GURUFOCUS.COM » STOCK LIST » Communication Services » Telecommunication Services » HKBN Ltd (HKSE:01310) » Definitions » ROC %

HKBN (HKSE:01310) ROC % : 1.04% (As of Feb. 2024)


View and export this data going back to 2015. Start your Free Trial

What is HKBN ROC %?

ROC % measures how well a company generates cash flow relative to the capital it has invested in its business. It is also called ROIC %. HKBN's annualized return on capital (ROC %) for the quarter that ended in Feb. 2024 was 1.04%.

As of today (2024-06-07), HKBN's WACC % is 6.80%. HKBN's ROC % is 4.83% (calculated using TTM income statement data). HKBN earns returns that do not match up to its cost of capital. It will destroy value as it grows.


HKBN ROC % Historical Data

The historical data trend for HKBN's ROC % 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.

HKBN ROC % Chart

HKBN Annual Data
Trend Aug14 Aug15 Aug16 Aug17 Aug18 Aug19 Aug20 Aug21 Aug22 Aug23
ROC %
Get a 7-Day Free Trial Premium Member Only Premium Member Only 3.69 3.32 2.63 3.95 4.47

HKBN Semi-Annual Data
Aug14 Feb15 Aug15 Feb16 Aug16 Feb17 Aug17 Feb18 Aug18 Feb19 Aug19 Feb20 Aug20 Feb21 Aug21 Feb22 Aug22 Feb23 Aug23 Feb24
ROC % 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 3.94 3.96 9.31 4.22 1.04

HKBN ROC % Calculation

HKBN's annualized Return on Capital (ROC %) for the fiscal year that ended in Aug. 2023 is calculated as:

ROC % (A: Aug. 2023 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (A: Aug. 2022 ) + Invested Capital (A: Aug. 2023 ))/ count )
=758.3 * ( 1 - -2.93% )/( (18520.275 + 16421.58)/ 2 )
=780.51819/17470.9275
=4.47 %

where

Invested Capital(A: Aug. 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))
=20427.098 - 1994.399 - ( 1129.226 - max(0, 3130.828 - 3043.252+1129.226))
=18520.275

Invested Capital(A: Aug. 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))
=18147.605 - 2005.54 - ( 1016.769 - max(0, 3112.14 - 2832.625+1016.769))
=16421.58

HKBN's annualized Return on Capital (ROC %) for the quarter that ended in Feb. 2024 is calculated as:

ROC % (Q: Feb. 2024 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Aug. 2023 ) + Invested Capital (Q: Feb. 2024 ))/ count )
=856.006 * ( 1 - 80.3% )/( (16421.58 + 15900.536)/ 2 )
=168.633182/16161.058
=1.04 %

where

Invested Capital(Q: Aug. 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))
=18147.605 - 2005.54 - ( 1016.769 - max(0, 3112.14 - 2832.625+1016.769))
=16421.58

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))
=17503.242 - 1875.55 - ( 804.443 - max(0, 2868.196 - 2595.352+804.443))
=15900.536

Note: The Operating Income data used here is two times the semi-annual (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.


HKBN  (HKSE:01310) ROC % Explanation

ROC % measures how well a company generates cash flow relative to the capital it has invested in its business. It is also called ROIC %. 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 ROC % 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, HKBN's WACC % is 6.80%. HKBN's ROC % is 4.83% (calculated using TTM income statement data). HKBN 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 %, ROC % 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.


HKBN ROC % Related Terms

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


HKBN (HKSE:01310) Business Description

Traded in Other Exchanges
Address
18 Kin Hong Street, 12th Floor, Trans Asia Centre, Kwai Chung, New Territories, Hong Kong, HKG
HKBN Ltd is a telecommunications company. The company derives revenue from broadband Internet services and voice services to both residential and enterprise customers. The principal activities of the Group are (i) provision of fixed telecommunications network services, international telecommunications services, and mobile services to residential and enterprise customers in Hong Kong, (ii) system integration services, (iii) product sales, and (iv) marketing and distribution of computer hardware and software, telecommunication products, office automation products and the provision of related services. The company has two segments Telecom and technology solutions (Hong Kong) and Telecom and technology solutions (non-Hong Kong) and the majority of its revenue is generated from Hong Kong.
Executives
Gic Private Limited 2102 Investment manager
Min Bryan Byungsuk 2201 Interest of corporation controlled by you
Bonderman David 2201 Interest of corporation controlled by you
Coulter James George 2201 Interest of corporation controlled by you
Kim Michael Byungju 2201 Interest of corporation controlled by you
Mbk Gp Iii, Inc. 2201 Interest of corporation controlled by you
Mbk Partners Fund Iii, L.p. 2201 Interest of corporation controlled by you
Mbk Partners Gp Iii, L.p. 2201 Interest of corporation controlled by you
Mbk Partners Jc Gp, Inc. 2201 Interest of corporation controlled by you
Mbk Partners Jc Gp, L.p. 2201 Interest of corporation controlled by you
Mbk Partners Jc, L.p. 2201 Interest of corporation controlled by you
Tpg Asia Advisors Vi, Inc. 2201 Interest of corporation controlled by you
Twin Holding Ltd 2101 Beneficial owner
Canada Pension Plan Investment Board

HKBN (HKSE:01310) Headlines

No Headlines