GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Education » I-Scream Media Co Ltd (XKRX:461300) » Definitions » ROC %

I-Scream Media Co (XKRX:461300) ROC % : 204.42% (As of Dec. 2024)


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

What is I-Scream Media 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 %. I-Scream Media Co's annualized return on capital (ROC %) for the quarter that ended in Dec. 2024 was 204.42%.

As of today (2025-04-05), I-Scream Media Co's WACC % is 8.76%. I-Scream Media Co's ROC % is 40.65% (calculated using TTM income statement data). I-Scream Media Co 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.


I-Scream Media Co ROC % Historical Data

The historical data trend for I-Scream Media 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.

I-Scream Media Co ROC % Chart

I-Scream Media Co Annual Data
Trend Dec21 Dec22 Dec23 Dec24
ROC %
77.74 117.75 96.34 74.37

I-Scream Media Co Quarterly Data
Mar23 Sep23 Dec23 Mar24 Sep24 Dec24
ROC % Get a 7-Day Free Trial - 197.43 -80.39 -35.24 204.42

I-Scream Media Co ROC % Calculation

I-Scream Media Co's annualized Return on Capital (ROC %) for the fiscal year that ended in Dec. 2024 is calculated as:

ROC % (A: Dec. 2024 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (A: Dec. 2023 ) + Invested Capital (A: Dec. 2024 ))/ count )
=46151.986 * ( 1 - 21.06% )/( (33025.448 + 64954.05)/ 2 )
=36432.3777484/48989.749
=74.37 %

where

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))
=114476.104 - 20179.79 - ( 73214.419 - max(0, 30241.334 - 91512.2+73214.419))
=33025.448

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))
=222876.131 - 26571.099 - ( 142739.815 - max(0, 39211.281 - 170562.263+142739.815))
=64954.05

I-Scream Media Co's annualized Return on Capital (ROC %) for the quarter that ended in Dec. 2024 is calculated as:

ROC % (Q: Dec. 2024 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Sep. 2024 ) + Invested Capital (Q: Dec. 2024 ))/ count )
=158720.408 * ( 1 - 22.1% )/( (56018.607 + 64954.05)/ 2 )
=123643.197832/60486.3285
=204.42 %

where

Invested Capital(Q: Sep. 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))
=188903.247 - 14507.607 - ( 127788.624 - max(0, 24234.576 - 142611.609+127788.624))
=56018.607

Invested Capital(Q: 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))
=222876.131 - 26571.099 - ( 142739.815 - max(0, 39211.281 - 170562.263+142739.815))
=64954.05

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


I-Scream Media Co  (XKRX:461300) 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, I-Scream Media Co's WACC % is 8.76%. I-Scream Media Co's ROC % is 40.65% (calculated using TTM income statement data). I-Scream Media Co 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.


I-Scream Media Co ROC % Related Terms

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


I-Scream Media Co Business Description

Traded in Other Exchanges
N/A
Address
225-20 Pangyo Station-ro, Bundang-gu, Seongnam-si, Gyeonggi-do, Seoul, KOR
I-Scream Media Co Ltd is an education company with educational content and different content production capabilities. The company's business includes the edutech platform 'Ice Cream S' utilized by elementary school teachers with differentiated and diverse contents, 'Ice Cream Remote Education Training Center', a training institute for teachers to enhance their teaching expertise, 'Ice Cream Mall', which helps teachers conveniently prepare classes and operate classes by the Korean environment, and 'Ice Cream Textbook', an elementary school textbook that combines books and digital contents.

I-Scream Media Co Headlines

No Headlines