GURUFOCUS.COM » STOCK LIST » Communication Services » Media - Diversified » RaemongRaein Co Ltd (XKRX:200350) » Definitions » ROIC %

RaemongRaein Co (XKRX:200350) ROIC %

: -76.43% (As of Dec. 2023)
View and export this data going back to 2014. 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 %. RaemongRaein Co's annualized return on invested capital (ROIC %) for the quarter that ended in Dec. 2023 was -76.43%.

As of today (2024-04-19), RaemongRaein Co's WACC % is 15.28%. RaemongRaein Co's ROIC % is -18.76% (calculated using TTM income statement data). RaemongRaein Co earns returns that do not match up to its cost of capital. It will destroy value as it grows.


RaemongRaein Co ROIC % Historical Data

The historical data trend for RaemongRaein Co'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.

RaemongRaein Co Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
ROIC %
Premium Member Only Premium Member Only Premium Member Only Premium Member Only 14.22 34.88 8.53 -10.32 -18.15

RaemongRaein Co Quarterly Data
Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 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 -29.18 13.44 -5.83 -29.64 -76.43

Competitive Comparison

For the Entertainment subindustry, RaemongRaein Co'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.


RaemongRaein Co ROIC % Distribution

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

* The bar in red indicates where RaemongRaein Co's ROIC % falls into.



RaemongRaein Co ROIC % Calculation

RaemongRaein Co'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 )
=-7783.209 * ( 1 - 4.92% )/( (58598.975 + 22946.183)/ 2 )
=-7400.2751172/40772.579
=-18.15 %

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))
=71642.269 - 4728.855 - ( 8314.439 - max(0, 26455.348 - 59332.888+8314.439))
=58598.975

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))
=50859.306 - 1055.617 - ( 26857.506 - max(0, 8192.088 - 39741.41+26857.506))
=22946.183

RaemongRaein Co's annualized Return on Invested Capital (ROIC %) for the quarter that ended in Dec. 2023 is calculated as:

ROIC % (Q: Dec. 2023 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Sep. 2023 ) + Invested Capital (Q: Dec. 2023 ))/ count )
=-23058.096 * ( 1 - 7.67% )/( (32763.113 + 22946.183)/ 2 )
=-21289.5400368/27854.648
=-76.43 %

where

Invested Capital(Q: Sep. 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))
=59956.275 - 1248.728 - ( 25944.434 - max(0, 19224.759 - 48185.27+25944.434))
=32763.113

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))
=50859.306 - 1055.617 - ( 26857.506 - max(0, 8192.088 - 39741.41+26857.506))
=22946.183

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


RaemongRaein Co  (XKRX:200350) 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, RaemongRaein Co's WACC % is 15.28%. RaemongRaein Co's ROIC % is -18.76% (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.


RaemongRaein Co ROIC % Related Terms

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


RaemongRaein Co (XKRX:200350) Business Description

Traded in Other Exchanges
N/A
Address
729, Eonju-ro, Gangnam-gu, 12th Floor, Masters 729 Building, Seoul, KOR, 06050
RaemongRaein Co Ltd is an entertainment management company. It is engaged in production and broadcast of entertainment management, film, animation, publishing, music, and games. The company's business divisions include drama production division, content planning division, business management division, marketing business division, management business division and music business division.

RaemongRaein Co (XKRX:200350) Headlines

No Headlines