GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Manufacturing - Apparel & Accessories » Cube Co Ltd (TSE:7112) » Definitions » ROC %

Cube Co (TSE:7112) ROC % : 5.95% (As of Jun. 2024)


View and export this data going back to 2022. Start your Free Trial

What is Cube Co 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 %. Cube Co's annualized return on capital (ROC %) for the quarter that ended in Jun. 2024 was 5.95%.

As of today (2025-03-04), Cube Co's WACC % is 7.25%. Cube Co's ROC % is 6.94% (calculated using TTM income statement data). Cube Co earns returns that do not match up to its cost of capital. It will destroy value as it grows.


Cube Co ROC % Historical Data

The historical data trend for Cube Co'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.

Cube Co ROC % Chart

Cube Co Annual Data
Trend Dec20 Dec21 Dec22 Dec23
ROC %
22.41 79.19 72.59 16.88

Cube Co Quarterly Data
Dec20 Dec21 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24
ROC % Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only 4.06 27.37 -11.50 6.66 5.95

Cube Co ROC % Calculation

Cube Co'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 )
=289.208 * ( 1 - 34.7% )/( (702.253 + 1535.692)/ 2 )
=188.852824/1118.9725
=16.88 %

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))
=4619.08 - 718.431 - ( 3263.159 - max(0, 880.726 - 4079.122+3263.159))
=702.253

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))
=4507.954 - 136.424 - ( 2835.838 - max(0, 530.814 - 3719.419+2835.838))
=1535.692

Cube Co'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 )
=171.816 * ( 1 - 40.5% )/( (1805.972 + 1628.529)/ 2 )
=102.23052/1717.2505
=5.95 %

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))
=4809.26 - 340.298 - ( 2662.99 - max(0, 797.397 - 3935.515+2662.99))
=1805.972

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))
=4710.077 - 125.639 - ( 2955.909 - max(0, 651.27 - 3832.238+2955.909))
=1628.529

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.


Cube Co  (TSE:7112) 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, Cube Co's WACC % is 7.25%. Cube Co's ROC % is 6.94% (calculated using TTM income statement data). Cube Co 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.


Cube Co ROC % Related Terms

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


Cube Co Business Description

Traded in Other Exchanges
N/A
Address
2-17-7 Akasaka, Minato-ku, Tokyo, JPN, 107-0052
Cube Co Ltd is a manufacturer and retailer of private-label MARK & LONA apparel and goods.

Cube Co Headlines

No Headlines