GURUFOCUS.COM » STOCK LIST » Real Estate » REITs » MIRAI Corp (TSE:3476) » Definitions » ROIC %

MIRAI (TSE:3476) ROIC % : 2.98% (As of Apr. 2023)


View and export this data going back to 2016. Start your Free Trial

What is MIRAI 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 %. MIRAI's annualized return on invested capital (ROIC %) for the quarter that ended in Apr. 2023 was 2.98%.

As of today (2024-05-13), MIRAI's WACC % is 0.79%. MIRAI's ROIC % is 2.96% (calculated using TTM income statement data). MIRAI 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.


MIRAI ROIC % Historical Data

The historical data trend for MIRAI'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.

MIRAI ROIC % Chart

MIRAI Annual Data
Trend Oct16 Oct17 Oct18 Oct19 Oct20 Oct21 Oct22
ROIC %
Get a 7-Day Free Trial 3.15 3.82 3.61 2.92 3.01

MIRAI Semi-Annual Data
May16 Apr17 Oct17 Apr18 Oct18 Apr19 Oct19 Apr20 Oct20 Apr21 Oct21 Apr22 Oct22 Apr23
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 2.83 2.84 2.99 2.98 2.98

Competitive Comparison of MIRAI's ROIC %

For the REIT - Diversified subindustry, MIRAI'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.


MIRAI's ROIC % Distribution in the REITs Industry

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

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



MIRAI ROIC % Calculation

MIRAI's annualized Return on Invested Capital (ROIC %) for the fiscal year that ended in Oct. 2022 is calculated as:

ROIC % (A: Oct. 2022 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (A: Oct. 2021 ) + Invested Capital (A: Oct. 2022 ))/ count )
=5159.415 * ( 1 - 0.04% )/( (166567.786 + 176431.759)/ 2 )
=5157.351234/171499.7725
=3.01 %

where

Invested Capital(A: Oct. 2021 )
=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))
=161226.516 - 1034.102 - ( 2542.119 - max(0, 11665.638 - 5290.266+2542.119))
=166567.786

Invested Capital(A: Oct. 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))
=172792.696 - 1530.722 - ( 4508.815 - max(0, 12711.092 - 7541.307+4508.815))
=176431.759

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

ROIC % (Q: Apr. 2023 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Oct. 2022 ) + Invested Capital (Q: Apr. 2023 ))/ count )
=5640.008 * ( 1 - 2.92% )/( (176431.759 + 190524.622)/ 2 )
=5475.3197664/183478.1905
=2.98 %

where

Invested Capital(Q: Oct. 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))
=172792.696 - 1530.722 - ( 4508.815 - max(0, 12711.092 - 7541.307+4508.815))
=176431.759

Invested Capital(Q: Apr. 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))
=174479.332 - 1474.391 - ( 3040.495 - max(0, 23671.574 - 6151.893+3040.495))
=190524.622

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


MIRAI  (TSE:3476) 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, MIRAI's WACC % is 0.79%. MIRAI's ROIC % is 2.96% (calculated using TTM income statement data). MIRAI 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. MIRAI 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.


MIRAI ROIC % Related Terms

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


MIRAI (TSE:3476) Business Description

Traded in Other Exchanges
N/A
Address
No. 2, No. 1, Nishikamada, Chiyoda-ku, Tokyo, JPN, 101-0065
MIRAI Corp is a Japanese real estate investment trust. The company invests in diversified portfolio of real estate properties including office buildings, retail properties and hotel.

MIRAI (TSE:3476) Headlines

No Headlines