Tristate Holdings (HKSE:00458) ROC %: 6.38% (As of Dec. 2025)

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.

HKSE:00458 Tristate Holdings Ltd HKSE:00458
75 GF Score
Price HK$1.60
GF Value HK$1.76
Valuation Fairly Valued
! 3 Warning Signs
View Full Analysis

What is Tristate Holdings ROC %?

Tristate Holdings HKSE:00458 -0.93% 75 ROC % is 6.38% as of Dec. 2025. GuruFocus rates HKSE:00458 with a GF Score™ of 75/100 and a GF Value™ of HK$1.76 (Fairly Valued). The stock has 3 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 %. Tristate Holdings's annualized return on capital (ROC %) for the quarter that ended in Dec. 2025 was 6.38%.

As of today (2026-08-30), Tristate Holdings's WACC % is 4.23%. Tristate Holdings's ROC % is 4.55% (calculated using TTM income statement data). Tristate Holdings 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.


Tristate Holdings  (HKSE:00458) 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, Tristate Holdings's WACC % is 4.23%. Tristate Holdings's ROC % is 4.55% (calculated using TTM income statement data). Tristate Holdings 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.


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.


Tristate Holdings ROC % Related Terms


Tristate Holdings ROC % Historical Data

* Premium members only.

The historical data trend for Tristate Holdings'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.

Tristate Holdings ROC % Chart

Tristate Holdings 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 3.40 3.49 11.77 9.08 4.79

Tristate Holdings Semi-Annual Data
Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25
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 14.61 5.88 11.25 0.66 6.38
HKSE:00458
75GF Score
Tristate Holdings Ltd HKSE:00458
ROC % is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Tristate Holdings ROC % Calculation

Tristate Holdings'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 )
=132.255 * ( 1 - 26.54% )/( (2138.085 + 1918.89)/ 2 )
=97.154523/2028.4875
=4.79 %

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))
=2976.258 - 382.255 - ( 455.918 - max(0, 976.98 - 1784.754+455.918))
=2138.085

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))
=2740.311 - 361.805 - ( 459.616 - max(0, 894.049 - 1757.364+459.616))
=1918.89

Tristate Holdings's annualized Return on Capital (ROC %) for the quarter that ended in Dec. 2025 is calculated as:

ROC % (Q: Dec. 2025 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Jun. 2025 ) + Invested Capital (Q: Dec. 2025 ))/ count )
=165.098 * ( 1 - 17.65% )/( (2345.155 + 1918.89)/ 2 )
=135.958203/2132.0225
=6.38 %

where

Invested Capital(Q: Jun. 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))
=3076.558 - 395.393 - ( 336.01 - max(0, 1015.536 - 1824.305+336.01))
=2345.155

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))
=2740.311 - 361.805 - ( 459.616 - max(0, 894.049 - 1757.364+459.616))
=1918.89

Note: The Operating Income data used here is two times the semi-annual (Dec. 2025) 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 6.38% mean?
Tristate Holdings (HKSE:00458) has a ROC % of 6.38% as of Dec. 2025. Return on capital is the ratio of current-period net income to average two-period capital. View historical data on Tristate Holdings and its competitors.
Is Tristate Holdings' ROC % too high?
Tristate Holdings' current ROC % is 6.38%. The Manufacturing - Apparel & Accessories industry median ROC % is 3.04. Tristate Holdings' value of 6.38% is 110.2% above this industry median. Overall, Tristate Holdings has a GF Score™ of 75/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Tristate Holdings' ROC % compare to RL and LEVI?
Tristate Holdings' ROC % of 6.38% can be compared against companies in the Manufacturing - Apparel & Accessories industry. The industry median ROC % is 3.04. Tristate Holdings' value of 6.38% is 110.2% 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 Manufacturing - Apparel & Accessories company?
The median ROC % among Manufacturing - Apparel & Accessories companies is 3.04, based on 1,044 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. Tristate Holdings's current ROC % of 6.38% is 110.2% 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 Tristate Holdings and its competitors. For the Manufacturing - Apparel & Accessories industry, the median ROC % is 3.04 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Tristate Holdings's current ROC % is 6.38%. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Tristate Holdings stock overvalued right now?
Based on GuruFocus' analysis, Tristate Holdings (HKSE:00458) is currently considered Fairly Valued. The stock's GF Value™ is HK$1.76, compared to a current price of HK$1.60 — trading 9.1% below its estimated fair value. The current ROC % is 6.38% and 110.2% above the Manufacturing - Apparel & Accessories industry median of 3.04. Tristate Holdings' overall GF Score™ is 75/100 with 3 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 Tristate Holdings (HKSE:00458), the current ROC % is 6.38% as of Dec. 2025. 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 Tristate Holdings (HKSE:00458) Overvalued in 2026?

Based on GuruFocus' analysis, Tristate Holdings stock appears to be undervalued. The current stock price of HK$1.60 is trading 9.1% below its estimated GF Value™ of HK$1.76. GuruFocus considers Tristate Holdings to be Fairly Valued.

Key valuation signals for HKSE:00458:

  • ROC %: 6.38%
  • GF Value™: HK$1.76 vs. price of HK$1.60 (9.1% below fair value)
  • GF Score™: 75/100 with 3 warning signs
  • Industry Position: 110.2% above the Manufacturing - Apparel & Accessories median

No single metric tells the full story. See the HKSE:00458 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Tristate Holdings Business Description

Address 66-72 Lei Muk Road, 5th Floor, Kwai Chung, New Territories, Hong Kong, HKG
Tristate Holdings Ltd principal activities are garment manufacturing; and brands business. The company's segment comprises the Garment manufacturing and Brands business. The company generates majority of revenue from Garment Manufacturing. The company's brands includes C.P. Company, Cissonne, NAUTICAL, Spyder, Massimo Osti Studio.
75GF Score

Get the complete analysis for HKSE:00458

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

HK$1.60
Price
HK$1.76
GF Value