GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Retail - Defensive » Shanghai Laiyifen Co Ltd (SHSE:603777) » Definitions » ROIC %

Shanghai Laiyifen Co (SHSE:603777) ROIC % : -11.65% (As of Sep. 2024)


View and export this data going back to 2016. Start your Free Trial

What is Shanghai Laiyifen Co 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 %. Shanghai Laiyifen Co's annualized return on invested capital (ROIC %) for the quarter that ended in Sep. 2024 was -11.65%.

As of today (2025-04-07), Shanghai Laiyifen Co's WACC % is 11.35%. Shanghai Laiyifen Co's ROIC % is 7.95% (calculated using TTM income statement data). Shanghai Laiyifen Co earns returns that do not match up to its cost of capital. It will destroy value as it grows.


Shanghai Laiyifen Co ROIC % Historical Data

The historical data trend for Shanghai Laiyifen Co'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.

Shanghai Laiyifen Co ROIC % Chart

Shanghai Laiyifen Co Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
ROIC %
Get a 7-Day Free Trial Premium Member Only Premium Member Only -0.10 -5.74 -1.14 5.11 1.90

Shanghai Laiyifen Co Quarterly Data
Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 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 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 -10.83 8.83 10.65 -10.14 -11.65

Competitive Comparison of Shanghai Laiyifen Co's ROIC %

For the Grocery Stores subindustry, Shanghai Laiyifen Co'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.


Shanghai Laiyifen Co's ROIC % Distribution in the Retail - Defensive Industry

For the Retail - Defensive industry and Consumer Defensive sector, Shanghai Laiyifen Co's ROIC % distribution charts can be found below:

* The bar in red indicates where Shanghai Laiyifen Co's ROIC % falls into.


;
;

Shanghai Laiyifen Co ROIC % Calculation

Shanghai Laiyifen Co'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 )
=43.633 * ( 1 - 9.12% )/( (2077.201 + 2098.053)/ 2 )
=39.6536704/2087.627
=1.90 %

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))
=3688.669 - 1073.891 - ( 1626.27 - max(0, 1675.694 - 2213.271+1626.27))
=2077.201

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))
=3375.087 - 843.994 - ( 1216.777 - max(0, 1310.538 - 1743.578+1216.777))
=2098.053

Shanghai Laiyifen Co'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 )
=-240.084 * ( 1 - 2.1% )/( (2024.448 + 2012.008)/ 2 )
=-235.042236/2018.228
=-11.65 %

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))
=3123.675 - 596.774 - ( 1188.629 - max(0, 1057.529 - 1559.982+1188.629))
=2024.448

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))
=3156.079 - 676.661 - ( 1189.09 - max(0, 1140.742 - 1608.152+1189.09))
=2012.008

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.


Shanghai Laiyifen Co  (SHSE:603777) 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, Shanghai Laiyifen Co's WACC % is 11.35%. Shanghai Laiyifen Co's ROIC % is 7.95% (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.


Shanghai Laiyifen Co ROIC % Related Terms

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


Shanghai Laiyifen Co Business Description

Traded in Other Exchanges
N/A
Address
No. 300, Jiufu Road, Jiuting Town, Songjiang District, Shanghai, CHN, 201615
Shanghai Laiyifen Co Ltd is an omnichannel operator of its own branded snack foods. The company's core brand is Lai Yifen. Its products cover nuts, meat products, dried fruit, pastries, vegetables, soy products and 9 categories of snack foods such as aquatic products, chocolate candies/jelly and puffed.
Executives
Jiang Zhen Duo Supervisors
Zhang Li Hua Supervisors
Zhou Chen Jun senior management
Zhi Rui Qi senior management
Zhang Qin Director
Dai Yi Director
Xu Sai Hua Directors, senior managers
Wang Fang senior management
Yu Rui Fen Director
Zhang Pan Hong Director

Shanghai Laiyifen Co Headlines

No Headlines