GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Education » China Maple Leaf Educational Systems Ltd (FRA:CML1) » Definitions » ROIC %

China Maple Leaf Educational Systems (FRA:CML1) ROIC % : 17.91% (As of Feb. 2024)


View and export this data going back to 2014. Start your Free Trial

What is China Maple Leaf Educational Systems 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 %. China Maple Leaf Educational Systems's annualized return on invested capital (ROIC %) for the quarter that ended in Feb. 2024 was 17.91%.

As of today (2024-06-18), China Maple Leaf Educational Systems's WACC % is 13.02%. China Maple Leaf Educational Systems's ROIC % is 138.58% (calculated using TTM income statement data). China Maple Leaf Educational Systems 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.


China Maple Leaf Educational Systems ROIC % Historical Data

The historical data trend for China Maple Leaf Educational Systems'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.

China Maple Leaf Educational Systems ROIC % Chart

China Maple Leaf Educational Systems Annual Data
Trend Aug14 Aug15 Aug16 Aug17 Aug18 Aug19 Aug20 Aug21 Aug22 Aug23
ROIC %
Get a 7-Day Free Trial Premium Member Only Premium Member Only 10.38 0.20 1.85 1.28 0.25

China Maple Leaf Educational Systems Semi-Annual Data
Aug14 Feb15 Aug15 Feb16 Aug16 Feb17 Aug17 Feb18 Aug18 Feb19 Aug19 Feb20 Aug20 Feb21 Aug21 Feb22 Aug22 Feb23 Aug23 Feb24
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 2.95 1.05 1.01 -2.94 17.91

Competitive Comparison of China Maple Leaf Educational Systems's ROIC %

For the Education & Training Services subindustry, China Maple Leaf Educational Systems'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.


China Maple Leaf Educational Systems's ROIC % Distribution in the Education Industry

For the Education industry and Consumer Defensive sector, China Maple Leaf Educational Systems's ROIC % distribution charts can be found below:

* The bar in red indicates where China Maple Leaf Educational Systems's ROIC % falls into.



China Maple Leaf Educational Systems ROIC % Calculation

China Maple Leaf Educational Systems's annualized Return on Invested Capital (ROIC %) for the fiscal year that ended in Aug. 2023 is calculated as:

ROIC % (A: Aug. 2023 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (A: Aug. 2022 ) + Invested Capital (A: Aug. 2023 ))/ count )
=24.725 * ( 1 - 90.25% )/( (1005.598 + 923.9)/ 2 )
=2.4106875/964.749
=0.25 %

where

Invested Capital(A: Aug. 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))
=922.573 - 100.897 - ( 121.56 - max(0, 357.529 - 173.607+121.56))
=1005.598

China Maple Leaf Educational Systems's annualized Return on Invested Capital (ROIC %) for the quarter that ended in Feb. 2024 is calculated as:

ROIC % (Q: Feb. 2024 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Aug. 2023 ) + Invested Capital (Q: Feb. 2024 ))/ count )
=46.516 * ( 1 - -260.94% )/( (923.9 + 951.239)/ 2 )
=167.8948504/937.5695
=17.91 %

where

Invested Capital(Q: Feb. 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))
=788.662 - 68.865 - ( 79.963 - max(0, 344.657 - 113.215+79.963))
=951.239

Note: The Operating Income data used here is two times the semi-annual (Feb. 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.


China Maple Leaf Educational Systems  (FRA:CML1) 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, China Maple Leaf Educational Systems's WACC % is 13.02%. China Maple Leaf Educational Systems's ROIC % is 138.58% (calculated using TTM income statement data). China Maple Leaf Educational Systems 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. China Maple Leaf Educational Systems 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.


China Maple Leaf Educational Systems ROIC % Related Terms

Thank you for viewing the detailed overview of China Maple Leaf Educational Systems's ROIC % provided by GuruFocus.com. Please click on the following links to see related term pages.


China Maple Leaf Educational Systems (FRA:CML1) Business Description

Traded in Other Exchanges
Address
No. 13, Baolong First Road, Baolong Street, Longgang District, Guangdong Province, Shenzhen, CHN, 518116
China Maple Leaf Educational Systems Ltd provides one of China's private international school systems and has been a Chinese international school operator since 1995. Its Maple Leaf Systems and its secondary, middle, elementary, and foreign national schools have been accredited by Cognia, since 2017. The core component of business is a bilingual, dual-curriculum and dual-diploma high school education. It enables graduates of People's Republic of China, or PRC, and British Columbia, or BC, certified schools to receive both a fully accredited BC high school diploma and a PRC high school diploma. It operates all schools under the "Maple Leaf" brand. The company's reportable segment includes, PRC segment, and the Overseas segment which generates majority of the revenue of the company.

China Maple Leaf Educational Systems (FRA:CML1) Headlines

No Headlines