GURUFOCUS.COM » STOCK LIST » Basic Materials » Chemicals » Sherwood Corp(Thailand) PCL (BKK:SWC) » Definitions » ROIC %

Sherwood(Thailand) PCL (BKK:SWC) ROIC % : 26.60% (As of Dec. 2024)


View and export this data going back to 2004. Start your Free Trial

What is Sherwood(Thailand) 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 %. Sherwood(Thailand) PCL's annualized return on invested capital (ROIC %) for the quarter that ended in Dec. 2024 was 26.60%.

As of today (2025-03-23), Sherwood(Thailand) PCL's WACC % is 7.74%. Sherwood(Thailand) PCL's ROIC % is 25.21% (calculated using TTM income statement data). Sherwood(Thailand) PCL 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.


Sherwood(Thailand) PCL ROIC % Historical Data

The historical data trend for Sherwood(Thailand) 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.

Sherwood(Thailand) PCL ROIC % Chart

Sherwood(Thailand) PCL Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
ROIC %
Get a 7-Day Free Trial Premium Member Only Premium Member Only 11.09 24.76 3.94 10.30 25.32

Sherwood(Thailand) 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 9.21 19.68 25.35 30.28 26.60

Competitive Comparison of Sherwood(Thailand) PCL's ROIC %

For the Specialty Chemicals subindustry, Sherwood(Thailand) 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.


Sherwood(Thailand) PCL's ROIC % Distribution in the Chemicals Industry

For the Chemicals industry and Basic Materials sector, Sherwood(Thailand) PCL's ROIC % distribution charts can be found below:

* The bar in red indicates where Sherwood(Thailand) PCL's ROIC % falls into.



Sherwood(Thailand) PCL ROIC % Calculation

Sherwood(Thailand) 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 )
=180.729 * ( 1 - 30.02% )/( (587.28 + 411.792)/ 2 )
=126.4741542/499.536
=25.32 %

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))
=1145.465 - 245.828 - ( 326.479 - max(0, 425.469 - 737.826+326.479))
=587.28

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))
=1133.225 - 273.467 - ( 447.966 - max(0, 307.218 - 769.216+447.966))
=411.792

Sherwood(Thailand) 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 )
=161.22 * ( 1 - 27.36% )/( (468.843 + 411.792)/ 2 )
=117.110208/440.3175
=26.60 %

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))
=1111.047 - 288.936 - ( 353.268 - max(0, 314.245 - 744.529+353.268))
=468.843

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))
=1133.225 - 273.467 - ( 447.966 - max(0, 307.218 - 769.216+447.966))
=411.792

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.


Sherwood(Thailand) PCL  (BKK:SWC) 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, Sherwood(Thailand) PCL's WACC % is 7.74%. Sherwood(Thailand) PCL's ROIC % is 25.21% (calculated using TTM income statement data). Sherwood(Thailand) PCL 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. Sherwood(Thailand) PCL 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 %, 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.


Sherwood(Thailand) PCL ROIC % Related Terms

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


Sherwood(Thailand) PCL Business Description

Traded in Other Exchanges
Address
1065, Srinakarin Road, Suanluang Subdistrict, Suanluang District, Bangkok, THA, 10250
Sherwood Corp(Thailand) PCL is a firm that is engaged in the manufacturing and distribution of insecticide, cleaning and wood preservative products. The company and its subsidiary are organized into business units based on its products namely; The production and distribution of insecticide segment which generates a substantial part of its revenue; the production and distribution of wood preservative segment and the production and distribution of cleaning segment. Majority of its revenue is earned through its business in the Thailand market, and it also has overseas customers.

Sherwood(Thailand) PCL Headlines

From GuruFocus

3 Sectors to Buy... 2 to Run From

By Ross Givens Ross Givens 04-28-2014

Stillwater Mining Upbeat On Quarter Four Earnings Results

By reports.droy reports.droy 02-24-2015