Nippon Aqua Co (TSE:1429) ROIC %: 19.48% (As of Dec. 2025)

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.

TSE:1429 Nippon Aqua Co Ltd TSE:1429
73 GF Score
Price 円749.00
GF Value 円1,075.86
Valuation Significantly Undervalued
View Full Analysis

What is Nippon Aqua Co ROIC %?

Nippon Aqua Co TSE:1429 +0.94% 73 ROIC % is 19.48% as of Dec. 2025. GuruFocus rates TSE:1429 with a GF Score™ of 73/100 and a GF Value™ of 円1,075.86 (Significantly Undervalued).

ROIC % measures how well a company generates cash flow relative to the capital it has invested in its business. It is also called ROC %. Nippon Aqua Co's annualized return on invested capital (ROIC %) for the quarter that ended in Dec. 2025 was 19.48%.

As of today (2026-07-23), Nippon Aqua Co's WACC % is 4.57%. Nippon Aqua Co's ROIC % is 13.33% (calculated using TTM income statement data). Nippon Aqua Co generates higher returns on investment than it costs the company to raise the capital needed for that investment. It 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.


Nippon Aqua Co  (TSE:1429) 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, Nippon Aqua Co's WACC % is 4.57%. Nippon Aqua Co's ROIC % is 13.33% (calculated using TTM income statement data). Nippon Aqua Co generates higher returns on investment than it costs the company to raise the capital needed for that investment. It 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.


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.


Nippon Aqua Co ROIC % Related Terms


Nippon Aqua Co ROIC % Historical Data

* Premium members only.

The historical data trend for Nippon Aqua 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.

Nippon Aqua Co ROIC % Chart

Nippon Aqua Co Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
ROIC %
Get a 7-Day Free Trial Premium Member Only Premium Member Only 10.15 14.20 18.04 15.41 13.37

Nippon Aqua Co Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
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 10.60 11.31 12.43 19.48 9.76

TSE:1429 vs PWR, FIX, EME: ROIC % Comparison

For the Engineering & Construction subindustry, Nippon Aqua 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.


Nippon Aqua Co ROIC % vs Construction Industry

For the Construction industry and Industrials sector, Nippon Aqua Co's ROIC % distribution charts can be found below:

* The bar in red indicates where Nippon Aqua Co's ROIC % falls into.


TSE:1429
73GF Score
Nippon Aqua Co Ltd TSE:1429
ROIC % is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Nippon Aqua Co ROIC % Calculation

Nippon Aqua Co's annualized Return on Invested Capital (ROIC %) for the fiscal year that ended in Dec. 2025 is calculated as:

ROIC % (A: Dec. 2025 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (A: Dec. 2024 ) + Invested Capital (A: Dec. 2025 ))/ count )
=2774.43 * ( 1 - 32.2% )/( (13452.25 + 14677.162)/ 2 )
=1881.06354/14064.706
=13.37 %

where

Invested Capital(A: Dec. 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))
=24071.841 - 8356.291 - ( 2263.3 - max(0, 13415.988 - 18819.894+2263.3))
=13452.25

Invested Capital(A: Dec. 2025 )
=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))
=25810.383 - 8718.061 - ( 2415.16 - max(0, 14090.615 - 20015.299+2415.16))
=14677.162

Nippon Aqua Co's annualized Return on Invested Capital (ROIC %) for the quarter that ended in Dec. 2025 is calculated as:

ROIC % (Q: Dec. 2025 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Sep. 2025 ) + Invested Capital (Q: Dec. 2025 ))/ count )
=4136.484 * ( 1 - 31.78% )/( (14292.42 + 14677.162)/ 2 )
=2821.9093848/14484.791
=19.48 %

where

Invested Capital(Q: Sep. 2025 )
=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))
=23060.059 - 6483.872 - ( 2283.767 - max(0, 12324.735 - 17747.503+2283.767))
=14292.42

Invested Capital(Q: Dec. 2025 )
=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))
=25810.383 - 8718.061 - ( 2415.16 - max(0, 14090.615 - 20015.299+2415.16))
=14677.162

Note: The Operating Income data used here is four times the quarterly (Dec. 2025) 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 19.48% mean?
Nippon Aqua Co (TSE:1429) has a ROIC % of 19.48% as of Dec. 2025. Return on invested capital is the ratio of current-period net income to average two-period invested capital. View historical data on Nippon Aqua Co and its competitors.
Is Nippon Aqua Co's ROIC % too high?
Nippon Aqua Co's current ROIC % is 19.48%. The Construction industry median ROIC % is 4.67. Nippon Aqua Co's value of 19.48% is 317.1% above this industry median. Overall, Nippon Aqua Co has a GF Score™ of 73/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Nippon Aqua Co's ROIC % compare to PWR and FIX?
Nippon Aqua Co's ROIC % of 19.48% can be compared against companies in the Construction industry. The industry median ROIC % is 4.67. Nippon Aqua Co's value of 19.48% is 317.1% above this benchmark. 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 Construction company?
The median ROIC % among Construction companies is 4.67, based on 1,758 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. Nippon Aqua Co's current ROIC % of 19.48% is 317.1% above the industry median. 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 Nippon Aqua Co and its competitors. For the Construction industry, the median ROIC % is 4.67 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Nippon Aqua Co's current ROIC % is 19.48%. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Nippon Aqua Co stock overvalued right now?
Based on GuruFocus' analysis, Nippon Aqua Co (TSE:1429) is currently considered Significantly Undervalued. The stock's GF Value™ is 円1,075.86, compared to a current price of 円749.00 — trading 30.4% below its estimated fair value. The current ROIC % is 19.48% and 317.1% above the Construction industry median of 4.67. Nippon Aqua Co's overall GF Score™ is 73/100. 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 Nippon Aqua Co (TSE:1429), the current ROIC % is 19.48% as of Dec. 2025. 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.

Is Nippon Aqua Co (TSE:1429) Overvalued in 2026?

Based on GuruFocus' analysis, Nippon Aqua Co stock appears to be undervalued. The current stock price of 円749.00 is trading 30.4% below its estimated GF Value™ of 円1,075.86. GuruFocus considers Nippon Aqua Co to be Significantly Undervalued.

Key valuation signals for TSE:1429:

  • ROIC %: 19.48%
  • GF Value™: 円1,075.86 vs. price of 円749.00 (30.4% below fair value)
  • GF Score™: 73/100
  • Industry Position: 317.1% above the Construction median

No single metric tells the full story. See the TSE:1429 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Nippon Aqua Co Business Description

Address 2-16-2 Konan, Minato-ku, Tokyo, JPN, 222-0033
Nippon Aqua Co Ltd is engaged in the development, sales, and installation of rigid polyurethane foam (Note) and waterproofing materials (polyurea). The company also provides a comprehensive service from the procurement, manufacturing, and sales of raw materials according to its specifications, to insulation design, sales of related materials such as heat-shielding materials, and on-site installation. Its business consists of a single business: thermal insulation construction and related services.
73GF Score

Get the complete analysis for TSE:1429

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

円749.00
Price
円1,075.86
GF Value