GURUFOCUS.COM » STOCK LIST » Communication Services » Media - Diversified » Frontier International Inc (TSE:7050) » Definitions » ROIC %

Frontier International (TSE:7050) ROIC %

: 17.42% (As of Jan. 2024)
View and export this data going back to 2019. 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 %. Frontier International's annualized return on invested capital (ROIC %) for the quarter that ended in Jan. 2024 was 17.42%.

As of today (2024-04-19), Frontier International's WACC % is 17.03%. Frontier International's ROIC % is 23.11% (calculated using TTM income statement data). Frontier International 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.


Frontier International ROIC % Historical Data

The historical data trend for Frontier International'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.

Frontier International Annual Data
Trend Apr17 Apr18 Apr19 Apr20 Apr21 Apr22 Apr23
ROIC %
Premium Member Only Premium Member Only 35.68 39.21 17.71 87.98 37.92

Frontier International Quarterly Data
Apr19 Jul19 Oct19 Jan20 Apr20 Jul20 Oct20 Jan21 Apr21 Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24
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 35.15 24.87 8.08 42.15 17.42

Competitive Comparison

For the Advertising Agencies subindustry, Frontier International'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.


Frontier International ROIC % Distribution

For the Media - Diversified industry and Communication Services sector, Frontier International's ROIC % distribution charts can be found below:

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



Frontier International ROIC % Calculation

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

ROIC % (A: Apr. 2023 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (A: Apr. 2022 ) + Invested Capital (A: Apr. 2023 ))/ count )
=1875.256 * ( 1 - 34.3% )/( (2434.628 + 4063.133)/ 2 )
=1232.043192/3248.8805
=37.92 %

where

Invested Capital(A: Apr. 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))
=12696.731 - 3683.476 - ( 6974.933 - max(0, 4958.073 - 11536.7+6974.933))
=2434.628

Invested Capital(A: 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))
=11114.044 - 1950.501 - ( 5100.41 - max(0, 2750.459 - 9257.86+5100.41))
=4063.133

Frontier International's annualized Return on Invested Capital (ROIC %) for the quarter that ended in Jan. 2024 is calculated as:

ROIC % (Q: Jan. 2024 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Oct. 2023 ) + Invested Capital (Q: Jan. 2024 ))/ count )
=1186.884 * ( 1 - 34.85% )/( (3994.067 + 4884.586)/ 2 )
=773.254926/4439.3265
=17.42 %

where

Invested Capital(Q: Oct. 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))
=11585.33 - 2378.413 - ( 5212.85 - max(0, 2924.549 - 9787.795+5212.85))
=3994.067

Invested Capital(Q: Jan. 2024 )
=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))
=11832.888 - 2149.83 - ( 4798.472 - max(0, 2978.174 - 9893.212+4798.472))
=4884.586

Note: The Operating Income data used here is four times the quarterly (Jan. 2024) 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.


Frontier International  (TSE:7050) 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, Frontier International's WACC % is 17.03%. Frontier International's ROIC % is 23.11% (calculated using TTM income statement data). Frontier International 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. Frontier International 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.


Frontier International ROIC % Related Terms

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


Frontier International (TSE:7050) Business Description

Traded in Other Exchanges
N/A
Address
3-3-5 Shibuya, NBF Shibuya East, Shibuya-ku, Tokyo, JPN, 150-0002
Frontier International Inc is engaged in planning, production, and management of promotion business. The company offers Event Promotion, Digital promotion, Personal Selling, Premium promotion, Space Produce, and Public Relations services.

Frontier International (TSE:7050) Headlines

No Headlines