GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Restaurants » Shanghai XNG Holdings Ltd (HKSE:03666) » Definitions » ROIC %

Shanghai XNG Holdings (HKSE:03666) ROIC % : -22.14% (As of Dec. 2023)


View and export this data going back to 2012. Start your Free Trial

What is Shanghai XNG Holdings 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 XNG Holdings's annualized return on invested capital (ROIC %) for the quarter that ended in Dec. 2023 was -22.14%.

As of today (2024-06-05), Shanghai XNG Holdings's WACC % is 5.76%. Shanghai XNG Holdings's ROIC % is -10.38% (calculated using TTM income statement data). Shanghai XNG Holdings earns returns that do not match up to its cost of capital. It will destroy value as it grows.


Shanghai XNG Holdings ROIC % Historical Data

The historical data trend for Shanghai XNG Holdings'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 XNG Holdings ROIC % Chart

Shanghai XNG Holdings 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 -9.58 -23.21 -3.77 -16.10 -9.55

Shanghai XNG Holdings Semi-Annual Data
Jun14 Dec14 Jun15 Dec15 Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23
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 -11.57 -24.69 2.74 -1.99 -22.14

Competitive Comparison of Shanghai XNG Holdings's ROIC %

For the Restaurants subindustry, Shanghai XNG Holdings'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 XNG Holdings's ROIC % Distribution in the Restaurants Industry

For the Restaurants industry and Consumer Cyclical sector, Shanghai XNG Holdings's ROIC % distribution charts can be found below:

* The bar in red indicates where Shanghai XNG Holdings's ROIC % falls into.



Shanghai XNG Holdings ROIC % Calculation

Shanghai XNG Holdings'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 )
=-37.884 * ( 1 - -17.45% )/( (551.975 + 380.1)/ 2 )
=-44.494758/466.0375
=-9.55 %

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))
=422.493 - 68.495 - ( 69.929 - max(0, 313.425 - 115.448+69.929))
=551.975

Shanghai XNG Holdings's annualized Return on Invested Capital (ROIC %) for the quarter that ended in Dec. 2023 is calculated as:

ROIC % (Q: Dec. 2023 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Jun. 2023 ) + Invested Capital (Q: Dec. 2023 ))/ count )
=-71.584 * ( 1 - -13.44% )/( (353.413 + 380.1)/ 2 )
=-81.2048896/366.7565
=-22.14 %

where

Invested Capital(Q: Jun. 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))
=351.415 - 170.857 - ( 73.038 - max(0, 284.993 - 112.138+73.038))
=353.413

Note: The Operating Income data used here is two times the semi-annual (Dec. 2023) 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 XNG Holdings  (HKSE:03666) 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 XNG Holdings's WACC % is 5.76%. Shanghai XNG Holdings's ROIC % is -10.38% (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 XNG Holdings ROIC % Related Terms

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


Shanghai XNG Holdings (HKSE:03666) Business Description

Traded in Other Exchanges
N/A
Address
No.100 Zunyi Road, Room 1601-05, 16th Floor, Building A, Changning District, Shanghai, CHN, 200051
Shanghai XNG Holdings Ltd is an investment holding principally engaged in operating restaurant chain stores in Mainland China and Hong Kong. Its brands include Shanghai Min, Maison De L'Hui, the Dining Room, Oreno, and Wolfgang Puck. It operates as one business unit based on brands and services. Geographically, the company develops its revenue from mainland China.
Executives
Gu Dorson 2101 Beneficial owner
Alpadis Group Holding Ag
Esseiva Alain
Alpadis Trust (switzerland) Ag
Teo Wei Lee 2202 Interest of your spouse
Alpadis Trust (hk) Limited
Esseiva Alain
Heer Dominik Philipp
Heer Krinya 2202 Interest of your spouse
Li Shuming 2101 Beneficial owner
Wang Huili 2101 Beneficial owner
Wang Huimin 2501 Other
Alpadis Group Holding Sa 2201 Interest of corporation controlled by you
Zhu Xiaoxia 2101 Beneficial owner
Shen Xia

Shanghai XNG Holdings (HKSE:03666) Headlines

No Headlines