GURUFOCUS.COM » STOCK LIST » Real Estate » Real Estate » China Wuyi Co Ltd (SZSE:000797) » Definitions » ROIC %

China Wuyi Co (SZSE:000797) ROIC % : 1.03% (As of Mar. 2024)


View and export this data going back to 1997. Start your Free Trial

What is China Wuyi Co 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 %. China Wuyi Co's annualized return on invested capital (ROIC %) for the quarter that ended in Mar. 2024 was 1.03%.

As of today (2024-05-27), China Wuyi Co's WACC % is 4.79%. China Wuyi Co's ROIC % is 5.30% (calculated using TTM income statement data). China Wuyi 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.


China Wuyi Co ROIC % Historical Data

The historical data trend for China Wuyi Co'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.

China Wuyi Co ROIC % Chart

China Wuyi Co Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
ROIC %
Get a 7-Day Free Trial Premium Member Only Premium Member Only 3.53 5.05 1.67 1.90 5.08

China Wuyi Co Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 -0.96 14.73 7.04 15.14 1.03

Competitive Comparison of China Wuyi Co's ROIC %

For the Real Estate - Development subindustry, China Wuyi Co'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.


China Wuyi Co's ROIC % Distribution in the Real Estate Industry

For the Real Estate industry and Real Estate sector, China Wuyi Co's ROIC % distribution charts can be found below:

* The bar in red indicates where China Wuyi Co's ROIC % falls into.



China Wuyi Co ROIC % Calculation

China Wuyi Co'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 )
=1509.803 * ( 1 - 49.8% )/( (15794.998 + 14072.079)/ 2 )
=757.921106/14933.5385
=5.08 %

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))
=22906.439 - 4605.229 - ( 2506.212 - max(0, 13491.706 - 21195.955+2506.212))
=15794.998

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))
=22970.24 - 6130.963 - ( 2767.198 - max(0, 13244.647 - 21304.67+2767.198))
=14072.079

China Wuyi Co's annualized Return on Invested Capital (ROIC %) for the quarter that ended in Mar. 2024 is calculated as:

ROIC % (Q: Mar. 2024 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Dec. 2023 ) + Invested Capital (Q: Mar. 2024 ))/ count )
=314.456 * ( 1 - 52.23% )/( (14072.079 + 15153.481)/ 2 )
=150.2156312/14612.78
=1.03 %

where

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))
=22970.24 - 6130.963 - ( 2767.198 - max(0, 13244.647 - 21304.67+2767.198))
=14072.079

Invested Capital(Q: Mar. 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))
=23731.396 - 5771.422 - ( 2806.493 - max(0, 12944.241 - 22024.028+2806.493))
=15153.481

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


China Wuyi Co  (SZSE:000797) 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, China Wuyi Co's WACC % is 4.79%. China Wuyi Co's ROIC % is 5.30% (calculated using TTM income statement data). China Wuyi 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. China Wuyi Co 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.


China Wuyi Co ROIC % Related Terms

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


China Wuyi Co (SZSE:000797) Business Description

Traded in Other Exchanges
N/A
Address
No. 89, Wusi Road, Hot Spring Street, 4th Floor, Landmark Plaza, Gulou District, Fujian Province, Fuzhou, CHN, 350003
China Wuyi Co Ltd located in China is engaged in real estate development and the international engineering and contracting business.
Executives
Lin Zeng Zhong Director
Lei Yun Independent director
Zhuang Fa Yu Executives
Zheng Jian Xin Director
Yu Qing Executives
Xiao Gao Meng Executives
Chen Wei Supervisors
Liu Zhong Yi Supervisors
Lin Jin Zhu Executives
Liang Chao Supervisors, within half a year of separation

China Wuyi Co (SZSE:000797) Headlines

No Headlines