GURUFOCUS.COM » STOCK LIST » Technology » Software » eXmotion Co Ltd (TSE:4394) » Definitions » Operating Income

eXmotion Co (TSE:4394) Operating Income : 円77 Mil (TTM As of Feb. 2024)


View and export this data going back to 2018. Start your Free Trial

What is eXmotion Co Operating Income?

eXmotion Co's Operating Income for the three months ended in Feb. 2024 was 円7 Mil. Its Operating Income for the trailing twelve months (TTM) ended in Feb. 2024 was 円77 Mil.

Operating Margin % is calculated as Operating Income divided by its Revenue. eXmotion Co's Operating Income for the three months ended in Feb. 2024 was 円7 Mil. eXmotion Co's Revenue for the three months ended in Feb. 2024 was 円288 Mil. Therefore, eXmotion Co's Operating Margin % for the quarter that ended in Feb. 2024 was 2.29%.

Warning Sign:

eXmotion Co Ltd operating margin has been in a 5-year decline. The average rate of decline per year is -5%.

eXmotion Co's 5-Year average Growth Rate for Operating Margin % was -5.00% per year.

Operating Income or EBIT is linked to Return on Capital for both regular definition and Joel Greenblatt's definition. eXmotion Co's annualized ROC % for the quarter that ended in Feb. 2024 was 2.56%. eXmotion Co's annualized ROC (Joel Greenblatt) % for the quarter that ended in Feb. 2024 was 28.70%.


eXmotion Co Operating Income Historical Data

The historical data trend for eXmotion Co's Operating Income 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.

eXmotion Co Operating Income Chart

eXmotion Co Annual Data
Trend Nov16 Nov17 Nov18 Nov19 Nov20 Nov21 Nov22 Nov23
Operating Income
Get a 7-Day Free Trial 187.58 89.31 143.91 184.77 131.71

eXmotion Co Quarterly Data
May19 Aug19 Nov19 Feb20 May20 Aug20 Nov20 Feb21 May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24
Operating Income 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 61.28 28.26 -3.10 45.27 6.61

eXmotion Co Operating Income Calculation

Operating Income, is the profit a company earned through operations. All expenses, including cash expenses such as cost of goods sold (COGS), research & development, wages, and non-cash expenses, such as depreciation, depletion and amortization, have been deducted from the sales.

Operating Income for the trailing twelve months (TTM) ended in Feb. 2024 adds up the quarterly data reported by the company within the most recent 12 months, which was 円77 Mil.

* 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.


eXmotion Co  (TSE:4394) Operating Income Explanation

1. Operating Income or EBIT is linked to Return on Capital for both regular definition and Joel Greenblatt's definition.

eXmotion Co's annualized ROC % for the quarter that ended in Feb. 2024 is calculated as:

ROC % (Q: Feb. 2024 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Nov. 2023 ) + Invested Capital (Q: Feb. 2024 ))/ count )
=26.432 * ( 1 - 59.74% )/( (397.326 + 434.996)/ 2 )
=10.6415232/416.161
=2.56 %

where

Invested Capital(Q: Nov. 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))
=1701.791 - 26.059 - ( 1278.406 - max(0, 148.503 - 1491.161+1278.406))
=397.326

Invested Capital(Q: Feb. 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))
=1608.322 - 25.616 - ( 1147.71 - max(0, 105.912 - 1392.813+1147.71))
=434.996

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

2. Joel Greenblatt's definition of Return on Capital:

eXmotion Co's annualized ROC (Joel Greenblatt) % for the quarter that ended in Feb. 2024 is calculated as:

ROC (Joel Greenblatt) %(Q: Feb. 2024 )
=EBIT/Average of (Net fixed Assets + Net Working Capital)
=EBIT/Average of (Property, Plant and Equipment+Net Working Capital)
     Q: Nov. 2023  Q: Feb. 2024
=EBIT/( ( (Property, Plant and Equipment + Net Working Capital) + (Property, Plant and Equipment + Net Working Capital) )/ count )
=26.432/( ( (16.29 + max(-57.712, 0)) + (28.718 + max(139.191, 0)) )/ 2 )
=26.432/( ( 16.29 + 167.909 )/ 2 )
=26.432/92.0995
=28.70 %

where Working Capital is:

Working Capital(Q: Nov. 2023 )
=(Accounts Receivable + Total Inventories + Other Current Assets) - (Accounts Payable & Accrued Expense + Defer. Rev. + Other Current Liabilities)
=(83.18 + 0.368 + 7.2430000000002) - (26.059 + 0 + 122.444)
=-57.712

Working Capital(Q: Feb. 2024 )
=(Accounts Receivable + Total Inventories + Other Current Assets) - (Accounts Payable & Accrued Expense + Defer. Rev. + Other Current Liabilities)
=(235.793 + 0.291 + 9.019) - (25.616 + 0 + 80.296)
=139.191

When net working capital is negative, 0 is used.

Note: The EBIT data used here is four times the quarterly (Feb. 2024) EBIT data.

3. Operating Income is also linked to Operating Margin %:

eXmotion Co's Operating Margin % for the quarter that ended in Feb. 2024 is calculated as:

Operating Margin %=Operating Income (Q: Feb. 2024 )/Revenue (Q: Feb. 2024 )
=6.608/288.381
=2.29 %

* 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.

4. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Operating Income growth rate using Operating Income per share data.


Be Aware

Compared with a company's EBITDA margin, Operating Margin can be manipulated by adjusting the rate of depreciation, depletion and amortization (DDA).

If a company is facing competition, its Operating Margin may decline. Often the Operating Margin declines well before the company's revenue or even profit decline. Therefore, Operating Margin is a very important indicator of whether the company is facing problems.

For instance, by 2012, Nokia (NOK)'s problems were well known and its stock had lost more than 90% of its market value since 2007. But Nokia's Operating Margin had already been in decline since 2002, although its earnings per share were still rising. Investors who paid attention to Operating Margin would have avoided this huge loss. The same can be said for Research-in-Motion (RIMM).

Therefore, Operating Margin is a very important screening filter for GuruFocus. GuruFocus's Buffett-Munger screener requires that the profit margin is either consistent or expanding. The Model Portfolio of the Buffett-Munger screener has outperformed the market every year since inception in 2009.


eXmotion Co Operating Income Related Terms

Thank you for viewing the detailed overview of eXmotion Co's Operating Income provided by GuruFocus.com. Please click on the following links to see related term pages.


eXmotion Co (TSE:4394) Business Description

Traded in Other Exchanges
N/A
Address
23rd Floor, 2-11-1, Osaki, Shinagawa-ku, Tokyo, JPN, 141-0032
eXmotion Co Ltd provides technical consulting and education services for systems and software. The company offers Consulting business, Education and human resource development business, Tool business and others.

eXmotion Co (TSE:4394) Headlines

No Headlines