GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Travel & Leisure » Pop Mart International Group Ltd (HKSE:09992) » Definitions » ROIC %

Pop Mart International Group (HKSE:09992) ROIC % : 37.96% (As of Dec. 2023)


View and export this data going back to 2020. Start your Free Trial

What is Pop Mart International 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 %. Pop Mart International Group's annualized return on invested capital (ROIC %) for the quarter that ended in Dec. 2023 was 37.96%.

As of today (2024-05-24), Pop Mart International Group's WACC % is 16.92%. Pop Mart International Group's ROIC % is 32.72% (calculated using TTM income statement data). Pop Mart International 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.


Pop Mart International Group ROIC % Historical Data

The historical data trend for Pop Mart International 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.

Pop Mart International Group ROIC % Chart

Pop Mart International Group Annual Data
Trend Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
ROIC %
Get a 7-Day Free Trial 122.32 71.62 49.34 14.50 31.78

Pop Mart International Group Semi-Annual Data
Dec17 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 51.97 20.51 8.73 28.49 37.96

Competitive Comparison of Pop Mart International Group's ROIC %

For the Leisure subindustry, Pop Mart International 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.


Pop Mart International Group's ROIC % Distribution in the Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Pop Mart International Group's ROIC % distribution charts can be found below:

* The bar in red indicates where Pop Mart International Group's ROIC % falls into.



Pop Mart International Group ROIC % Calculation

Pop Mart International 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 )
=1342.028 * ( 1 - 23.1% )/( (3267.661 + 3227.969)/ 2 )
=1032.019532/3247.815
=31.78 %

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))
=9581.482 - 669.539 - ( 5644.282 - max(0, 1262.722 - 7387.665+5644.282))
=3267.661

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))
=10903.732 - 1167.595 - ( 6531.724 - max(0, 1895.848 - 8404.016+6531.724))
=3227.969

Pop Mart International 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 )
=1532.916 * ( 1 - 23.29% )/( (2967.958 + 3227.969)/ 2 )
=1175.8998636/3097.9635
=37.96 %

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))
=9915.489 - 876.715 - ( 6070.816 - max(0, 1471.895 - 7742.932+6070.816))
=2967.958

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))
=10903.732 - 1167.595 - ( 6531.724 - max(0, 1895.848 - 8404.016+6531.724))
=3227.969

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.


Pop Mart International Group  (HKSE:09992) 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, Pop Mart International Group's WACC % is 16.92%. Pop Mart International Group's ROIC % is 32.72% (calculated using TTM income statement data). Pop Mart International 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. Pop Mart International 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.


Pop Mart International Group ROIC % Related Terms

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


Pop Mart International Group (HKSE:09992) Business Description

Traded in Other Exchanges
Address
Hongtai East Street, Floor 36 and 37, Block A, Puxiang Center, Dawangjing Technology Business Park, Chaoyang District, Beijing, CHN, 100102
Pop Mart International Group Ltd is principally engaged in the product design and development and sale of pop toys in China. It generates maximum revenue from a retail store. The company generates revenue from retail store sales, roboshop sales, wholesales and majority being from online sales.
Executives
Wang Ning 2201 Interest of corporation controlled by you
Yang Tao 2202 Interest of your spouse
Gwf Holding Limited 2101 Beneficial owner
Ubs Trustees (b.v.i.) Limited 2301 Trustee
Dong Fang Zheng Quan Gu Fen You Xian Gong Si 2201 Interest of corporation controlled by you
Pop Mart Hehuo Holding Limited 2101 Beneficial owner

Pop Mart International Group (HKSE:09992) Headlines

No Headlines