O'will (TSE:3143) ROIC %: 5.31% (As of Mar. 2026)


TSE:3143 O'will Corp TSE:3143
77 GF Score
Price 円687.00
GF Value 円733.49
Valuation Fairly Valued
! 5 Warning Signs
View Full Analysis

What is O'will ROIC %?

O'will TSE:3143 -0.58% 77 ROIC % is 5.31% as of Mar. 2026. GuruFocus rates TSE:3143 with a GF Score™ of 77/100 and a GF Value™ of 円733.49 (Fairly Valued). The stock has 5 warning signs investors should review.

ROIC % measures how well a company generates cash flow relative to the capital it has invested in its business. It is also called ROC %. O'will's annualized return on invested capital (ROIC %) for the quarter that ended in Mar. 2026 was 5.31%.

As of today (2026-07-05), O'will's WACC % is 2.36%. O'will's ROIC % is 10.45% (calculated using TTM income statement data). O'will 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.


O'will  (TSE:3143) 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, O'will's WACC % is 2.36%. O'will's ROIC % is 10.45% (calculated using TTM income statement data). O'will 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.


O'will ROIC % Related Terms


O'will ROIC % Historical Data

* Premium members only.

The historical data trend for O'will'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.

O'will ROIC % Chart

O'will Annual Data
Trend Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
ROIC %
Get a 7-Day Free Trial Premium Member Only Premium Member Only 13.48 14.13 13.14 12.54 10.18

O'will Semi-Annual Data
Sep16 Mar17 Sep17 Mar18 Sep18 Mar19 Sep19 Mar20 Sep20 Mar21 Sep21 Mar22 Sep22 Mar23 Sep23 Mar24 Sep24 Mar25 Sep25 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 10.38 17.01 7.23 17.26 5.31

TSE:3143 vs SYY, USFD, PFGC: ROIC % Comparison

For the Food Distribution subindustry, O'will'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.


O'will ROIC % vs Retail - Defensive Industry

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

* The bar in red indicates where O'will's ROIC % falls into.


TSE:3143
77GF Score
O'will Corp TSE:3143
ROIC % is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

O'will ROIC % Calculation

O'will's annualized Return on Invested Capital (ROIC %) for the fiscal year that ended in Mar. 2026 is calculated as:

ROIC % (A: Mar. 2026 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (A: Mar. 2025 ) + Invested Capital (A: Mar. 2026 ))/ count )
=1368.978 * ( 1 - 31.21% )/( (7561.857 + 10943.969)/ 2 )
=941.7199662/9252.913
=10.18 %

where

Invested Capital(A: Mar. 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))
=16231.562 - 5810.783 - ( 2858.922 - max(0, 8023.318 - 14905.249+2858.922))
=7561.857

Invested Capital(A: Mar. 2026 )
=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))
=20477.251 - 6990.889 - ( 2542.393 - max(0, 11194.827 - 18486.67+2542.393))
=10943.969

O'will's annualized Return on Invested Capital (ROIC %) for the quarter that ended in Mar. 2026 is calculated as:

ROIC % (Q: Mar. 2026 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Sep. 2025 ) + Invested Capital (Q: Mar. 2026 ))/ count )
=621.658 * ( 1 - 16.79% )/( (8541.817 + 10943.969)/ 2 )
=517.2816218/9742.893
=5.31 %

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))
=18960.779 - 7755.513 - ( 2663.449 - max(0, 10072.705 - 17287.505+2663.449))
=8541.817

Invested Capital(Q: Mar. 2026 )
=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))
=20477.251 - 6990.889 - ( 2542.393 - max(0, 11194.827 - 18486.67+2542.393))
=10943.969

Note: The Operating Income data used here is two times the semi-annual (Mar. 2026) 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 5.31% mean?
O'will (TSE:3143) has a ROIC % of 5.31% as of Mar. 2026. Return on invested capital is the ratio of current-period net income to average two-period invested capital. View historical data on O'will and its competitors.
Is O'will's ROIC % too high?
O'will's current ROIC % is 5.31%. The Retail - Defensive industry median ROIC % is 5.77. O'will's value of 5.31% is 8% below this industry median. Overall, O'will has a GF Score™ of 77/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does O'will's ROIC % compare to SYY and USFD?
O'will's ROIC % of 5.31% can be compared against companies in the Retail - Defensive industry. The industry median ROIC % is 5.77. O'will's value of 5.31% is 8% below 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 Retail - Defensive company?
The median ROIC % among Retail - Defensive companies is 5.77, based on 307 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. O'will's current ROIC % of 5.31% is 8% below 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 O'will and its competitors. For the Retail - Defensive industry, the median ROIC % is 5.77 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. O'will's current ROIC % is 5.31%. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is O'will stock overvalued right now?
Based on GuruFocus' analysis, O'will (TSE:3143) is currently considered Fairly Valued. The stock's GF Value™ is 円733.49, compared to a current price of 円687.00 — trading 6.3% below its estimated fair value. The current ROIC % is 5.31% and 8% below the Retail - Defensive industry median of 5.77. O'will's overall GF Score™ is 77/100 with 5 warning signs to review. 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 O'will (TSE:3143), the current ROIC % is 5.31% as of Mar. 2026. 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 O'will (TSE:3143) Overvalued in 2026?

Based on GuruFocus' analysis, O'will stock appears to be undervalued. The current stock price of 円687.00 is trading 6.3% below its estimated GF Value™ of 円733.49. GuruFocus considers O'will to be Fairly Valued.

Key valuation signals for TSE:3143:

  • ROIC %: 5.31%
  • GF Value™: 円733.49 vs. price of 円687.00 (6.3% below fair value)
  • GF Score™: 77/100 with 5 warning signs
  • Industry Position: 8% below the Retail - Defensive median

No single metric tells the full story. See the TSE:3143 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


O'will Business Description

Address 12th Floor Aoyoma Building, 1-2-3, Kita Aoyama, Minatoku, Tokyo, JPN
O'will Corp is engaged in import, the export of food and beverage ingredients, manufacture and sale of ice cream, and operation of a convenience store. The products handled by the company include food auxiliary raw material, milk and dairy products, agricultural products and processed goods, beverage products, and FC business.
77GF Score

Get the complete analysis for TSE:3143

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

円687.00
Price
円733.49
GF Value