WHA Industrial Leasehold REIT (BKK:WHAIR) ROC %: 6.09% (As of Mar. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

BKK:WHAIR WHA Industrial Leasehold REIT BKK:WHAIR
76 GF Score
Price ฿8.10
GF Value ฿6.19
Valuation Significantly Overvalued
! 8 Warning Signs
View Full Analysis

What is WHA Industrial Leasehold REIT ROC %?

WHA Industrial Leasehold REIT BKK:WHAIR 76 ROC % is 6.09% as of Mar. 2026. GuruFocus rates BKK:WHAIR with a GF Score™ of 76/100 and a GF Value™ of ฿6.19 (Significantly Overvalued). The stock has 8 warning signs investors should review.

ROC % measures how well a company generates cash flow relative to the capital it has invested in its business. It is also called ROIC %. WHA Industrial Leasehold REIT's annualized return on capital (ROC %) for the quarter that ended in Mar. 2026 was 6.09%.

As of today (2026-07-21), WHA Industrial Leasehold REIT's WACC % is 6.34%. WHA Industrial Leasehold REIT's ROC % is 6.15% (calculated using TTM income statement data). WHA Industrial Leasehold REIT earns returns that do not match up to its cost of capital. It will destroy value as it grows.


WHA Industrial Leasehold REIT  (BKK:WHAIR) 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, WHA Industrial Leasehold REIT's WACC % is 6.34%. WHA Industrial Leasehold REIT's ROC % is 6.15% (calculated using TTM income statement data). WHA Industrial Leasehold REIT 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.


WHA Industrial Leasehold REIT ROC % Related Terms


WHA Industrial Leasehold REIT ROC % Historical Data

* Premium members only.

The historical data trend for WHA Industrial Leasehold REIT'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.

WHA Industrial Leasehold REIT ROC % Chart

WHA Industrial Leasehold REIT Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
ROC %
Get a 7-Day Free Trial Premium Member Only Premium Member Only 5.96 5.05 5.72 5.66 5.90

WHA Industrial Leasehold REIT Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
ROC % 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 6.29 6.28 6.27 5.84 6.09
BKK:WHAIR
76GF Score
WHA Industrial Leasehold REIT BKK:WHAIR
ROC % is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

WHA Industrial Leasehold REIT ROC % Calculation

WHA Industrial Leasehold REIT's annualized Return on Capital (ROC %) for the fiscal year that ended in Dec. 2025 is calculated as:

ROC % (A: Dec. 2025 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (A: Dec. 2024 ) + Invested Capital (A: Dec. 2025 ))/ count )
=866.114 * ( 1 - 0% )/( (14379.455 + 14989.462)/ 2 )
=866.114/14684.4585
=5.90 %

where

Invested Capital(A: Dec. 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))
=14040.761 - 74.031 - ( 475.444 - max(0, 967.229 - 554.504+475.444))
=14379.455

Invested Capital(A: Dec. 2025 )
=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))
=13898.97 - 43.906 - ( 603.209 - max(0, 1821.074 - 686.676+603.209))
=14989.462

WHA Industrial Leasehold REIT's annualized Return on Capital (ROC %) for the quarter that ended in Mar. 2026 is calculated as:

ROC % (Q: Mar. 2026 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Dec. 2025 ) + Invested Capital (Q: Mar. 2026 ))/ count )
=866.876 * ( 1 - 0% )/( (14989.462 + 13474.131)/ 2 )
=866.876/14231.7965
=6.09 %

where

Invested Capital(Q: Dec. 2025 )
=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))
=13898.97 - 43.906 - ( 603.209 - max(0, 1821.074 - 686.676+603.209))
=14989.462

Invested Capital(Q: Mar. 2026 )
=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))
=13883.117 - 34.456 - ( 602.084 - max(0, 305.434 - 679.964+602.084))
=13474.131

Note: The Operating Income data used here is four times the quarterly (Mar. 2026) data. The tax rate is limited to between 0% and 100%.

