PT Nusantara Infrastructure Tbk (ISX:META) ROIC % : 0.56% (As of Mar. 2024)

View and export this data going back to 2001. Start your Free Trial

What is PT Nusantara Infrastructure Tbk 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 %. PT Nusantara Infrastructure Tbk's annualized return on invested capital (ROIC %) for the quarter that ended in Mar. 2024 was 0.56%.

As of today (2024-05-25), PT Nusantara Infrastructure Tbk's WACC % is 9.38%. PT Nusantara Infrastructure Tbk's ROIC % is 5.62% (calculated using TTM income statement data). PT Nusantara Infrastructure Tbk earns returns that do not match up to its cost of capital. It will destroy value as it grows.

PT Nusantara Infrastructure Tbk ROIC % Historical Data

The historical data trend for PT Nusantara Infrastructure Tbk'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.

PT Nusantara Infrastructure Tbk ROIC % Chart

PT Nusantara Infrastructure Tbk Annual Data

Trend

Dec14

Dec15

Dec16

Dec17

Dec18

Dec19

Dec20

Dec21

Dec22

Dec23

ROIC %

Get a 7-Day Free Trial

4.40

2.15

1.12

2.13

7.00

PT Nusantara Infrastructure Tbk Quarterly Data
	Jun19	Sep19	Dec19	Mar20	Jun20	Sep20	Dec20	Mar21	Jun21	Sep21	Dec21	Mar22	Jun22	Sep22	Dec22	Mar23	Jun23	Sep23	Dec23	Mar24
ROIC %	Get a 7-Day Free Trial															5.91	3.16	4.00	7.05	0.56

Competitive Comparison of PT Nusantara Infrastructure Tbk's ROIC %

For the Infrastructure Operations subindustry, PT Nusantara Infrastructure Tbk'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.

PT Nusantara Infrastructure Tbk's ROIC % Distribution in the Construction Industry

For the Construction industry and Industrials sector, PT Nusantara Infrastructure Tbk's ROIC % distribution charts can be found below:

* The bar in red indicates where PT Nusantara Infrastructure Tbk's ROIC % falls into.

PT Nusantara Infrastructure Tbk ROIC % Calculation

PT Nusantara Infrastructure Tbk'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 )
=	387336.265 * ( 1 - -41.72% )	/	( (11650909.685	+	4023930.865)	/ 2 )
=	548932.954758	/	7837420.275
=	7.00 %

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	))
=	11153501.94	-	489022.854	-	( 553287.275	-	max(0, 1933169.794	-	946739.195	+	553287.275	))
=	11650909.685

	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	))
=	4319242.757	-	47103.475	-	( 248208.417	-	max(0, 117354.706	-	442624.414	+	248208.417	))
=	4023930.865

PT Nusantara Infrastructure Tbk's annualized Return on Invested Capital (ROIC %) for the quarter that ended in Mar. 2024 is calculated as:

	ROIC % (Q: Mar. 2024 )
=	NOPAT	/	Average Invested Capital
=	Operating Income * ( 1 - Tax Rate % )	/	( (Invested Capital (Q: Dec. 2023 )	+	Invested Capital (Q: Mar. 2024 ))	/ count )
=	23230.556 * ( 1 - 2.24% )	/	( (4023930.865	+	4135637.081)	/ 2 )
=	22710.1915456	/	4079783.973
=	0.56 %

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	))
=	4319242.757	-	47103.475	-	( 248208.417	-	max(0, 117354.706	-	442624.414	+	248208.417	))
=	4023930.865

	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	))
=	4372952.124	-	39466.072	-	( 197848.971	-	max(0, 86583.603	-	383753.494	+	197848.971	))
=	4135637.081

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

PT Nusantara Infrastructure Tbk (ISX:META) 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, PT Nusantara Infrastructure Tbk's WACC % is 9.38%. PT Nusantara Infrastructure Tbk's ROIC % is 5.62% (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.

PT Nusantara Infrastructure Tbk ROIC % Related Terms

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

PT Nusantara Infrastructure Tbk (ISX:META) Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Industrials » Construction » PT Nusantara Infrastructure Tbk (ISX:META) » Definitions » ROIC %

Comparable Companies

Traded in Other Exchanges

N/A

Address

Jalan Jenderal Sudirman kav. 52 - 53, Lot 9, Equity Tower 38th Floor, Sudirman Central Business District (SCBD), Jakarta, IDN, 12190

Website

https://www.nusantarainfrastructure.com

PT Nusantara Infrastructure Tbk is engaged in the infrastructure development industry. The company's segments include toll road management, ports, clean water supply/management, and renewable energy. It generates maximum revenue from the toll road operator services. Geographical segments include Jabodetabek, Makassar, Medan, Serang, and Pontianak of which the Jabodetabek region derives maximum of the revenue.