GURUFOCUS.COM » STOCK LIST » Healthcare » Medical Distribution » SMD Rise PCL (BKK:SMD100) » Definitions » ROIC %

SMD Rise PCL (BKK:SMD100) ROIC % : 10.92% (As of Dec. 2024)


View and export this data going back to 2021. Start your Free Trial

What is SMD Rise PCL ROIC %?

ROIC % measures how well a company generates cash flow relative to the capital it has invested in its business. It is also called ROC %. SMD Rise PCL's annualized return on invested capital (ROIC %) for the quarter that ended in Dec. 2024 was 10.92%.

As of today (2025-03-25), SMD Rise PCL's WACC % is 7.59%. SMD Rise PCL's ROIC % is 5.85% (calculated using TTM income statement data). SMD Rise PCL earns returns that do not match up to its cost of capital. It will destroy value as it grows.


SMD Rise PCL ROIC % Historical Data

The historical data trend for SMD Rise PCL's ROIC % 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.

SMD Rise PCL ROIC % Chart

SMD Rise PCL Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
ROIC %
Get a 7-Day Free Trial 18.65 51.54 44.91 13.01 5.85

SMD Rise PCL Quarterly Data
Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24
ROIC % 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 21.46 -6.74 2.61 14.30 10.92

Competitive Comparison of SMD Rise PCL's ROIC %

For the Medical Distribution subindustry, SMD Rise PCL's ROIC %, along with its competitors' market caps and ROIC % data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


SMD Rise PCL's ROIC % Distribution in the Medical Distribution Industry

For the Medical Distribution industry and Healthcare sector, SMD Rise PCL's ROIC % distribution charts can be found below:

* The bar in red indicates where SMD Rise PCL's ROIC % falls into.



SMD Rise PCL ROIC % Calculation

SMD Rise PCL's annualized Return on Invested Capital (ROIC %) for the fiscal year that ended in Dec. 2024 is calculated as:

ROIC % (A: Dec. 2024 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (A: Dec. 2023 ) + Invested Capital (A: Dec. 2024 ))/ count )
=63.809 * ( 1 - 30.45% )/( (664.018 + 853.775)/ 2 )
=44.3791595/758.8965
=5.85 %

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))
=1079.906 - 78.924 - ( 336.964 - max(0, 101.437 - 800.464+336.964))
=664.018

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))
=1290.969 - 194.538 - ( 242.656 - max(0, 424.527 - 933.588+242.656))
=853.775

SMD Rise PCL's annualized Return on Invested Capital (ROIC %) for the quarter that ended in Dec. 2024 is calculated as:

ROIC % (Q: Dec. 2024 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Sep. 2024 ) + Invested Capital (Q: Dec. 2024 ))/ count )
=135.556 * ( 1 - 34.21% )/( (779.974 + 853.775)/ 2 )
=89.1822924/816.8745
=10.92 %

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))
=1242.323 - 153.515 - ( 308.834 - max(0, 312.832 - 924.074+308.834))
=779.974

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))
=1290.969 - 194.538 - ( 242.656 - max(0, 424.527 - 933.588+242.656))
=853.775

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.


SMD Rise PCL  (BKK:SMD100) ROIC % Explanation

ROIC % measures how well a company generates cash flow relative to the capital it has invested in its business. It is also called ROC %. 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 ROIC % 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, SMD Rise PCL's WACC % is 7.59%. SMD Rise PCL's ROIC % is 5.85% (calculated using TTM income statement data).


Be Aware

Like ROE % and ROA %, ROIC % 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.


SMD Rise PCL ROIC % Related Terms

Thank you for viewing the detailed overview of SMD Rise PCL's ROIC % provided by GuruFocus.com. Please click on the following links to see related term pages.


SMD Rise PCL Business Description

Traded in Other Exchanges
N/A
Address
222,222/1-2 Moo 1, Rattanathibet Road, West Inn Complex Building, 10th Floor, Bang Rak Yai Subdistrict, Bang Bua Thong District, Nonthaburi Province, Bangkok, THA, 11110
SMD Rise PCL, formerly Saintmed PCL is engaged in the import and distribution of medical devices and equipment, rental services for medical equipment, and providing services related to medical equipment. It operates in Thailand. The Group is engaged in two operating segments which are, the distribution of medical device and equipment, medical supply and providing medical equipment services, share service, and other services.

SMD Rise PCL Headlines

No Headlines