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

eXmotion Co (TSE:4394) ROC % : 2.56% (As of Feb. 2024)


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

What is eXmotion Co 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 %. eXmotion Co's annualized return on capital (ROC %) for the quarter that ended in Feb. 2024 was 2.56%.

As of today (2024-05-29), eXmotion Co's WACC % is 5.01%. eXmotion Co's ROC % is 27.05% (calculated using TTM income statement data). eXmotion Co 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.


eXmotion Co ROC % Historical Data

The historical data trend for eXmotion Co'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.

eXmotion Co ROC % Chart

eXmotion Co Annual Data
Trend Nov16 Nov17 Nov18 Nov19 Nov20 Nov21 Nov22 Nov23
ROC %
Get a 7-Day Free Trial 79.61 33.30 55.40 67.61 9.90

eXmotion Co Quarterly Data
May19 Aug19 Nov19 Feb20 May20 Aug20 Nov20 Feb21 May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24
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 73.70 13.80 -6.92 31.71 2.56

eXmotion Co ROC % Calculation

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

ROC % (A: Nov. 2023 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (A: Nov. 2022 ) + Invested Capital (A: Nov. 2023 ))/ count )
=131.713 * ( 1 - 77.25% )/( (208.155 + 397.326)/ 2 )
=29.9647075/302.7405
=9.90 %

where

Invested Capital(A: Nov. 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))
=1711.858 - 44.042 - ( 1459.661 - max(0, 122.609 - 1646.806+1459.661))
=208.155

Invested Capital(A: 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

eXmotion Co's annualized Return on Capital (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.

* 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) 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, eXmotion Co's WACC % is 5.01%. eXmotion Co's ROC % is 27.05% (calculated using TTM income statement data). eXmotion Co 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.


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.


eXmotion Co ROC % Related Terms

Thank you for viewing the detailed overview of eXmotion Co's ROC % 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