GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Retail - Cyclical » Harvey Norman Holdings Ltd (OTCPK:HNORY) » Definitions » ROIC %

Harvey Norman Holdings (Harvey Norman Holdings) ROIC % : 1.77% (As of Dec. 2023)


View and export this data going back to 2008. Start your Free Trial

What is Harvey Norman Holdings 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 %. Harvey Norman Holdings's annualized return on invested capital (ROIC %) for the quarter that ended in Dec. 2023 was 1.77%.

As of today (2024-05-27), Harvey Norman Holdings's WACC % is 8.91%. Harvey Norman Holdings's ROIC % is 3.67% (calculated using TTM income statement data). Harvey Norman Holdings earns returns that do not match up to its cost of capital. It will destroy value as it grows.


Harvey Norman Holdings ROIC % Historical Data

The historical data trend for Harvey Norman Holdings'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.

Harvey Norman Holdings ROIC % Chart

Harvey Norman Holdings Annual Data
Trend Jun14 Jun15 Jun16 Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23
ROIC %
Get a 7-Day Free Trial Premium Member Only Premium Member Only 4.81 5.03 11.38 7.98 4.76

Harvey Norman Holdings Semi-Annual Data
Jun14 Dec14 Jun15 Dec15 Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23
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 6.99 9.69 4.00 5.49 1.77

Competitive Comparison of Harvey Norman Holdings's ROIC %

For the Specialty Retail subindustry, Harvey Norman Holdings'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.


Harvey Norman Holdings's ROIC % Distribution in the Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Harvey Norman Holdings's ROIC % distribution charts can be found below:

* The bar in red indicates where Harvey Norman Holdings's ROIC % falls into.



Harvey Norman Holdings ROIC % Calculation

Harvey Norman Holdings's annualized Return on Invested Capital (ROIC %) for the fiscal year that ended in Jun. 2023 is calculated as:

ROIC % (A: Jun. 2023 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (A: Jun. 2022 ) + Invested Capital (A: Jun. 2023 ))/ count )
=318.836 * ( 1 - 29.54% )/( (4665.676 + 4765.346)/ 2 )
=224.6518456/4715.511
=4.76 %

where

Invested Capital(A: Jun. 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))
=5092.342 - 251.821 - ( 174.845 - max(0, 695.578 - 1339.755+174.845))
=4665.676

Invested Capital(A: 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))
=5148.88 - 236.722 - ( 146.812 - max(0, 495.747 - 1228.615+146.812))
=4765.346

Harvey Norman Holdings'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 )
=117.734 * ( 1 - 28.49% )/( (4765.346 + 4723.202)/ 2 )
=84.1915834/4744.274
=1.77 %

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))
=5148.88 - 236.722 - ( 146.812 - max(0, 495.747 - 1228.615+146.812))
=4765.346

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))
=5259.802 - 305.604 - ( 230.996 - max(0, 585.825 - 1278.997+230.996))
=4723.202

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.


Harvey Norman Holdings  (OTCPK:HNORY) 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, Harvey Norman Holdings's WACC % is 8.91%. Harvey Norman Holdings's ROIC % is 3.67% (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.


Harvey Norman Holdings ROIC % Related Terms

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


Harvey Norman Holdings (Harvey Norman Holdings) Business Description

Traded in Other Exchanges
Address
A1 Richmond Road, Homebush West, Sydney, NSW, AUS, 2140
Harvey Norman Holdings Ltd is the franchisor of Harvey Norman, a leading Australia-based retailer that sells goods from the electrical, computer, furniture, entertainment, and bedding sectors. The majority of earnings are generated in Australia, with the international divisions gradually growing in significance.

Harvey Norman Holdings (Harvey Norman Holdings) Headlines

From GuruFocus

Harvey Norman Holdings Ltd's Dividend Analysis

By GuruFocus Research 10-11-2023