Vista Group International (ASX:VGL) ROC % : -4.12% (As of Jun. 2024)

View and export this data going back to 2014. Start your Free Trial

What is Vista Group International ROC %?

ROC % measures how well a company generates cash flow relative to the capital it has invested in its business. It is also called ROIC %. Vista Group International's annualized return on capital (ROC %) for the quarter that ended in Jun. 2024 was -4.12%.

As of today (2024-12-14), Vista Group International's WACC % is 13.61%. Vista Group International's ROC % is 0.26% (calculated using TTM income statement data). Vista Group International earns returns that do not match up to its cost of capital. It will destroy value as it grows.

Vista Group International ROC % Historical Data

The historical data trend for Vista Group International's ROC % 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.

Vista Group International ROC % Chart

Vista Group International Annual Data

Trend

Dec14

Dec15

Dec16

Dec17

Dec18

Dec19

Dec20

Dec21

Dec22

Dec23

ROC %

Get a 7-Day Free Trial

4.42

-21.78

-3.58

-3.81

-2.87

Vista Group International Semi-Annual Data
	Dec14	Jun15	Dec15	Jun16	Dec16	Jun17	Dec17	Jun18	Dec18	Jun19	Dec19	Jun20	Dec20	Jun21	Dec21	Jun22	Dec22	Jun23	Dec23	Jun24
ROC %	Get a 7-Day Free Trial															-9.18	2.44	-11.70	4.26	-4.12

Vista Group International ROC % Calculation

Vista Group International's annualized Return on Capital (ROC %) for the fiscal year that ended in Dec. 2023 is calculated as:

	ROC % (A: Dec. 2023 )
=	NOPAT	/	Average Invested Capital
=	Operating Income * ( 1 - Tax Rate % )	/	( (Invested Capital (A: Dec. 2022 )	+	Invested Capital (A: Dec. 2023 ))	/ count )
=	-6.229 * ( 1 - 22.29% )	/	( (166.654	+	171.062)	/ 2 )
=	-4.8405559	/	168.858
=	-2.87 %

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	))
=	221.358	-	22.221	-	( 43.311	-	max(0, 50.938	-	83.421	+	43.311	))
=	166.654

	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	))
=	204.902	-	20.732	-	( 26.496	-	max(0, 53.271	-	66.379	+	26.496	))
=	171.062

Vista Group International's annualized Return on Capital (ROC %) for the quarter that ended in Jun. 2024 is calculated as:

	ROC % (Q: Jun. 2024 )
=	NOPAT	/	Average Invested Capital
=	Operating Income * ( 1 - Tax Rate % )	/	( (Invested Capital (Q: Dec. 2023 )	+	Invested Capital (Q: Jun. 2024 ))	/ count )
=	-9.43 * ( 1 - 25% )	/	( (171.062	+	172.049)	/ 2 )
=	-7.0725	/	171.5555
=	-4.12 %

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	))
=	204.902	-	20.732	-	( 26.496	-	max(0, 53.271	-	66.379	+	26.496	))
=	171.062

	Invested Capital		(Q: Jun. 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	))
=	194.144	-	13.405	-	( 19.045	-	max(0, 44.376	-	53.066	+	19.045	))
=	172.049

Note: The Operating Income data used here is two times the semi-annual (Jun. 2024) data.

Vista Group International (ASX:VGL) ROC % Explanation

ROC % measures how well a company generates cash flow relative to the capital it has invested in its business. It is also called ROIC %. 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 ROC % 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, Vista Group International's WACC % is 13.61%. Vista Group International's ROC % is 0.26% (calculated using TTM income statement data). Vista Group 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 %, ROC % 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.

Vista Group International ROC % Related Terms

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

Vista Group International Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Technology » Software » Vista Group International Ltd (ASX:VGL) » Definitions » ROC %

Comparable Companies

Traded in Other Exchanges

VGL:New Zealand

Address

90 Wellesley Street West, Shed 12, City Works Depot, Auckland, NZL, 1010

Website

https://www.vistagroup.co.nz

Vista Group International Ltd provides software and technology solutions across the global film industry sectors of distribution, exhibition, and the end consumer, moviegoers. The principal activity is the sale, support, and associated development of software for the film industry. The company operates in the vertical cinema/film market in the following reportable segments namely the Cinema segment, Movio segment, Additional Group Companies segment, and a corporate segment. The company has offices in New Zealand, with additional offices located in Sydney, Cape Town, London, Amsterdam, Beijing, Shanghai, Kuala Lumpur, Los Angeles, and Mexico City.

Vista Group International Headlines

No Headlines