Shirohato Co (TSE:3192) ROIC %: -3.63% (As of Nov. 2025)


TSE:3192 Shirohato Co Ltd TSE:3192
45 GF Score
Price 円316.00
GF Value 円190.31
Valuation Significantly Overvalued
! 4 Warning Signs
View Full Analysis

What is Shirohato Co ROIC %?

Shirohato Co TSE:3192 -8.93% 45 ROIC % is -3.63% as of Nov. 2025. GuruFocus rates TSE:3192 with a GF Score™ of 45/100 and a GF Value™ of 円190.31 (Significantly Overvalued). The stock has 4 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 %. Shirohato Co's annualized return on invested capital (ROIC %) for the quarter that ended in Nov. 2025 was -3.63%.

As of today (2026-06-29), Shirohato Co's WACC % is 1.93%. Shirohato Co's ROIC % is -1.78% (calculated using TTM income statement data). Shirohato Co earns returns that do not match up to its cost of capital. It will destroy value as it grows.


Shirohato Co  (TSE:3192) 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, Shirohato Co's WACC % is 1.93%. Shirohato Co's ROIC % is -1.78% (calculated using TTM income statement data). Shirohato Co 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.


Shirohato Co ROIC % Related Terms


Shirohato Co ROIC % Historical Data

* Premium members only.

The historical data trend for Shirohato 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.

Shirohato Co ROIC % Chart

Shirohato Co Annual Data
Trend Aug16 Aug17 Aug18 Feb19 Feb20 Feb21 Feb22 Feb23 Feb24 Feb25
ROIC %
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.64 -0.53 0.78 -0.10 0.66

Shirohato Co Quarterly Data
Feb21 May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Aug24 Feb25 May25 Aug25 Nov25 Feb26
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 0.00 -2.65 -2.77 -3.63 -1.84

TSE:3192 vs AMZN, BABA, PDD: ROIC % Comparison

For the Internet Retail subindustry, Shirohato 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.


Shirohato Co ROIC % vs Retail - Cyclical Industry

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

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


TSE:3192
45GF Score
Shirohato Co Ltd TSE:3192
ROIC % is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Shirohato Co ROIC % Calculation

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

ROIC % (A: Feb. 2025 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (A: Feb. 2024 ) + Invested Capital (A: Feb. 2025 ))/ count )
=35.648 * ( 1 - 0% )/( (5327.904 + 5515.874)/ 2 )
=35.648/5421.889
=0.66 %

where

Invested Capital(A: Feb. 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))
=5760.981 - 380.741 - ( 193.218 - max(0, 1714.018 - 1766.354+193.218))
=5327.904

Invested Capital(A: Feb. 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))
=5959.547 - 381.697 - ( 554.426 - max(0, 1934.817 - 1996.793+554.426))
=5515.874

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

ROIC % (Q: Nov. 2025 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Aug. 2025 ) + Invested Capital (Q: Nov. 2025 ))/ count )
=-195.34 * ( 1 - 8.85% )/( (4816.455 + 4984.283)/ 2 )
=-178.05241/4900.369
=-3.63 %

where

Invested Capital(Q: Aug. 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))
=5394.692 - 543.587 - ( 601.71 - max(0, 2191.158 - 2225.808+601.71))
=4816.455

Invested Capital(Q: Nov. 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))
=5786.639 - 779.562 - ( 643.588 - max(0, 2641.333 - 2664.127+643.588))
=4984.283

Note: The Operating Income data used here is four times the quarterly (Nov. 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 -3.63% mean?
Shirohato Co (TSE:3192) has a ROIC % of -3.63% as of Nov. 2025. Return on invested capital is the ratio of current-period net income to average two-period invested capital. View historical data on Shirohato Co and its competitors.
Is Shirohato Co's ROIC % too high?
Shirohato Co's current ROIC % is -3.63%. Overall, Shirohato Co has a GF Score™ of 45/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Shirohato Co's ROIC % compare to AMZN and BABA?
Shirohato Co's ROIC % of -3.63% can be compared against companies in the Retail - Cyclical industry. The industry median ROIC % is 4.36. 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 - Cyclical company?
The median ROIC % among Retail - Cyclical companies is 4.36, based on 1,108 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 Shirohato Co and its competitors. For the Retail - Cyclical industry, the median ROIC % is 4.36 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Shirohato Co's current ROIC % is -3.63%. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Shirohato Co stock overvalued right now?
Based on GuruFocus' analysis, Shirohato Co (TSE:3192) is currently considered Significantly Overvalued. The stock's GF Value™ is 円190.31, compared to a current price of 円316.00 — trading 66% above its estimated fair value. The current ROIC % is -3.63%. Shirohato Co's overall GF Score™ is 45/100 with 4 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 Shirohato Co (TSE:3192), the current ROIC % is -3.63% as of Nov. 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 Shirohato Co (TSE:3192) Overvalued in 2026?

Based on GuruFocus' analysis, Shirohato Co stock appears to be overvalued. The current stock price of 円316.00 is trading 66% above its estimated GF Value™ of 円190.31. GuruFocus considers Shirohato Co to be Significantly Overvalued.

Key valuation signals for TSE:3192:

  • ROIC %: -3.63%
  • GF Value™: 円190.31 vs. price of 円316.00 (66% above fair value)
  • GF Score™: 45/100 with 4 warning signs

No single metric tells the full story. See the TSE:3192 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Shirohato Co Business Description

Address 505 Takeda Mukaishiro-cho, Fushimi-ku, Kyoto, JPN, 612-8418
Shirohato Co Ltd operates as an online shopping website company. It offers innerwear for men and women. The business activity of the group includes the purchase of innerwear from inner manufacturers and selling to individual customers through various channels on the Internet.
45GF Score

Get the complete analysis for TSE:3192

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

円316.00
Price
円190.31
GF Value