PT Cowell Development Tbk (ISX:COWL) ROIC %: -27.65% (As of Dec. 2019)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

ISX:COWL PT Cowell Development Tbk ISX:COWL
4 GF Score
Price Rp50.00
View Full Analysis

What is PT Cowell Development Tbk ROIC %?

PT Cowell Development Tbk ISX:COWL 4 ROIC % is -27.65% as of Dec. 2019. GuruFocus rates ISX:COWL with a GF Score™ of 4/100.

ROIC % measures how well a company generates cash flow relative to the capital it has invested in its business. It is also called ROC %. PT Cowell Development Tbk's annualized return on invested capital (ROIC %) for the quarter that ended in Dec. 2019 was -27.65%.

As of today (2026-08-24), PT Cowell Development Tbk's WACC % is 0.00%. PT Cowell Development Tbk's ROIC % is 0.00% (calculated using TTM income statement data). PT Cowell Development Tbk earns returns that do not match up to its cost of capital. It will destroy value as it grows.


PT Cowell Development Tbk  (ISX:COWL) 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, PT Cowell Development Tbk's WACC % is 0.00%. PT Cowell Development Tbk's ROIC % is 0.00% (calculated using TTM income statement data). PT Cowell Development Tbk 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.


PT Cowell Development Tbk ROIC % Related Terms


PT Cowell Development Tbk ROIC % Historical Data

* Premium members only.

The historical data trend for PT Cowell Development Tbk'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.

PT Cowell Development Tbk ROIC % Chart

PT Cowell Development Tbk Annual Data
Trend Dec10 Dec11 Dec12 Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19
ROIC %
Get a 7-Day Free Trial Premium Member Only Premium Member Only 5.76 0.00 4.60 3.10 -5.36

PT Cowell Development Tbk Quarterly Data
Dec14 Mar15 Jun15 Sep15 Dec15 Mar16 Jun16 Sep16 Dec16 Mar17 Jun17 Sep17 Dec17 Mar18 Jun18 Sep18 Dec18 Jun19 Sep19 Dec19
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 1.02 1.46 0.00 2.37 -27.65

PT Cowell Development Tbk ROIC % Competitor Comparison

For the Real Estate - Development subindustry, PT Cowell Development Tbk'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.


PT Cowell Development Tbk ROIC % vs Real Estate Industry

For the Real Estate industry and Real Estate sector, PT Cowell Development Tbk's ROIC % distribution charts can be found below:

* The bar in red indicates where PT Cowell Development Tbk's ROIC % falls into.


ISX:COWL
4GF Score
PT Cowell Development Tbk ISX:COWL
ROIC % is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Cowell Development Tbk ROIC % Calculation

PT Cowell Development Tbk's annualized Return on Invested Capital (ROIC %) for the fiscal year that ended in Dec. 2019 is calculated as:

ROIC % (A: Dec. 2019 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (A: Dec. 2018 ) + Invested Capital (A: Dec. 2019 ))/ count )
=-213930.487 * ( 1 - 0% )/( (3829473.193 + 4159882.015)/ 2 )
=-213930.487/3994677.604
=-5.36 %

where

Invested Capital(A: Dec. 2018 )
=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))
=3733012.257 - 192603.882 - ( 72790.116 - max(0, 1103403.63 - 814338.812+72790.116))
=3829473.193

Invested Capital(A: Dec. 2019 )
=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))
=2550516.101 - 280376.707 - ( 18471.019 - max(0, 2194110.765 - 304368.144+18471.019))
=4159882.015

PT Cowell Development Tbk's annualized Return on Invested Capital (ROIC %) for the quarter that ended in Dec. 2019 is calculated as:

ROIC % (Q: Dec. 2019 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Sep. 2019 ) + Invested Capital (Q: Dec. 2019 ))/ count )
=-1064518.852 * ( 1 - 0% )/( (3539658.297 + 4159882.015)/ 2 )
=-1064518.852/3849770.156
=-27.65 %

where

Invested Capital(Q: Sep. 2019 )
=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))
=3660964.183 - 108018.959 - ( 13286.927 - max(0, 549035.776 - 767743.348+13286.927))
=3539658.297

Invested Capital(Q: Dec. 2019 )
=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))
=2550516.101 - 280376.707 - ( 18471.019 - max(0, 2194110.765 - 304368.144+18471.019))
=4159882.015

Note: The Operating Income data used here is four times the quarterly (Dec. 2019) data. The tax rate is limited to between 0% and 100%.

* 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.

Frequently Asked Questions Learn more about ROIC % →
What does a ROIC % of -27.65% mean?
PT Cowell Development Tbk (ISX:COWL) has a ROIC % of -27.65% as of Dec. 2019. Return on invested capital is the ratio of current-period net income to average two-period invested capital. View historical data on PT Cowell Development Tbk and its competitors.
Is PT Cowell Development Tbk's ROIC % too high?
PT Cowell Development Tbk's current ROIC % is -27.65%. Overall, PT Cowell Development Tbk has a GF Score™ of 4/100, reflecting its overall financial health beyond just this single metric.
How does PT Cowell Development Tbk's ROIC % compare to competitors?
PT Cowell Development Tbk's ROIC % of -27.65% can be compared against companies in the Real Estate industry. The industry median ROIC % is 2.13. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good ROIC % for a Real Estate company?
The median ROIC % among Real Estate companies is 2.13, based on 1,760 companies in the industry. Companies in the top quartile (top 25%) have a ROIC % significantly above this median, while those in the bottom quartile fall well below. However, ROIC % should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high ROIC % mean?
A high ROIC % can signal that a stock is expensive relative to its fundamentals. Return on invested capital is the ratio of current-period net income to average two-period invested capital. View historical data on PT Cowell Development Tbk and its competitors. For the Real Estate industry, the median ROIC % is 2.13 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. PT Cowell Development Tbk's current ROIC % is -27.65%. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Cowell Development Tbk stock overvalued right now?
PT Cowell Development Tbk (ISX:COWL) has a current ROIC % of -27.65%. The current ROIC % is -27.65%. PT Cowell Development Tbk's overall GF Score™ is 4/100. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is ROIC % calculated?
ROIC % is calculated from a company's financial statements. For PT Cowell Development Tbk (ISX:COWL), the current ROIC % is -27.65% as of Dec. 2019. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

PT Cowell Development Tbk Business Description

Address Jl Senen Raya Number 135, Cowell Tower 3rd floor, Central Jakarta, Jakarta, IDN, 10410
PT Cowell Development Tbk is a real estate company. It is engaged in construction and development of residential and commercial real estate. The company portfolio consists of residential properties, namely Melati Mas Residence, Serpong Park, Serpong Terrace, Laverde, and Borneo Paradiso, and multi-story buildings such as Westmark, The Oasis, and Lexington Residence. The company's segments include Real estate; Apartment and Rental space. It derives its revenues from Rental space segment.
4GF Score

Get the complete analysis for ISX:COWL

ROIC % is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

Rp50.00
Price