Immeuble Open, 27, Rue Camille Desmoulins, Issy-les-Moulineaux, Paris, FRA, 92445
Icade is a French real estate investment trust primarily involved in the ownership and management of commercial property around Paris. The vast majority of Icade's real estate portfolio is split between office and business park properties. Nearly all of these are located in Greater Paris with roughly half residing in the inner and outer rings of the metro area. Icade derives most of its revenue from its Property Development division through the sale of real estate. Rental income from short- to mid-term leases out of its Property Investment division also represents a substantial revenue stream. Institutional investors, private investors, and buyers represent fairly equal parts of the company's customer orders. Icade also has holdings in healthcare properties outside of the Paris region.

Icade (CDMGF) Headlines

From GuruFocus

Q3 2023 Icade SA Earnings Call Transcript

By GuruFocus Research 02-13-2024

Icade SA Corporate Call Transcript

By GuruFocus Research 02-13-2024

Full Year 2020 Icade SA Earnings Presentation Transcript

By GuruFocus Research 02-13-2024

Full Year 2019 Icade SA Earnings Call Transcript

By GuruFocus Research 02-13-2024

Q1 2023 Icade SA Earnings Call Transcript

By GuruFocus Research 02-13-2024

Q1 2021 Icade SA Corporate Sales Call Transcript

By GuruFocus Research 02-13-2024

Half Year 2019 Icade SA Earnings Call Transcript

By GuruFocus Research 02-13-2024

Full Year 2021 Icade SA Earnings Call Transcript

By GuruFocus Research 02-13-2024

Q3 2020 Icade SA Corporate Sales Call Transcript

By GuruFocus Research 02-13-2024