GURUFOCUS.COM » STOCK LIST » Technology » Software » PT Itsec Asia Tbk (ISX:CYBR) » Definitions » ROIC %

PT Itsec Asia Tbk (ISX:CYBR) ROIC % : -39.27% (As of Sep. 2024)


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

What is PT Itsec Asia Tbk 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 %. PT Itsec Asia Tbk's annualized return on invested capital (ROIC %) for the quarter that ended in Sep. 2024 was -39.27%.

As of today (2025-03-26), PT Itsec Asia Tbk's WACC % is 10.36%. PT Itsec Asia Tbk's ROIC % is -31.53% (calculated using TTM income statement data). PT Itsec Asia Tbk earns returns that do not match up to its cost of capital. It will destroy value as it grows.


PT Itsec Asia Tbk ROIC % Historical Data

The historical data trend for PT Itsec Asia 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.

* Premium members only.

PT Itsec Asia Tbk ROIC % Chart

PT Itsec Asia Tbk Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23
ROIC %
- -77.93 -14.30 -10.42 -29.87

PT Itsec Asia Tbk Quarterly Data
Dec20 Dec21 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24
ROIC % Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only -14.01 -0.70 -42.40 -34.75 -39.27

Competitive Comparison of PT Itsec Asia Tbk's ROIC %

For the Software - Infrastructure subindustry, PT Itsec Asia 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 Itsec Asia Tbk's ROIC % Distribution in the Software Industry

For the Software industry and Technology sector, PT Itsec Asia Tbk's ROIC % distribution charts can be found below:

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



PT Itsec Asia Tbk ROIC % Calculation

PT Itsec Asia Tbk'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 )
=-38148.96 * ( 1 - 7% )/( (108332.817 + 129252.401)/ 2 )
=-35478.5328/118792.609
=-29.87 %

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))
=170026.388 - 168198.215 - ( 15123.973 - max(0, 188560.241 - 82055.597+15123.973))
=108332.817

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))
=209910.591 - 30744.289 - ( 49913.901 - max(0, 56534.134 - 172863.065+49913.901))
=129252.401

PT Itsec Asia Tbk's annualized Return on Invested Capital (ROIC %) for the quarter that ended in Sep. 2024 is calculated as:

ROIC % (Q: Sep. 2024 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Jun. 2024 ) + Invested Capital (Q: Sep. 2024 ))/ count )
=-63577.464 * ( 1 - 9.36% )/( (147903.151 + 145618.746)/ 2 )
=-57626.6133696/146760.9485
=-39.27 %

where

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))
=186035.324 - 32294.695 - ( 5837.478 - max(0, 58080.98 - 141231.047+5837.478))
=147903.151

Invested Capital(Q: Sep. 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))
=176257.122 - 25565.973 - ( 5072.403 - max(0, 49509.447 - 113357.462+5072.403))
=145618.746

Note: The Operating Income data used here is four times the quarterly (Sep. 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.


PT Itsec Asia Tbk  (ISX:CYBR) 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 Itsec Asia Tbk's WACC % is 10.36%. PT Itsec Asia Tbk's ROIC % is -31.53% (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.


PT Itsec Asia Tbk ROIC % Related Terms

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


PT Itsec Asia Tbk Business Description

Traded in Other Exchanges
N/A
Address
Jalan Dr Ide Anak Agung Gde Agung Plot E.4.2 No 2, Noble House Building Floor 11 Units 2 & 3, Mega Kuningan East Kuningan Village, Setiabudi, South Jakarta, Jakarta, IDN, 12950
PT Itsec Asia Tbk is one of the cybersecurity companies in APAC. The company's core offerings encompass comprehensive cybersecurity services and solutions, including Consulting Services, Security Solutions Integration and Managed Security Services. Its complete end-to-end portfolio provides continuous IT infrastructure protection against multiplying cybersecurity threats and compliance with increasingly demanding data protection and critical infrastructure regulations. The company also has extensive experience helping customers with fraud prevention, operational technology (OT) and Industrial IoT (IIoT) security.