GURUFOCUS.COM » STOCK LIST » Healthcare » Healthcare Providers & Services » Redcare Pharmacy NV (WBO:SHOP) » Definitions » ROIC %

Redcare Pharmacy NV (WBO:SHOP) ROIC % : -3.45% (As of Mar. 2024)


View and export this data going back to 2018. Start your Free Trial

What is Redcare Pharmacy NV 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 %. Redcare Pharmacy NV's annualized return on invested capital (ROIC %) for the quarter that ended in Mar. 2024 was -3.45%.

As of today (2024-05-10), Redcare Pharmacy NV's WACC % is 8.56%. Redcare Pharmacy NV's ROIC % is -1.99% (calculated using TTM income statement data). Redcare Pharmacy NV earns returns that do not match up to its cost of capital. It will destroy value as it grows.


Redcare Pharmacy NV ROIC % Historical Data

The historical data trend for Redcare Pharmacy NV'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.

Redcare Pharmacy NV ROIC % Chart

Redcare Pharmacy NV 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 -10.85 -0.31 -16.58 -14.77 -2.59

Redcare Pharmacy NV Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 -6.41 -1.46 -1.26 -2.69 -3.45

Competitive Comparison of Redcare Pharmacy NV's ROIC %

For the Pharmaceutical Retailers subindustry, Redcare Pharmacy NV'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.


Redcare Pharmacy NV's ROIC % Distribution in the Healthcare Providers & Services Industry

For the Healthcare Providers & Services industry and Healthcare sector, Redcare Pharmacy NV's ROIC % distribution charts can be found below:

* The bar in red indicates where Redcare Pharmacy NV's ROIC % falls into.



Redcare Pharmacy NV ROIC % Calculation

Redcare Pharmacy NV'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 )
=-17.613 * ( 1 - 19.11% )/( (461.951 + 636.654)/ 2 )
=-14.2471557/549.3025
=-2.59 %

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))
=729.472 - 87.423 - ( 180.098 - max(0, 119.306 - 343.916+180.098))
=461.951

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))
=1021.596 - 181.163 - ( 203.779 - max(0, 223.724 - 499.518+203.779))
=636.654

Redcare Pharmacy NV's annualized Return on Invested Capital (ROIC %) for the quarter that ended in Mar. 2024 is calculated as:

ROIC % (Q: Mar. 2024 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Dec. 2023 ) + Invested Capital (Q: Mar. 2024 ))/ count )
=-23.032 * ( 1 - 4.82% )/( (636.654 + 633.735)/ 2 )
=-21.9218576/635.1945
=-3.45 %

where

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))
=1021.596 - 181.163 - ( 203.779 - max(0, 223.724 - 499.518+203.779))
=636.654

Invested Capital(Q: Mar. 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))
=1013.181 - 160.582 - ( 218.864 - max(0, 225.885 - 499.464+218.864))
=633.735

Note: The Operating Income data used here is four times the quarterly (Mar. 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.


Redcare Pharmacy NV  (WBO:SHOP) 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, Redcare Pharmacy NV's WACC % is 8.56%. Redcare Pharmacy NV's ROIC % is -1.99% (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.


Redcare Pharmacy NV ROIC % Related Terms

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


Redcare Pharmacy NV (WBO:SHOP) Business Description

Traded in Other Exchanges
Address
Erik de Rodeweg 11/13, Sevenum, NLD, 5975 WD
Redcare Pharmacy NV Formerly Shop Apotheke Europe NV operates an online pharmacy store. Its product portfolio is focused on non-prescription medications, over-the-counter medications, and pharmacy-related beauty and personal care products. The company's operating segment includes DACH and International. It generates maximum revenue domestically from the DACH segment. Geographically, it has a presence in Germany, Belgium, Spain, France, and Italy.

Redcare Pharmacy NV (WBO:SHOP) Headlines

From GuruFocus

Leith Wheeler Investment Funds' 1st-Quarter Commentary

By Sydnee Gatewood 05-19-2022

Henry James International Management Inc. Buys 2, Sells 3 in 3rd Quarter

By GuruFocus Research GuruFocus Editor 11-02-2022

Top 5 2nd Quarter Trades of GILDER GAGNON HOWE & CO LLC

By GuruFocus Research GuruFocus Editor 08-15-2022

Is Shopify's Surge Sustainable?

By Steve Gray Booyens 11-29-2022

Shopify Inc's Stock Performance: A Comprehensive Analysis

By GuruFocus Research 11-27-2023

Egerton Capital (UK) LLP Buys 1, Sells 4 in 1st Quarter

By GuruFocus Research GuruFocus Editor 08-04-2022