GURUFOCUS.COM » STOCK LIST » Communication Services » Interactive Media » Archosaur Games Inc (HKSE:09990) » Definitions » ROIC %

Archosaur Games (HKSE:09990) ROIC % : -20.66% (As of Dec. 2023)


View and export this data going back to 2020. Start your Free Trial

What is Archosaur Games 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 %. Archosaur Games's annualized return on invested capital (ROIC %) for the quarter that ended in Dec. 2023 was -20.66%.

As of today (2024-06-03), Archosaur Games's WACC % is 13.40%. Archosaur Games's ROIC % is -37.88% (calculated using TTM income statement data). Archosaur Games earns returns that do not match up to its cost of capital. It will destroy value as it grows.


Archosaur Games ROIC % Historical Data

The historical data trend for Archosaur Games'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.

Archosaur Games ROIC % Chart

Archosaur Games Annual Data
Trend Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
ROIC %
Get a 7-Day Free Trial 75.30 20.35 -62.63 -93.19 -37.77

Archosaur Games Semi-Annual Data
Dec17 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 -78.07 -74.97 -97.17 -54.60 -20.66

Competitive Comparison of Archosaur Games's ROIC %

For the Electronic Gaming & Multimedia subindustry, Archosaur Games'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.


Archosaur Games's ROIC % Distribution in the Interactive Media Industry

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

* The bar in red indicates where Archosaur Games's ROIC % falls into.



Archosaur Games ROIC % Calculation

Archosaur Games'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 )
=-332.334 * ( 1 - 3.75% )/( (873.047 + 820.605)/ 2 )
=-319.871475/846.826
=-37.77 %

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))
=3298.056 - 183.8 - ( 2265.263 - max(0, 300.339 - 2541.548+2265.263))
=873.047

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))
=3000.917 - 175.07 - ( 2166.13 - max(0, 419.508 - 2424.75+2166.13))
=820.605

Archosaur Games'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 )
=-195.878 * ( 1 - 12.43% )/( (839.767 + 820.605)/ 2 )
=-171.5303646/830.186
=-20.66 %

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))
=3131.034 - 147.67 - ( 2145.568 - max(0, 401.82 - 2545.417+2145.568))
=839.767

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))
=3000.917 - 175.07 - ( 2166.13 - max(0, 419.508 - 2424.75+2166.13))
=820.605

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.


Archosaur Games  (HKSE:09990) 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, Archosaur Games's WACC % is 13.40%. Archosaur Games's ROIC % is -37.88% (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.


Archosaur Games ROIC % Related Terms

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


Archosaur Games (HKSE:09990) Business Description

Traded in Other Exchanges
N/A
Address
No.11 HePingLi East Street, 4th Floor, No. 8 Hangxing Science Park, Dongcheng District, Beijing, CHN, 100013
Archosaur Games Inc is a mobile game developer in China. The company's games include real 3D mobile MMORPG grand strategy wargames, Loong Craft; Dragon Raja which is a real 3D mobile MMORPG powered by Unreal Engine 4; and real 3D turn-based mobile MMORPGs, Fantasy Zhuxian.
Executives
Gic Private Limited 2102 Investment manager
Li Qing
Tencent Holdings Limited
Cresc Chorus Limited 2101 Beneficial owner
Luckq Technology Limited 2201 Interest of corporation controlled by you
Chi Yufeng 2201 Interest of corporation controlled by you
Perfect Freedom Company Limited 2201 Interest of corporation controlled by you
Perfect Game Speed Company Limited 2201 Interest of corporation controlled by you
Perfect World Interactive Entertainment Co., Ltd. 2101 Beneficial owner
Wan Mei Shi Jie Bei Jing Ruan Jian Ke Ji Fa Zhan You Xian Gong Si 2201 Interest of corporation controlled by you
Wan Mei Shi Jie You Xi You Xian Ze Ren Gong Si 2201 Interest of corporation controlled by you
Wan Mei Shi Jie Gu Fen You Xian Gong Si 2201 Interest of corporation controlled by you
Image Frame Investment (hk) Limited

Archosaur Games (HKSE:09990) Headlines

No Headlines