GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Shanghai Maling Aquarius Co Ltd (SHSE:600073) » Definitions » ROIC %

Shanghai Maling Aquarius Co (SHSE:600073) ROIC % : 1.15% (As of Mar. 2024)


View and export this data going back to 1997. Start your Free Trial

What is Shanghai Maling Aquarius 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 Maling Aquarius Co's annualized return on invested capital (ROIC %) for the quarter that ended in Mar. 2024 was 1.15%.

As of today (2024-06-11), Shanghai Maling Aquarius Co's WACC % is 7.94%. Shanghai Maling Aquarius Co's ROIC % is -1.02% (calculated using TTM income statement data). Shanghai Maling Aquarius Co earns returns that do not match up to its cost of capital. It will destroy value as it grows.


Shanghai Maling Aquarius Co ROIC % Historical Data

The historical data trend for Shanghai Maling Aquarius 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 Maling Aquarius Co ROIC % Chart

Shanghai Maling Aquarius 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 8.65 10.33 -3.37 8.19 0.85

Shanghai Maling Aquarius Co Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 6.35 2.18 -2.52 -6.05 1.15

Competitive Comparison of Shanghai Maling Aquarius Co's ROIC %

For the Packaged Foods subindustry, Shanghai Maling Aquarius 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 Maling Aquarius Co's ROIC % Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Shanghai Maling Aquarius Co's ROIC % distribution charts can be found below:

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



Shanghai Maling Aquarius Co ROIC % Calculation

Shanghai Maling Aquarius 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 )
=48.735 * ( 1 - -70.69% )/( (9251.48 + 10263.005)/ 2 )
=83.1857715/9757.2425
=0.85 %

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))
=15377.593 - 3694.332 - ( 3857.025 - max(0, 6996.488 - 9428.269+3857.025))
=9251.48

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))
=15320.35 - 3984.263 - ( 3619.247 - max(0, 7924.584 - 8997.666+3619.247))
=10263.005

Shanghai Maling Aquarius Co's annualized Return on Invested Capital (ROIC %) for the quarter that ended in Mar. 2024 is calculated as:

ROIC % (Q: Mar. 2024 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Dec. 2023 ) + Invested Capital (Q: Mar. 2024 ))/ count )
=278.144 * ( 1 - 57.81% )/( (10263.005 + 10067.207)/ 2 )
=117.3489536/10165.106
=1.15 %

where

Invested Capital(Q: 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))
=15320.35 - 3984.263 - ( 3619.247 - max(0, 7924.584 - 8997.666+3619.247))
=10263.005

Invested Capital(Q: Mar. 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))
=15059.513 - 3884.758 - ( 3344.012 - max(0, 7780.125 - 8887.673+3344.012))
=10067.207

Note: The Operating Income data used here is four times the quarterly (Mar. 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 Maling Aquarius Co  (SHSE:600073) 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 Maling Aquarius Co's WACC % is 7.94%. Shanghai Maling Aquarius Co's ROIC % is -1.02% (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 Maling Aquarius Co ROIC % Related Terms

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


Shanghai Maling Aquarius Co (SHSE:600073) Business Description

Traded in Other Exchanges
N/A
Address
No. 400 Tongbei Road, Shanghai, Shanghai, CHN, 200082
Shanghai Maling Aquarius Co Ltd engages in the manufacturing of food products primarily in China. It offers meat and meat products, canned products, snack foods, seasonings, aquatic products, fruits and vegetables, and cooked food. It also offers drinking water and beverages. The company offers its products under the Guanshengyuan, White Rabbit, Merlin, Bergamot, Hua Tuo, Masanori, SF, Eisen, and 96858 brand names.
Executives
Wang De Qing Director
Wu Xiao Hong Supervisors

Shanghai Maling Aquarius Co (SHSE:600073) Headlines

No Headlines