GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Retail - Cyclical » AEON Co Ltd (OTCPK:AONNY) » Definitions » ROIC %
中文

AEON Co (AEON Co) ROIC %

: 0.14% (As of Nov. 2023)
View and export this data going back to 1983. Start your Free Trial

ROIC % measures how well a company generates cash flow relative to the capital it has invested in its business. It is also called ROC %. AEON Co's annualized return on invested capital (ROIC %) for the quarter that ended in Nov. 2023 was 0.14%.

As of today (2024-04-24), AEON Co's WACC % is 1.82%. AEON Co's ROIC % is 1.28% (calculated using TTM income statement data). AEON Co earns returns that do not match up to its cost of capital. It will destroy value as it grows.


AEON Co ROIC % Historical Data

The historical data trend for AEON 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.

AEON Co Annual Data
Trend Feb15 Feb16 Feb17 Feb18 Feb19 Feb20 Feb21 Feb22 Feb23 Feb24
ROIC %
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.98 -1.10 0.76 0.91 1.21

AEON Co Quarterly Data
May19 Aug19 Nov19 Feb20 May20 Aug20 Nov20 Feb21 May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24
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 2.33 1.25 1.07 0.14 2.71

Competitive Comparison

For the Department Stores subindustry, AEON 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.


AEON Co ROIC % Distribution

For the Retail - Cyclical industry and Consumer Cyclical sector, AEON Co's ROIC % distribution charts can be found below:

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



AEON Co ROIC % Calculation

AEON Co's annualized Return on Invested Capital (ROIC %) for the fiscal year that ended in Feb. 2024 is calculated as:

ROIC % (A: Feb. 2024 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (A: Feb. 2023 ) + Invested Capital (A: Feb. 2024 ))/ count )
=1676.483 * ( 1 - 42.21% )/( (83048.915 + 77155.699)/ 2 )
=968.8395257/80102.307
=1.21 %

where

Invested Capital(A: Feb. 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))
=92761.114 - 8179.792 - ( 13664.025 - max(0, 56205.08 - 57737.487+13664.025))
=83048.915

Invested Capital(A: 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))
=86494.462 - 7520.743 - ( 12256.839 - max(0, 51952.772 - 53770.792+12256.839))
=77155.699

AEON Co's annualized Return on Invested Capital (ROIC %) for the quarter that ended in Nov. 2023 is calculated as:

ROIC % (Q: Nov. 2023 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Aug. 2023 ) + Invested Capital (Q: Nov. 2023 ))/ count )
=673.44 * ( 1 - 83.94% )/( (77840.433 + 77714.957)/ 2 )
=108.154464/77777.695
=0.14 %

where

Invested Capital(Q: Aug. 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))
=88104.654 - 7891.324 - ( 12416.501 - max(0, 52493.052 - 54865.949+12416.501))
=77840.433

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))
=86922.661 - 7854.996 - ( 11106.555 - max(0, 52656.732 - 54009.44+11106.555))
=77714.957

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


AEON Co  (OTCPK:AONNY) 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, AEON Co's WACC % is 1.82%. AEON Co's ROIC % is 1.28% (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.


AEON Co ROIC % Related Terms

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


AEON Co (AEON Co) Business Description

Traded in Other Exchanges
Address
1-5-1 Nakase, Minami-ku, Chiba-shi, Chiba, JPN, 261-8515
AEON Co Ltd is the holding company of Aeon Group, integrated Japanese retailer, and is active not only in Japan but also throughout countries in the Association of Southeast Asian Nations and China. The business is segmented in four main divisions: supermarket and discount store, drugstore and pharmacy, shopping-center development, and financial sevices. The company's core operations are general merchandise store, supermarket, and convenience-store operations. Aeon is also active in specialty store operations, shopping-center development and operations, and credit card business and services.

AEON Co (AEON Co) Headlines

From GuruFocus

Q2 2020 Aeon Co Ltd Earnings Presentation Transcript

By GuruFocus Research 02-12-2024

Q2 2021 Aeon Co Ltd Earnings Presentation Transcript

By GuruFocus Research 02-12-2024

Q1 2022 Aeon Co Ltd Earnings Presentation Transcript

By GuruFocus Research 02-12-2024

Q3 2020 Aeon Co Ltd Earnings Presentation Transcript

By GuruFocus Research 02-12-2024

Q1 2020 Aeon Co Ltd Earnings Presentation Transcript

By GuruFocus Research 02-12-2024

Q3 2022 Aeon Co Ltd Earnings Presentation Transcript

By GuruFocus Research 02-12-2024

Q1 2023 Aeon Co Ltd Earnings Presentation Transcript

By GuruFocus Research 02-12-2024

Q2 2022 Aeon Co Ltd Earnings Presentation Transcript

By GuruFocus Research 02-12-2024