GURUFOCUS.COM » STOCK LIST » Communication Services » Media - Diversified » Huanxi Media Group Ltd (HKSE:01003) » Definitions » ROIC %

Huanxi Media Group (HKSE:01003) ROIC % : -27.83% (As of Dec. 2023)


View and export this data going back to 1994. Start your Free Trial

What is Huanxi Media Group 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 %. Huanxi Media Group's annualized return on invested capital (ROIC %) for the quarter that ended in Dec. 2023 was -27.83%.

As of today (2024-05-27), Huanxi Media Group's WACC % is 5.10%. Huanxi Media Group's ROIC % is 18.61% (calculated using TTM income statement data). Huanxi Media Group generates higher returns on investment than it costs the company to raise the capital needed for that investment. It 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.


Huanxi Media Group ROIC % Historical Data

The historical data trend for Huanxi Media Group'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.

Huanxi Media Group ROIC % Chart

Huanxi Media Group 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 7.64 -16.89 -13.95 -11.36 18.97

Huanxi Media Group 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 -15.34 -9.88 -12.72 64.63 -27.83

Competitive Comparison of Huanxi Media Group's ROIC %

For the Entertainment subindustry, Huanxi Media Group'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.


Huanxi Media Group's ROIC % Distribution in the Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, Huanxi Media Group's ROIC % distribution charts can be found below:

* The bar in red indicates where Huanxi Media Group's ROIC % falls into.



Huanxi Media Group ROIC % Calculation

Huanxi Media Group'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 )
=467.16 * ( 1 - 24.97% )/( (1983.358 + 1712.364)/ 2 )
=350.510148/1847.861
=18.97 %

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))
=2210.335 - 173.278 - ( 53.699 - max(0, 852.594 - 1506.961+53.699))
=1983.358

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))
=2234.243 - 211.733 - ( 310.146 - max(0, 777.126 - 1512.621+310.146))
=1712.364

Huanxi Media Group'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 )
=-518.17 * ( 1 - 1.52% )/( (1954.662 + 1712.364)/ 2 )
=-510.293816/1833.513
=-27.83 %

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))
=2356.429 - 242.394 - ( 159.373 - max(0, 675.112 - 1686.757+159.373))
=1954.662

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))
=2234.243 - 211.733 - ( 310.146 - max(0, 777.126 - 1512.621+310.146))
=1712.364

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.


Huanxi Media Group  (HKSE:01003) 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, Huanxi Media Group's WACC % is 5.10%. Huanxi Media Group's ROIC % is 18.61% (calculated using TTM income statement data). Huanxi Media Group generates higher returns on investment than it costs the company to raise the capital needed for that investment. It 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. Huanxi Media Group 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 %, 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.


Huanxi Media Group ROIC % Related Terms

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


Huanxi Media Group (HKSE:01003) Business Description

Traded in Other Exchanges
N/A
Address
16 Harcourt Road, 11th Floor, Far East Finance Centre, Admiralty, Hong Kong, HKG
Huanxi Media Group Ltd is a media company in China focused on the investment and production of films, drama series, and the operation of a subscription-based online video platform. The company is an investment holding and film investment company. Its subsidiaries are principally engaged in media and entertainment related businesses. Its one reportable segment is the investment in film and TV programmes rights. The current operations of the company are located in the PRC and Hong Kong.
Executives
Fmr Llc 2201 Interest of corporation controlled by you
Newwood Investments Limited 2401 A concert party to an agreement to buy shares
Pacific Wits Limited 2401 A concert party to an agreement to buy shares
Tairong Holdings Limited 2401 A concert party to an agreement to buy shares
Dong Ping 2101 Beneficial owner
Ning Hao 2401 A concert party to an agreement to buy shares
Xu Zheng 2401 A concert party to an agreement to buy shares
Maoyan Entertainment 2101 Beneficial owner
Bilibili Inc. 2101 Beneficial owner

Huanxi Media Group (HKSE:01003) Headlines

No Headlines