GURUFOCUS.COM » STOCK LIST » Technology » Software » TI Cloud Inc (HKSE:02167) » Definitions » ROIC %

TI Cloud (HKSE:02167) ROIC % : -6.22% (As of Dec. 2023)


View and export this data going back to 2022. Start your Free Trial

What is TI Cloud 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 %. TI Cloud's annualized return on invested capital (ROIC %) for the quarter that ended in Dec. 2023 was -6.22%.

As of today (2024-06-05), TI Cloud's WACC % is 10.34%. TI Cloud's ROIC % is -6.70% (calculated using TTM income statement data). TI Cloud earns returns that do not match up to its cost of capital. It will destroy value as it grows.


TI Cloud ROIC % Historical Data

The historical data trend for TI Cloud'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.

TI Cloud ROIC % Chart

TI Cloud Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23
ROIC %
101.14 106.53 24.49 -6.41 -7.25

TI Cloud Semi-Annual Data
Dec19 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23
ROIC % Get a 7-Day Free Trial 41.46 -11.88 -3.93 -6.34 -6.22

Competitive Comparison of TI Cloud's ROIC %

For the Software - Infrastructure subindustry, TI Cloud'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.


TI Cloud's ROIC % Distribution in the Software Industry

For the Software industry and Technology sector, TI Cloud's ROIC % distribution charts can be found below:

* The bar in red indicates where TI Cloud's ROIC % falls into.



TI Cloud ROIC % Calculation

TI Cloud'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 )
=-13.042 * ( 1 - 4.48% )/( (143.721 + 200.028)/ 2 )
=-12.4577184/171.8745
=-7.25 %

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))
=635.473 - 64.547 - ( 427.205 - max(0, 105.046 - 556.979+427.205))
=143.721

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))
=663.493 - 85.013 - ( 380.812 - max(0, 142.925 - 521.377+380.812))
=200.028

TI Cloud's annualized Return on Invested Capital (ROIC %) for the quarter that ended in Dec. 2023 is calculated as:

ROIC % (Q: Dec. 2023 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Jun. 2023 ) + Invested Capital (Q: Dec. 2023 ))/ count )
=-13.094 * ( 1 - 1.65% )/( (214.381 + 200.028)/ 2 )
=-12.877949/207.2045
=-6.22 %

where

Invested Capital(Q: Jun. 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))
=642.409 - 72.478 - ( 355.55 - max(0, 118.627 - 504.926+355.55))
=214.381

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))
=663.493 - 85.013 - ( 380.812 - max(0, 142.925 - 521.377+380.812))
=200.028

Note: The Operating Income data used here is two times the semi-annual (Dec. 2023) 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.


TI Cloud  (HKSE:02167) 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, TI Cloud's WACC % is 10.34%. TI Cloud's ROIC % is -6.70% (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.


TI Cloud ROIC % Related Terms

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


TI Cloud (HKSE:02167) Business Description

Traded in Other Exchanges
N/A
Address
Ronghua South Road, 28-29/F, No.1 Building, 2nd Compound, Beijing Economic and Technological Development Zon, Beijing, CHN
TI Cloud Inc offers a broad array of cloud-native customer contact solutions, which are communication solutions that enable enterprises to engage in multi-channel customer interactions. The company's solutions are rooted in a cloud-native, secure, and reliable platform, empowering businesses to create exceptional customer communication experiences and intelligent ways of conducting sales, marketing, customer service, and other business functions.
Executives
Ti Yun Limited 2306 Nominee for another person
Tricor Trust (hong Kong) Limited 2301 Trustee
Agora, Inc. 2101 Beneficial owner
Wu Qiang
Hanyun Inc.
Xinyun Inc.
China International Capital Corporation Limited 2201 Interest of corporation controlled by you
Wisdom Extra Limited 2201 Interest of corporation controlled by you
Eastup Holding Limited 2101 Beneficial owner
Technolo-jin Co., Ltd 2501 Other
Pan Wei 2501 Other
Li Jin 2501 Other
Flyflux Holding Limited 2501 Other
Connect The Unconnected Limited 2501 Other
An Jingbo 2501 Other

TI Cloud (HKSE:02167) Headlines

No Headlines