GURUFOCUS.COM » STOCK LIST » Technology » Software » System Integrator Corp (TSE:3826) » Definitions » ROIC %

System Integrator (TSE:3826) ROIC % : 15.19% (As of Nov. 2023)


View and export this data going back to 2006. Start your Free Trial

What is System Integrator 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 %. System Integrator's annualized return on invested capital (ROIC %) for the quarter that ended in Nov. 2023 was 15.19%.

As of today (2024-04-28), System Integrator's WACC % is 4.33%. System Integrator's ROIC % is 24.10% (calculated using TTM income statement data). System Integrator generates higher returns on investment than it costs the company to raise the capital needed for that investment. It 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.


System Integrator ROIC % Historical Data

The historical data trend for System Integrator'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.

System Integrator ROIC % Chart

System Integrator Annual Data
Trend Feb14 Feb15 Feb16 Feb17 Feb18 Feb19 Feb20 Feb21 Feb22 Feb23
ROIC %
Get a 7-Day Free Trial Premium Member Only Premium Member Only 47.47 34.53 18.32 24.91 17.69

System Integrator Quarterly Data
Feb19 May19 Aug19 Nov19 Feb20 May20 Aug20 Nov20 Feb21 May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23
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 11.39 42.05 9.76 28.48 15.19

Competitive Comparison of System Integrator's ROIC %

For the Software - Application subindustry, System Integrator'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.


System Integrator's ROIC % Distribution in the Software Industry

For the Software industry and Technology sector, System Integrator's ROIC % distribution charts can be found below:

* The bar in red indicates where System Integrator's ROIC % falls into.



System Integrator ROIC % Calculation

System Integrator's annualized Return on Invested Capital (ROIC %) for the fiscal year that ended in Feb. 2023 is calculated as:

ROIC % (A: Feb. 2023 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (A: Feb. 2022 ) + Invested Capital (A: Feb. 2023 ))/ count )
=406.851 * ( 1 - 32.56% )/( (1658.495 + 1443.307)/ 2 )
=274.3803144/1550.901
=17.69 %

where

Invested Capital(A: Feb. 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))
=3580.63 - 290.845 - ( 1631.29 - max(0, 860.654 - 2801.857+1631.29))
=1658.495

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))
=3780.088 - 372.553 - ( 1964.228 - max(0, 910.826 - 3092.768+1964.228))
=1443.307

System Integrator'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 )
=308.456 * ( 1 - 27.49% )/( (1506.61 + 1438.303)/ 2 )
=223.6614456/1472.4565
=15.19 %

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))
=4002.374 - 296.704 - ( 2199.06 - max(0, 1075.185 - 3386.161+2199.06))
=1506.61

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))
=4044.865 - 266.465 - ( 2340.097 - max(0, 1057.009 - 3410.139+2340.097))
=1438.303

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.


System Integrator  (TSE:3826) 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, System Integrator's WACC % is 4.33%. System Integrator's ROIC % is 24.10% (calculated using TTM income statement data). System Integrator generates higher returns on investment than it costs the company to raise the capital needed for that investment. It 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. System Integrator earns returns that do not match up to its cost of capital. It will destroy value as it grows.


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.


System Integrator ROIC % Related Terms

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


System Integrator (TSE:3826) Business Description

Traded in Other Exchanges
N/A
Address
7F, Issue Ramuza Tower, 1-10-1, Numakage, Minami-ku, 1-chome, Saitama City, JPN, 336-0027
System Integrator Corp is engaged in the development of package software and cloud service in Japan. It focuses on develop packages, customize development, cloud services, consulting and other products. It sells a wide variety of in-house products such as ERP, EC, Omni Channel, project management, database development, and design support tool, application design tool, and e-learning.

System Integrator (TSE:3826) Headlines

No Headlines