GURUFOCUS.COM » STOCK LIST » Technology » Software » Green Monster Inc (TSE:157A) » Definitions » ROC %

Green Monster (TSE:157A) ROC % : -7.53% (As of Jun. 2024)


View and export this data going back to 2024. Start your Free Trial

What is Green Monster 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 %. Green Monster's annualized return on capital (ROC %) for the quarter that ended in Jun. 2024 was -7.53%.

As of today (2025-01-19), Green Monster's WACC % is 6.26%. Green Monster's ROC % is 15.78% (calculated using TTM income statement data). Green Monster 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.


Green Monster ROC % Historical Data

The historical data trend for Green Monster'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.

Green Monster ROC % Chart

Green Monster Annual Data
Trend Jun22 Jun23 Jun24
ROC %
33.96 89.29 87.64

Green Monster Quarterly Data
Jun22 Jun23 Dec23 Mar24 Jun24
ROC % - - - 46.30 -7.53

Green Monster ROC % Calculation

Green Monster's annualized Return on Capital (ROC %) for the fiscal year that ended in Jun. 2024 is calculated as:

ROC % (A: Jun. 2024 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (A: Jun. 2023 ) + Invested Capital (A: Jun. 2024 ))/ count )
=231.03 * ( 1 - 32.31% )/( (146.643 + 210.236)/ 2 )
=156.384207/178.4395
=87.64 %

where

Invested Capital(A: Jun. 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))
=1065.475 - 287.727 - ( 737.057 - max(0, 324.559 - 955.664+737.057))
=146.643

Invested Capital(A: 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))
=1850.191 - 244.167 - ( 1490.07 - max(0, 289.789 - 1685.577+1490.07))
=210.236

Green Monster'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: Mar. 2024 ) + Invested Capital (Q: Jun. 2024 ))/ count )
=-77.536 * ( 1 - 63.97% )/( (532.093 + 210.236)/ 2 )
=-27.9362208/371.1645
=-7.53 %

where

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))
=2237.26 - 272.399 - ( 1840.533 - max(0, 665.941 - 2098.709+1840.533))
=532.093

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))
=1850.191 - 244.167 - ( 1490.07 - max(0, 289.789 - 1685.577+1490.07))
=210.236

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


Green Monster  (TSE:157A) 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, Green Monster's WACC % is 6.26%. Green Monster's ROC % is 15.78% (calculated using TTM income statement data). Green Monster 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.


Green Monster ROC % Related Terms

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


Green Monster Business Description

Traded in Other Exchanges
N/A
Address
1-3-8 Tomigaya, 22nd SY Building, Shibuya-ku, Tokyo, JPN, 151-0063
Green Monster Inc operates an app that allows one to learn about FX and stock investment experientially, from resolving the 20 million million yen shortage problem in retirement to supporting FIRE. It is widely used as a financial literacy learning tool not only for investment learning for adults to build assets but also for young people with a strong interest in the future.

Green Monster Headlines

No Headlines