GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Vehicles & Parts » Great Wall Motor Co Ltd (OTCPK:GWLLY) » Definitions » ROIC %
中文

Great Wall Motor Co (Great Wall Motor Co) ROIC % : 6.27% (As of Dec. 2023)


View and export this data going back to 2011. Start your Free Trial

What is Great Wall Motor 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 %. Great Wall Motor Co's annualized return on invested capital (ROIC %) for the quarter that ended in Dec. 2023 was 6.27%.

As of today (2024-04-25), Great Wall Motor Co's WACC % is 9.23%. Great Wall Motor Co's ROIC % is 5.52% (calculated using TTM income statement data). Great Wall Motor Co earns returns that do not match up to its cost of capital. It will destroy value as it grows.


Great Wall Motor Co ROIC % Historical Data

The historical data trend for Great Wall Motor 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.

Great Wall Motor Co ROIC % Chart

Great Wall Motor 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 7.22 7.60 5.67 4.81 4.84

Great Wall Motor Co Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
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 73.50 -1.68 3.88 13.61 6.27

Competitive Comparison of Great Wall Motor Co's ROIC %

For the Auto Manufacturers subindustry, Great Wall Motor 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.


Great Wall Motor Co's ROIC % Distribution in the Vehicles & Parts Industry

For the Vehicles & Parts industry and Consumer Cyclical sector, Great Wall Motor Co's ROIC % distribution charts can be found below:

* The bar in red indicates where Great Wall Motor Co's ROIC % falls into.



Great Wall Motor Co ROIC % Calculation

Great Wall Motor 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 )
=1037.954 * ( 1 - 10.24% )/( (18919.653 + 19603.519)/ 2 )
=931.6675104/19261.586
=4.84 %

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))
=26587.102 - 5963.607 - ( 4903.178 - max(0, 13741.562 - 15445.404+4903.178))
=18919.653

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))
=28188.327 - 7499.586 - ( 7003.37 - max(0, 15522.694 - 16607.916+7003.37))
=19603.519

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

ROIC % (Q: Dec. 2023 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Sep. 2023 ) + Invested Capital (Q: Dec. 2023 ))/ count )
=1187.86 * ( 1 - 8.83% )/( (14941.022 + 19603.519)/ 2 )
=1082.971962/17272.2705
=6.27 %

where

Invested Capital(Q: Sep. 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))
=26220.393 - 9886.455 - ( 3696.267 - max(0, 13778.901 - 15171.817+3696.267))
=14941.022

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))
=28188.327 - 7499.586 - ( 7003.37 - max(0, 15522.694 - 16607.916+7003.37))
=19603.519

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


Great Wall Motor Co  (OTCPK:GWLLY) 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, Great Wall Motor Co's WACC % is 9.23%. Great Wall Motor Co's ROIC % is 5.52% (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.


Great Wall Motor Co ROIC % Related Terms

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


Great Wall Motor Co (Great Wall Motor Co) Business Description

Address
No. 2266 Chaoyang Road South, Hebei Province, Baoding, CHN, 071000
Chinese automobile manufacturer Great Wall Motor is China's market leader in the SUV and pickup truck segments. In 2022, the company sold over 615,000 Haval-branded SUVs and 160,000 WEY- and Tank-branded SUVs, making it the largest SUV manufacturer by sales volume for the 12th year. It also sold more than 195,000 pickup trucks, also ranked number one in sales volume for 25 consecutive years. China's domestic market accounts for about 90% of Great Wall's revenue, with the balance coming from Russia, the Middle East, South Africa, Australia, and Chile, among others.

Great Wall Motor Co (Great Wall Motor Co) Headlines

From GuruFocus

GWM ORA Taps Europe as Latest Market Amid Global Push

By PRNewswire PRNewswire 10-21-2022

GWM Deepens Its Global New Energy Strategy

By PRNewswire PRNewswire 12-05-2022

GWM Designer Unlocks Secrets Behind "ORA EGG Aesthetic of Life"

By PRNewswire PRNewswire 05-05-2023

GWM Holds 2023 Global Conference with Partners in Shanghai

By PRNewswire PRNewswire 04-19-2023

GWM ORA Lightning Cat Rolled Out with Emphasis on Safety

By PRNewswire PRNewswire 11-01-2022

GWM New Energy Strategy Boosts Sales Surge

By PRNewswire PRNewswire 05-11-2023

GWM Expands Global Reach with TANK500 launched in UAE

By PRNewswire PRNewswire 05-31-2023