GURUFOCUS.COM » STOCK LIST » Real Estate » Real Estate » Shui On Land Ltd (HKSE:00272) » Definitions » ROIC %

Shui On Land (HKSE:00272) ROIC % : 2.01% (As of Dec. 2023)


View and export this data going back to 2006. Start your Free Trial

What is Shui On Land 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 %. Shui On Land's annualized return on invested capital (ROIC %) for the quarter that ended in Dec. 2023 was 2.01%.

As of today (2024-05-27), Shui On Land's WACC % is 3.56%. Shui On Land's ROIC % is 2.16% (calculated using TTM income statement data). Shui On Land earns returns that do not match up to its cost of capital. It will destroy value as it grows.


Shui On Land ROIC % Historical Data

The historical data trend for Shui On Land'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.

Shui On Land ROIC % Chart

Shui On Land 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 3.20 1.10 2.34 2.34 2.15

Shui On Land 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 1.99 3.31 1.92 2.39 2.01

Competitive Comparison of Shui On Land's ROIC %

For the Real Estate - Development subindustry, Shui On Land'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.


Shui On Land's ROIC % Distribution in the Real Estate Industry

For the Real Estate industry and Real Estate sector, Shui On Land's ROIC % distribution charts can be found below:

* The bar in red indicates where Shui On Land's ROIC % falls into.



Shui On Land ROIC % Calculation

Shui On Land'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 )
=4283.238 * ( 1 - 48.24% )/( (106005.261 + 100388.12)/ 2 )
=2217.0039888/103196.6905
=2.15 %

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))
=117118.806 - 10686.96 - ( 10592.039 - max(0, 30736.456 - 31163.041+10592.039))
=106005.261

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))
=110469.48 - 8423.191 - ( 4060.107 - max(0, 28045.584 - 29703.753+4060.107))
=100388.12

Shui On Land'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 )
=3471.654 * ( 1 - 41.62% )/( (101764.248 + 100388.12)/ 2 )
=2026.7516052/101076.184
=2.01 %

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))
=112881.434 - 9538.86 - ( 10418.26 - max(0, 27774.369 - 29352.695+10418.26))
=101764.248

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))
=110469.48 - 8423.191 - ( 4060.107 - max(0, 28045.584 - 29703.753+4060.107))
=100388.12

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.


Shui On Land  (HKSE:00272) 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, Shui On Land's WACC % is 3.56%. Shui On Land's ROIC % is 2.16% (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.


Shui On Land ROIC % Related Terms

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


Shui On Land (HKSE:00272) Business Description

Traded in Other Exchanges
Address
333 Huai Hai Zhong Road, 26th Floor, Shui On Plaza, Shanghai, CHN, 200021
Shui On Land Ltd is an investment holding company. It develops and operates residential, office, retail, entertainment, and cultural properties. The reportable segments of the company are 1) The Property Development segment is concerned with the development and sale of properties. 2) The construction segment offers construction, interior fitting-out, renovation and maintenance of building premises. 3) The Property investment segment includes offices and commercial / mall leasing. 4) The Property management segment includes the provision of daily management services of properties.
Executives
Bosrich Holdings (ptc) Inc.
Shui On Company Limited
Lo Hong Sui
Lo Bo Yue, Stephanie
Chu Loletta 2202 Interest of your spouse
Hsbc International Trustee Limited 2301 Trustee

Shui On Land (HKSE:00272) Headlines

No Headlines