GURUFOCUS.COM » STOCK LIST » Real Estate » REITs » Hoshino Resorts REIT Inc (TSE:3287) » Definitions » ROIC %

Hoshino Resorts REIT (TSE:3287) ROIC % : 2.52% (As of Apr. 2023)


View and export this data going back to 2013. Start your Free Trial

What is Hoshino Resorts REIT 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 %. Hoshino Resorts REIT's annualized return on invested capital (ROIC %) for the quarter that ended in Apr. 2023 was 2.52%.

As of today (2024-05-11), Hoshino Resorts REIT's WACC % is 4.69%. Hoshino Resorts REIT's ROIC % is 2.50% (calculated using TTM income statement data). Hoshino Resorts REIT earns returns that do not match up to its cost of capital. It will destroy value as it grows.


Hoshino Resorts REIT ROIC % Historical Data

The historical data trend for Hoshino Resorts REIT'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.

Hoshino Resorts REIT ROIC % Chart

Hoshino Resorts REIT Annual Data
Trend Oct13 Oct14 Oct15 Oct16 Oct17 Oct18 Oct19 Oct20 Oct21 Oct22
ROIC %
Get a 7-Day Free Trial Premium Member Only Premium Member Only 4.40 3.97 3.80 2.04 2.40

Hoshino Resorts REIT Semi-Annual Data
Oct13 Apr14 Oct14 Apr15 Oct15 Apr16 Oct16 Apr17 Oct17 Apr18 Oct18 Apr19 Oct19 Apr20 Oct20 Apr21 Oct21 Apr22 Oct22 Apr23
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 2.03 2.04 2.35 2.46 2.52

Competitive Comparison of Hoshino Resorts REIT's ROIC %

For the REIT - Hotel & Motel subindustry, Hoshino Resorts REIT'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.


Hoshino Resorts REIT's ROIC % Distribution in the REITs Industry

For the REITs industry and Real Estate sector, Hoshino Resorts REIT's ROIC % distribution charts can be found below:

* The bar in red indicates where Hoshino Resorts REIT's ROIC % falls into.



Hoshino Resorts REIT ROIC % Calculation

Hoshino Resorts REIT's annualized Return on Invested Capital (ROIC %) for the fiscal year that ended in Oct. 2022 is calculated as:

ROIC % (A: Oct. 2022 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (A: Oct. 2021 ) + Invested Capital (A: Oct. 2022 ))/ count )
=4663.772 * ( 1 - 0.12% )/( (181115.771 + 207175.192)/ 2 )
=4658.1754736/194145.4815
=2.40 %

where

Invested Capital(A: Oct. 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))
=179715.561 - 1040.46 - ( 8826.53 - max(0, 12236.094 - 9795.424+8826.53))
=181115.771

Invested Capital(A: Oct. 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))
=205962.695 - 1361.15 - ( 11206.704 - max(0, 14797.839 - 12224.192+11206.704))
=207175.192

Hoshino Resorts REIT's annualized Return on Invested Capital (ROIC %) for the quarter that ended in Apr. 2023 is calculated as:

ROIC % (Q: Apr. 2023 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Oct. 2022 ) + Invested Capital (Q: Apr. 2023 ))/ count )
=5255.492 * ( 1 - 0.08% )/( (207175.192 + 210364.218)/ 2 )
=5251.2876064/208769.705
=2.52 %

where

Invested Capital(Q: Oct. 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))
=205962.695 - 1361.15 - ( 11206.704 - max(0, 14797.839 - 12224.192+11206.704))
=207175.192

Invested Capital(Q: Apr. 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))
=208555.585 - 1481.068 - ( 11555.206 - max(0, 15559.054 - 12269.353+11555.206))
=210364.218

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


Hoshino Resorts REIT  (TSE:3287) 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, Hoshino Resorts REIT's WACC % is 4.69%. Hoshino Resorts REIT's ROIC % is 2.50% (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.


Hoshino Resorts REIT ROIC % Related Terms

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


Hoshino Resorts REIT (TSE:3287) Business Description

Traded in Other Exchanges
N/A
Address
2-14-4 Hattsuchoubori, Chuo-Ku, Tokyo, JPN, 104-0032
Hoshino Resorts REIT Inc is a closed-end real estate investment trust company. It aims to achieve stable earnings and sustainable growth of its investment assets, by investing in hotels, Japanese-Style Inns, and related facilities.

Hoshino Resorts REIT (TSE:3287) Headlines

No Headlines