GURUFOCUS.COM » STOCK LIST » Real Estate » Real Estate » Hysan Development Co Ltd (OTCPK:HYSNF) » Definitions » ROIC %

Hysan Development Co (Hysan Development Co) ROIC % : 2.17% (As of Dec. 2023)


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

What is Hysan Development 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 %. Hysan Development Co's annualized return on invested capital (ROIC %) for the quarter that ended in Dec. 2023 was 2.17%.

As of today (2024-04-25), Hysan Development Co's WACC % is 3.99%. Hysan Development Co's ROIC % is 2.85% (calculated using TTM income statement data). Hysan Development Co earns returns that do not match up to its cost of capital. It will destroy value as it grows.


Hysan Development Co ROIC % Historical Data

The historical data trend for Hysan Development 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.

Hysan Development Co ROIC % Chart

Hysan Development 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 3.38 4.03 2.46 3.59 2.84

Hysan Development Co Semi-Annual Data
Jun14 Dec14 Jun15 Dec15 Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 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 2.13 1.59 2.34 1.45 2.17

Competitive Comparison of Hysan Development Co's ROIC %

For the Real Estate Services subindustry, Hysan Development 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.


Hysan Development Co's ROIC % Distribution in the Real Estate Industry

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

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



Hysan Development Co ROIC % Calculation

Hysan Development 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 )
=292.197 * ( 1 - -40.36% )/( (14700.337 + 14185.255)/ 2 )
=410.1277092/14442.796
=2.84 %

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))
=15306.214 - 163.383 - ( 998.15 - max(0, 629.769 - 1072.263+998.15))
=14700.337

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))
=14664.396 - 166.073 - ( 505.519 - max(0, 231.376 - 544.444+505.519))
=14185.255

Hysan Development 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: Jun. 2023 ) + Invested Capital (Q: Dec. 2023 ))/ count )
=276.576 * ( 1 - -11.67% )/( (14344.058 + 14185.255)/ 2 )
=308.8524192/14264.6565
=2.17 %

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))
=14791.523 - 155.751 - ( 568.748 - max(0, 331.291 - 623.005+568.748))
=14344.058

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))
=14664.396 - 166.073 - ( 505.519 - max(0, 231.376 - 544.444+505.519))
=14185.255

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.


Hysan Development Co  (OTCPK:HYSNF) 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, Hysan Development Co's WACC % is 3.99%. Hysan Development Co's ROIC % is 2.85% (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.


Hysan Development Co ROIC % Related Terms

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


Hysan Development Co (Hysan Development Co) Business Description

Traded in Other Exchanges
Address
33 Hysan Avenue, 50th Floor, Lee Garden One, Causeway Bay, Hong Kong, HKG
Hysan Development Co Ltd is engaged in the real estate market. The business activities of the group function through Retail, Office, Residential, and Property development segments. The Retail segment is engaged in leasing of space and related facilities to a variety of retail and leisure operators; the Office segment is involved in the leasing of high-quality office space and related facilities; Residential segment offers leasing of luxury residential properties and related facilities; whereas the property development segment is involved in the development and sale of properties.

Hysan Development Co (Hysan Development Co) Headlines

From GuruFocus

Fashion extravaganza CENTRESTAGE opens today

By ACN Newswire 09-06-2023