GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Travel & Leisure » Melco International Development Ltd (OTCPK:MDEVF) » Definitions » ROIC %

Melco International Development (Melco International Development) ROIC %

: 0.85% (As of Jun. 2023)
View and export this data going back to 2009. 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 %. Melco International Development's annualized return on invested capital (ROIC %) for the quarter that ended in Jun. 2023 was 0.85%.

As of today (2024-04-19), Melco International Development's WACC % is 5.97%. Melco International Development's ROIC % is 2.18% (calculated using TTM income statement data). Melco International Development earns returns that do not match up to its cost of capital. It will destroy value as it grows.


Melco International Development ROIC % Historical Data

The historical data trend for Melco International Development'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.

Melco International Development Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
ROIC %
Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 5.00 -8.86 -6.01 -7.08 2.19

Melco International Development Semi-Annual Data
Jun14 Dec14 Jun15 Dec15 Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23
ROIC % 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 Premium Member Only Premium Member Only Premium Member Only -6.41 -6.52 -7.21 0.85 3.60

Competitive Comparison

For the Resorts & Casinos subindustry, Melco International Development'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.


Melco International Development ROIC % Distribution

For the Travel & Leisure industry and Consumer Cyclical sector, Melco International Development's ROIC % distribution charts can be found below:

* The bar in red indicates where Melco International Development's ROIC % falls into.



Melco International Development ROIC % Calculation

Melco International Development's annualized Return on Invested Capital (ROIC %) for the fiscal year that ended in Dec. 2022 is calculated as:

ROIC % (A: Dec. 2022 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (A: Dec. 2021 ) + Invested Capital (A: Dec. 2022 ))/ count )
=-793.272 * ( 1 - -0.06% )/( (11382.943 + 11054.819)/ 2 )
=-793.7479632/11218.881
=-7.08 %

where

Invested Capital(A: Dec. 2021 )
=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))
=12077.61 - 376.408 - ( 1724.892 - max(0, 1632.46 - 1950.719+1724.892))
=11382.943

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))
=12470.986 - 305.77 - ( 1841.739 - max(0, 1112.219 - 2222.616+1841.739))
=11054.819

Melco International Development's annualized Return on Invested Capital (ROIC %) for the quarter that ended in Jun. 2023 is calculated as:

ROIC % (Q: Jun. 2023 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Dec. 2022 ) + Invested Capital (Q: Jun. 2023 ))/ count )
=93.518 * ( 1 - 0.81% )/( (11054.819 + 10876.612)/ 2 )
=92.7605042/10965.7155
=0.85 %

where

Invested Capital(Q: 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))
=12470.986 - 305.77 - ( 1841.739 - max(0, 1112.219 - 2222.616+1841.739))
=11054.819

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))
=11993.635 - 382.189 - ( 1502.98 - max(0, 1060.92 - 1795.754+1502.98))
=10876.612

Note: The Operating Income data used here is two times the semi-annual (Jun. 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.


Melco International Development  (OTCPK:MDEVF) 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, Melco International Development's WACC % is 5.97%. Melco International Development's ROIC % is 2.18% (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.


Melco International Development ROIC % Related Terms

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


Melco International Development (Melco International Development) Business Description

Traded in Other Exchanges
Address
60 Wyndham Street, 38th Floor, The Centrium, Central, Hong Kong, HKG
Melco International Development Ltd together with its subsidiaries is a developer, owner and operator of international network of casino gaming and entertainment casino resorts. Its operating segments include Casino and Hospitality segment, and the Others segment. The Casino and Hospitality segment comprises operation of casino and provision of hospitality through Melco Resorts and ICR Group. The Others segment comprises other gaming, leisure and entertainment, and property investments. The company's operations are mainly located in Macau, Hong Kong, the Philippines, Cyprus, and Japan. Geographically, the company derives maximum revenue from Macau.

Melco International Development (Melco International Development) Headlines

From GuruFocus

Longleaf Partners' 2nd Quarter International Fund Commentary

By Holly LaFon Holly LaFon 07-25-2017

David Herro Comments on Melco International Development

By Vera Yuan Vera Yuan 04-09-2015

Mason Hawkins Comments on Melco International

By Vera Yuan Vera Yuan 10-16-2014

David Herro Comments on Melco International Development

By Holly LaFon Holly LaFon 10-09-2017

Oakmark International Fund Adds to Melco International

By Kyle Ferguson Kyle Ferguson 09-01-2016

Mason Hawkins Comments on Melco International

By Holly LaFon Holly LaFon 08-13-2013

Southeastern Asset Management Comments on Melco International

By Holly LaFon Holly LaFon 07-20-2016

Longleaf Partners Comments on Melco International

By Holly LaFon Holly LaFon 07-25-2017