* 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.

Frequently Asked Questions Learn more about ROC % →
What does a ROC % of 6.09% mean?
WHA Industrial Leasehold REIT (BKK:WHAIR) has a ROC % of 6.09% as of Mar. 2026. Return on capital is the ratio of current-period net income to average two-period capital. View historical data on WHA Industrial Leasehold REIT and its competitors.
Is WHA Industrial Leasehold REIT's ROC % too high?
WHA Industrial Leasehold REIT's current ROC % is 6.09%. The REITs industry median ROC % is 3.74. WHA Industrial Leasehold REIT's value of 6.09% is 62.8% above this industry median. Overall, WHA Industrial Leasehold REIT has a GF Score™ of 76/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does WHA Industrial Leasehold REIT's ROC % compare to PLD and PSA?
WHA Industrial Leasehold REIT's ROC % of 6.09% can be compared against companies in the REITs industry. The industry median ROC % is 3.74. WHA Industrial Leasehold REIT's value of 6.09% is 62.8% above this benchmark. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good ROC % for a REITs company?
The median ROC % among REITs companies is 3.74, based on 740 companies in the industry. Companies in the top quartile (top 25%) have a ROC % significantly above this median, while those in the bottom quartile fall well below. However, ROC % should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. WHA Industrial Leasehold REIT's current ROC % of 6.09% is 62.8% above the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high ROC % mean?
A high ROC % can signal that a stock is expensive relative to its fundamentals. Return on capital is the ratio of current-period net income to average two-period capital. View historical data on WHA Industrial Leasehold REIT and its competitors. For the REITs industry, the median ROC % is 3.74 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. WHA Industrial Leasehold REIT's current ROC % is 6.09%. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is WHA Industrial Leasehold REIT stock overvalued right now?
Based on GuruFocus' analysis, WHA Industrial Leasehold REIT (BKK:WHAIR) is currently considered Significantly Overvalued. The stock's GF Value™ is ฿6.19, compared to a current price of ฿8.10 — trading 30.9% above its estimated fair value. The current ROC % is 6.09% and 62.8% above the REITs industry median of 3.74. WHA Industrial Leasehold REIT's overall GF Score™ is 76/100 with 8 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is ROC % calculated?
ROC % is calculated from a company's financial statements. For WHA Industrial Leasehold REIT (BKK:WHAIR), the current ROC % is 6.09% as of Mar. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is WHA Industrial Leasehold REIT (BKK:WHAIR) Overvalued in 2026?

Based on GuruFocus' analysis, WHA Industrial Leasehold REIT stock appears to be overvalued. The current stock price of ฿8.10 is trading 30.9% above its estimated GF Value™ of ฿6.19. GuruFocus considers WHA Industrial Leasehold REIT to be Significantly Overvalued.

Key valuation signals for BKK:WHAIR:

  • ROC %: 6.09%
  • GF Value™: ฿6.19 vs. price of ฿8.10 (30.9% above fair value)
  • GF Score™: 76/100 with 8 warning signs
  • Industry Position: 62.8% above the REITs median

No single metric tells the full story. See the BKK:WHAIR stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


WHA Industrial Leasehold REIT Business Description

Industry Real EstateREITs
Address Debaratna Road (Bangna-Trad) KM.7, Moo 13, No. 777, WHA Tower, Unit 2101, 21st Floor, Bang Kaeo, Bang Phli, Samut Prakarn, THA, 10540
WHA Industrial Leasehold REIT is a Thailand-based REIT. The company invests in leasehold lands mainly in Thailand for the purpose of building warehouses and factories. It serves tenants and entrepreneurs from various industries. The Trust's revenue derives from rental income from ordinary business activities and also includes relevant service income.
76GF Score

Get the complete analysis for BKK:WHAIR

ROC % is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

฿8.10
Price
฿6.19
GF Value