GURUFOCUS.COM » STOCK LIST » Communication Services » Interactive Media » Axel Mark Inc (TSE:3624) » Definitions » ROIC %

Axel Mark (TSE:3624) ROIC % : -19.31% (As of Dec. 2023)


View and export this data going back to 2008. Start your Free Trial

What is Axel Mark 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 %. Axel Mark's annualized return on invested capital (ROIC %) for the quarter that ended in Dec. 2023 was -19.31%.

As of today (2024-04-27), Axel Mark's WACC % is 5.57%. Axel Mark's ROIC % is -43.69% (calculated using TTM income statement data). Axel Mark earns returns that do not match up to its cost of capital. It will destroy value as it grows.


Axel Mark ROIC % Historical Data

The historical data trend for Axel Mark'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.

Axel Mark ROIC % Chart

Axel Mark Annual Data
Trend Sep14 Sep15 Sep16 Sep17 Sep18 Sep19 Sep20 Sep21 Sep22 Sep23
ROIC %
Get a 7-Day Free Trial Premium Member Only Premium Member Only -76.47 -117.42 0.72 6.09 -42.51

Axel Mark Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 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 -0.73 -60.35 -55.79 -71.60 -19.31

Competitive Comparison of Axel Mark's ROIC %

For the Internet Content & Information subindustry, Axel Mark'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.


Axel Mark's ROIC % Distribution in the Interactive Media Industry

For the Interactive Media industry and Communication Services sector, Axel Mark's ROIC % distribution charts can be found below:

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



Axel Mark ROIC % Calculation

Axel Mark's annualized Return on Invested Capital (ROIC %) for the fiscal year that ended in Sep. 2023 is calculated as:

ROIC % (A: Sep. 2023 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (A: Sep. 2022 ) + Invested Capital (A: Sep. 2023 ))/ count )
=-98.874 * ( 1 - -0.94% )/( (140.271 + 329.327)/ 2 )
=-99.8034156/234.799
=-42.51 %

where

Invested Capital(A: Sep. 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))
=1560.513 - 190.663 - ( 1240.097 - max(0, 246.446 - 1476.025+1240.097))
=140.271

Invested Capital(A: Sep. 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))
=1422.46 - 187.096 - ( 906.037 - max(0, 211.726 - 1182.243+906.037))
=329.327

Axel Mark'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: Sep. 2023 ) + Invested Capital (Q: Dec. 2023 ))/ count )
=-82.32 * ( 1 - 0.57% )/( (329.327 + 518.3)/ 2 )
=-81.850776/423.8135
=-19.31 %

where

Invested Capital(Q: Sep. 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))
=1422.46 - 187.096 - ( 906.037 - max(0, 211.726 - 1182.243+906.037))
=329.327

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))
=1450.446 - 171.791 - ( 760.355 - max(0, 200.57 - 1044.327+760.355))
=518.3

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


Axel Mark  (TSE:3624) 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, Axel Mark's WACC % is 5.57%. Axel Mark's ROIC % is -43.69% (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.


Axel Mark ROIC % Related Terms

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


Axel Mark (TSE:3624) Business Description

Traded in Other Exchanges
N/A
Address
1-32-2 Honcho, Harmony Tower, 17th Floor, Nakano-ku, Tokyo, JPN, 164-0012
Axel Mark Inc is a Japan-based company mainly engaged in the planning, production, development, and operation of the online games. It operates in three business divisions including Game business that provides games to consumers through platforms such as App Store, Google Play and others. Advertising business offers advertising network service that sells advertising space in the network to advertisers, and Experience business offers costume production service, online lottery service, celebrity support app, and uniform remake service.

Axel Mark (TSE:3624) Headlines

No Headlines