GURUFOCUS.COM » STOCK LIST » Communication Services » Interactive Media » Medical Net Inc (TSE:3645) » Definitions » ROIC %

Medical Net (TSE:3645) ROIC % : 23.17% (As of Feb. 2024)


View and export this data going back to 2010. Start your Free Trial

What is Medical Net 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 %. Medical Net's annualized return on invested capital (ROIC %) for the quarter that ended in Feb. 2024 was 23.17%.

As of today (2024-05-25), Medical Net's WACC % is 5.95%. Medical Net's ROIC % is 1.86% (calculated using TTM income statement data). Medical Net earns returns that do not match up to its cost of capital. It will destroy value as it grows.


Medical Net ROIC % Historical Data

The historical data trend for Medical Net'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.

Medical Net ROIC % Chart

Medical Net Annual Data
Trend May14 May15 May16 May17 May18 May19 May20 May21 May22 May23
ROIC %
Get a 7-Day Free Trial Premium Member Only Premium Member Only 16.69 8.69 16.38 21.12 8.13

Medical Net Quarterly Data
May19 Aug19 Nov19 Feb20 May20 Aug20 Nov20 Feb21 May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24
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 8.93 -327.69 2.78 19.49 23.17

Competitive Comparison of Medical Net's ROIC %

For the Internet Content & Information subindustry, Medical Net'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.


Medical Net's ROIC % Distribution in the Interactive Media Industry

For the Interactive Media industry and Communication Services sector, Medical Net's ROIC % distribution charts can be found below:

* The bar in red indicates where Medical Net's ROIC % falls into.



Medical Net ROIC % Calculation

Medical Net's annualized Return on Invested Capital (ROIC %) for the fiscal year that ended in May. 2023 is calculated as:

ROIC % (A: May. 2023 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (A: May. 2022 ) + Invested Capital (A: May. 2023 ))/ count )
=379.651 * ( 1 - 56.59% )/( (2020.348 + 2031.953)/ 2 )
=164.8064991/2026.1505
=8.13 %

where

Invested Capital(A: May. 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))
=3149.675 - 351.809 - ( 1133.99 - max(0, 1300.468 - 2077.986+1133.99))
=2020.348

Invested Capital(A: May. 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))
=3467.36 - 413.749 - ( 1518.55 - max(0, 1437.916 - 2459.574+1518.55))
=2031.953

Medical Net's annualized Return on Invested Capital (ROIC %) for the quarter that ended in Feb. 2024 is calculated as:

ROIC % (Q: Feb. 2024 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Nov. 2023 ) + Invested Capital (Q: Feb. 2024 ))/ count )
=247.712 * ( 1 - -93.08% )/( (2015.238 + 2113.97)/ 2 )
=478.2823296/2064.604
=23.17 %

where

Invested Capital(Q: Nov. 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))
=3568.619 - 428.166 - ( 1399.526 - max(0, 1453.285 - 2578.5+1399.526))
=2015.238

Invested Capital(Q: 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))
=3669.646 - 464.645 - ( 1438.746 - max(0, 1598.001 - 2689.032+1438.746))
=2113.97

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


Medical Net  (TSE:3645) 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, Medical Net's WACC % is 5.95%. Medical Net's ROIC % is 1.86% (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.


Medical Net ROIC % Related Terms

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


Medical Net (TSE:3645) Business Description

Traded in Other Exchanges
N/A
Address
1-3, Hatagaya 1-Chome Shibuya-ku, Tokyo, JPN, 1510072
Medical Net Inc provides medical and life-related information services utilizing the Internet. The company operates dental implant treatment, orthodontic and aesthetic dental treatment, dental comprehensive information, and dental professional job sites; and offers dental clinic management support services, as well as dental related enterprise marketing support services.

Medical Net (TSE:3645) Headlines

No Headlines