GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Retail - Cyclical » Shenzhen Pagoda Industrial (Group) Corp Ltd (HKSE:02411) » Definitions » ROIC %

Shenzhen Pagoda Industrial (Group) (HKSE:02411) ROIC % : 2.37% (As of Jun. 2024)


View and export this data going back to 2023. Start your Free Trial

What is Shenzhen Pagoda Industrial (Group) 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 %. Shenzhen Pagoda Industrial (Group)'s annualized return on invested capital (ROIC %) for the quarter that ended in Jun. 2024 was 2.37%.

As of today (2025-04-03), Shenzhen Pagoda Industrial (Group)'s WACC % is 5.47%. Shenzhen Pagoda Industrial (Group)'s ROIC % is -4.75% (calculated using TTM income statement data). Shenzhen Pagoda Industrial (Group) earns returns that do not match up to its cost of capital. It will destroy value as it grows.


Shenzhen Pagoda Industrial (Group) ROIC % Historical Data

The historical data trend for Shenzhen Pagoda Industrial (Group)'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.

Shenzhen Pagoda Industrial (Group) ROIC % Chart

Shenzhen Pagoda Industrial (Group) Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
ROIC %
Get a 7-Day Free Trial 2.11 5.77 6.51 7.01 -5.04

Shenzhen Pagoda Industrial (Group) Semi-Annual Data
Dec19 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24
ROIC % Get a 7-Day Free Trial Premium Member Only Premium Member Only 5.91 10.05 4.54 2.37 -11.37

Competitive Comparison of Shenzhen Pagoda Industrial (Group)'s ROIC %

For the Specialty Retail subindustry, Shenzhen Pagoda Industrial (Group)'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.


Shenzhen Pagoda Industrial (Group)'s ROIC % Distribution in the Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Shenzhen Pagoda Industrial (Group)'s ROIC % distribution charts can be found below:

* The bar in red indicates where Shenzhen Pagoda Industrial (Group)'s ROIC % falls into.


;
;

Shenzhen Pagoda Industrial (Group) ROIC % Calculation

Shenzhen Pagoda Industrial (Group)'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 )
=425.595 * ( 1 - 10.77% )/( (4876.364 + 5961.328)/ 2 )
=379.7584185/5418.846
=7.01 %

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))
=7604.538 - 970.076 - ( 2333.608 - max(0, 3523.54 - 5281.638+2333.608))
=4876.364

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))
=8302.859 - 429.293 - ( 2510.504 - max(0, 3847.435 - 5759.673+2510.504))
=5961.328

Shenzhen Pagoda Industrial (Group)'s annualized Return on Invested Capital (ROIC %) for the quarter that ended in Jun. 2024 is calculated as:

ROIC % (Q: Jun. 2024 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Dec. 2023 ) + Invested Capital (Q: Jun. 2024 ))/ count )
=187.042 * ( 1 - 15.42% )/( (5961.328 + 7374.945)/ 2 )
=158.2001236/6668.1365
=2.37 %

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))
=8302.859 - 429.293 - ( 2510.504 - max(0, 3847.435 - 5759.673+2510.504))
=5961.328

Invested Capital(Q: Jun. 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))
=9233.959 - 529.89 - ( 3173.21 - max(0, 4891.779 - 6220.903+3173.21))
=7374.945

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


Shenzhen Pagoda Industrial (Group)  (HKSE:02411) 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, Shenzhen Pagoda Industrial (Group)'s WACC % is 5.47%. Shenzhen Pagoda Industrial (Group)'s ROIC % is -4.75% (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.


Shenzhen Pagoda Industrial (Group) ROIC % Related Terms

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


Shenzhen Pagoda Industrial (Group) Business Description

Traded in Other Exchanges
Address
No. 1 Pingji Road, Nanwan Street, B1101-1103, B1105-1113, B1115-1122, B1201-1203, B1205-1213, B1215-1217 Tower B, Jiansheng Building, Xialilang Community, Longgang District, Guangdong Province, Shenzhen, CHN
Shenzhen Pagoda Industrial (Group) Corp Ltd is principally engaged in operating a franchised retail network and trading of fruits. The group has three reportable segments which include Trading, Franchising, and others. The majority of its revenue derives from the Franchising segment which includes the operation of franchised and self-owned retail networks.
Executives
Xu Yanlin
Yu Huiyong
China International Capital Corporation Limited 2201 Interest of corporation controlled by you
Shen Zhen Shi Hong Yuan Shan Guo Tou Zi Fa Zhan Qi Ye You Xian He Huo
Shen Zhen Shi Heng Yi Li Tou Zi Fa Zhan Zhong Xin You Xian He Huo
Jiao Yue 2201 Interest of corporation controlled by you
Wang Yonghua 2201 Interest of corporation controlled by you
Shen Zhen Shi Tian Tu Tou Zi Guan Li Gu Fen You Xian Gong Si 2201 Interest of corporation controlled by you
Shen Zhen Tian Tu Zi Ben Guan Li Zhong Xin You Xian He Huo 2201 Interest of corporation controlled by you
Hang Zhou Tian Tu Zi Ben Guan Li You Xian Gong Si 2201 Interest of corporation controlled by you
Cicc Qianhai (shenzhen) Private Equity Fund Management Co., Ltd. 2201 Interest of corporation controlled by you
Zhong Jin Zi Ben Yun Ying You Xian Gong Si 2201 Interest of corporation controlled by you
Bei Jing Tian Tu Xing Bei Tou Zi Zhong Xin You Xian He Huo 2101 Beneficial owner
Shen Zhen Hui Lin Shi Ye Fa Zhan You Xian Ze Ren Gong Si

Shenzhen Pagoda Industrial (Group) Headlines

No Headlines