GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Travel & Leisure » NagaCorp Ltd (HKSE:03918) » Definitions » ROC %

NagaCorp (HKSE:03918) ROC % : 7.55% (As of Dec. 2023)


View and export this data going back to 2006. Start your Free Trial

What is NagaCorp ROC %?

ROC % measures how well a company generates cash flow relative to the capital it has invested in its business. It is also called ROIC %. NagaCorp's annualized return on capital (ROC %) for the quarter that ended in Dec. 2023 was 7.55%.

As of today (2024-05-26), NagaCorp's WACC % is 12.97%. NagaCorp's ROC % is 7.62% (calculated using TTM income statement data). NagaCorp earns returns that do not match up to its cost of capital. It will destroy value as it grows.


NagaCorp ROC % Historical Data

The historical data trend for NagaCorp's ROC % 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.

NagaCorp ROC % Chart

NagaCorp Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
ROC %
Get a 7-Day Free Trial Premium Member Only Premium Member Only 30.72 5.90 -5.04 5.26 7.39

NagaCorp Semi-Annual Data
Jun14 Dec14 Jun15 Dec15 Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23
ROC % 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 -5.41 6.23 4.38 7.93 7.55

NagaCorp ROC % Calculation

NagaCorp's annualized Return on Capital (ROC %) for the fiscal year that ended in Dec. 2023 is calculated as:

ROC % (A: Dec. 2023 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (A: Dec. 2022 ) + Invested Capital (A: Dec. 2023 ))/ count )
=1500.825 * ( 1 - 0.13% )/( (18523.856 + 22047.972)/ 2 )
=1498.8739275/20285.914
=7.39 %

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))
=20161.508 - 1393.984 - ( 1214.554 - max(0, 1546.694 - 1790.362+1214.554))
=18523.856

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))
=21483.635 - 1338.654 - ( 2720.786 - max(0, 5101.346 - 3198.355+2720.786))
=22047.972

NagaCorp's annualized Return on Capital (ROC %) for the quarter that ended in Dec. 2023 is calculated as:

ROC % (Q: Dec. 2023 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Jun. 2023 ) + Invested Capital (Q: Dec. 2023 ))/ count )
=1533.72 * ( 1 - 0.12% )/( (18535.777 + 22047.972)/ 2 )
=1531.879536/20291.8745
=7.55 %

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))
=20777.808 - 1331.524 - ( 1896.228 - max(0, 1444.625 - 2355.132+1896.228))
=18535.777

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))
=21483.635 - 1338.654 - ( 2720.786 - max(0, 5101.346 - 3198.355+2720.786))
=22047.972

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.


NagaCorp  (HKSE:03918) ROC % Explanation

ROC % measures how well a company generates cash flow relative to the capital it has invested in its business. It is also called ROIC %. 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 ROC % 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, NagaCorp's WACC % is 12.97%. NagaCorp's ROC % is 7.62% (calculated using TTM income statement data). NagaCorp 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 %, ROC % 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.


NagaCorp ROC % Related Terms

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


NagaCorp (HKSE:03918) Business Description

Traded in Other Exchanges
Address
NagaWorld Samdech Techo, P.O. Box 1099, Hun Sen Park, Phnom Penh, KHM, 120101
NagaCorp Ltd is an investment holding company involved in the resorts and casino industry. The company has two business segments, Casino Operations; and Hotel and Entertainment Operations. The Casino Operations business manages gaming activities, the company's flagship resort, NagaWorld. The resort has a variety of gaming halls, shopping galleries, restaurants, and meeting spaces. Furthermore, it contains segments of both gaming tables and electronic gaming machines. The Hotel and Entertainment Operations segment manages the hotel and leisure businesses of the company. NagaCorp generates the vast majority of its revenue in Cambodia, where it has a casino license until 2065.
Executives
Sakai Global Holdings Ltd. 2201 Interest of corporation controlled by you
Sakai Private Trust Company Pte. Ltd. 2301 Trustee
Chen Yepern 2501 Other
Chen Yiy Fon 2501 Other
Chen Cherchi 2501 Other
Chen Yiy Hwuan 2501 Other
Chen Cien Then 2501 Other
Chenlipkeong Fund Limited 2101 Beneficial owner
Lipkco Group Limited 2101 Beneficial owner
Chan Kin Sun 2101 Beneficial owner
Cheng Kwan Ying Jennifer 2202 Interest of your spouse
Chen Lip Keong 2307 Founder of a discretionary trust who can infl

NagaCorp (HKSE:03918) Headlines

No Headlines