GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Thai Union Feedmill PCL (BKK:TFM) » Definitions » ROIC %

Thai Union Feedmill PCL (BKK:TFM) ROIC % : 16.52% (As of Mar. 2024)


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

What is Thai Union Feedmill 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 %. Thai Union Feedmill PCL's annualized return on invested capital (ROIC %) for the quarter that ended in Mar. 2024 was 16.52%.

As of today (2024-05-14), Thai Union Feedmill PCL's WACC % is 10.42%. Thai Union Feedmill PCL's ROIC % is 8.07% (calculated using TTM income statement data). Thai Union Feedmill PCL earns returns that do not match up to its cost of capital. It will destroy value as it grows.


Thai Union Feedmill PCL ROIC % Historical Data

The historical data trend for Thai Union Feedmill 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.

Thai Union Feedmill PCL ROIC % Chart

Thai Union Feedmill PCL Annual Data
Trend Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
ROIC %
Get a 7-Day Free Trial 45.27 20.10 8.06 2.80 2.74

Thai Union Feedmill PCL Quarterly Data
Dec17 Dec18 Dec19 Mar20 Jun20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 -7.77 2.86 7.92 5.58 16.52

Competitive Comparison of Thai Union Feedmill PCL's ROIC %

For the Farm Products subindustry, Thai Union Feedmill 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.


Thai Union Feedmill PCL's ROIC % Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Thai Union Feedmill PCL's ROIC % distribution charts can be found below:

* The bar in red indicates where Thai Union Feedmill PCL's ROIC % falls into.



Thai Union Feedmill PCL ROIC % Calculation

Thai Union Feedmill PCL's annualized Return on Invested Capital (ROIC %) for the fiscal year that ended in Dec. 2023 is calculated as:

ROIC % (A: Dec. 2023 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (A: Dec. 2022 ) + Invested Capital (A: Dec. 2023 ))/ count )
=60.564 * ( 1 - -4.52% )/( (2434.438 + 2190.158)/ 2 )
=63.3014928/2312.298
=2.74 %

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))
=3201.918 - 552.095 - ( 215.385 - max(0, 620.086 - 1575.423+215.385))
=2434.438

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))
=3320.699 - 543.26 - ( 587.281 - max(0, 634.302 - 1794.027+587.281))
=2190.158

Thai Union Feedmill PCL's annualized Return on Invested Capital (ROIC %) for the quarter that ended in Mar. 2024 is calculated as:

ROIC % (Q: Mar. 2024 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Dec. 2023 ) + Invested Capital (Q: Mar. 2024 ))/ count )
=382.408 * ( 1 - 2.95% )/( (2190.158 + 2303.651)/ 2 )
=371.126964/2246.9045
=16.52 %

where

Invested Capital(Q: 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))
=3320.699 - 543.26 - ( 587.281 - max(0, 634.302 - 1794.027+587.281))
=2190.158

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))
=3451.106 - 513.458 - ( 633.997 - max(0, 638.398 - 1936.964+633.997))
=2303.651

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


Thai Union Feedmill PCL  (BKK:TFM) 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, Thai Union Feedmill PCL's WACC % is 10.42%. Thai Union Feedmill PCL's ROIC % is 8.07% (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.


Thai Union Feedmill PCL ROIC % Related Terms

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


Thai Union Feedmill PCL (BKK:TFM) Business Description

Traded in Other Exchanges
N/A
Address
89/1 Moo 2, Rama 2 Road, Kalong Subdistrict, Mueang District, Samut Sakhon Province, Samut Sakhon, THA, 74000
Thai Union Feedmill PCL is a manufacturer and distributor of aquatic feed in Thailand. Business is organised into four reportable segments; Shrimp feed products; Fish feed products; Livestock feed products and Others. The firm generates the majority of its revenue from Shrimp feed products. Geographically it exports to Pakistan and others and drives key revenue from Thailand.

Thai Union Feedmill PCL (BKK:TFM) Headlines

From GuruFocus

The Fresh Market Is Almost 26% Off – Storewide

By Dr. Paul Price Dr. Paul Price 08-23-2015

Steven Cohen Multiplies Holdings in Out of Favor Fresh Market

By Monica Wolfe Monica Wolfe 12-04-2013

The Fresh Market: This Organic Food Company Is Getting Better

By starskyinvestments starskyinvestments 09-28-2014

Why The Fresh Market Is a Good Buy Despite Short-Term Weakness

By insight solutions insight solutions 02-01-2015

This Organic Grocer's Smart Initiatives Will Help It Deliver Long-Term Growth

By thriftyinvestments thriftyinvestments 02-24-2015

What Does Increased M&A Activity Signal? Royce Funds Commentary

By Holly LaFon Holly LaFon 06-16-2016

Looking Beyond Fresh Market's Numbers

By Suravi Thacker Suravi Thacker 06-11-2014

The Fresh Market's Smart Strategies Will Lead to Long-Term Growth

By RHPanalysts RHPanalysts 01-08-2015

A Few Reasons Why This Organic Grocer Can Deliver Strong Growth

By MacroConsultants MacroConsultants 12-08-2014