GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Tobacco Products » PT Wismilak Inti Makmur Tbk (ISX:WIIM) » Definitions » ROIC %

PT Wismilak Inti Makmur Tbk (ISX:WIIM) ROIC % : 20.31% (As of Mar. 2024)


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

What is PT Wismilak Inti Makmur Tbk 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 %. PT Wismilak Inti Makmur Tbk's annualized return on invested capital (ROIC %) for the quarter that ended in Mar. 2024 was 20.31%.

As of today (2024-05-14), PT Wismilak Inti Makmur Tbk's WACC % is -1.79%. PT Wismilak Inti Makmur Tbk's ROIC % is 36.60% (calculated using TTM income statement data). PT Wismilak Inti Makmur Tbk generates higher returns on investment than it costs the company to raise the capital needed for that investment. It 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.


PT Wismilak Inti Makmur Tbk ROIC % Historical Data

The historical data trend for PT Wismilak Inti Makmur Tbk'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.

PT Wismilak Inti Makmur Tbk ROIC % Chart

PT Wismilak Inti Makmur Tbk 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 2.13 19.00 19.93 29.09 39.53

PT Wismilak Inti Makmur Tbk 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 50.20 60.61 78.91 15.00 20.31

Competitive Comparison of PT Wismilak Inti Makmur Tbk's ROIC %

For the Tobacco subindustry, PT Wismilak Inti Makmur Tbk'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.


PT Wismilak Inti Makmur Tbk's ROIC % Distribution in the Tobacco Products Industry

For the Tobacco Products industry and Consumer Defensive sector, PT Wismilak Inti Makmur Tbk's ROIC % distribution charts can be found below:

* The bar in red indicates where PT Wismilak Inti Makmur Tbk's ROIC % falls into.



PT Wismilak Inti Makmur Tbk ROIC % Calculation

PT Wismilak Inti Makmur Tbk'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 )
=617933.333 * ( 1 - 22.07% )/( (814093.254 + 1622004.363)/ 2 )
=481555.4464069/1218048.8085
=39.53 %

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))
=2168793.843 - 642625.496 - ( 712075.093 - max(0, 661604.83 - 1876123.954+712075.093))
=814093.254

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))
=2575756.968 - 654996.304 - ( 298756.301 - max(0, 718170.426 - 2214577.722+298756.301))
=1622004.363

PT Wismilak Inti Makmur Tbk'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 )
=455318.204 * ( 1 - 20.72% )/( (1622004.363 + 1933126.074)/ 2 )
=360976.2721312/1777565.2185
=20.31 %

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))
=2575756.968 - 654996.304 - ( 298756.301 - max(0, 718170.426 - 2214577.722+298756.301))
=1622004.363

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))
=2697323.168 - 567264.989 - ( 196932.105 - max(0, 693950.334 - 2264658.232+196932.105))
=1933126.074

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.


PT Wismilak Inti Makmur Tbk  (ISX:WIIM) 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, PT Wismilak Inti Makmur Tbk's WACC % is -1.79%. PT Wismilak Inti Makmur Tbk's ROIC % is 36.60% (calculated using TTM income statement data). PT Wismilak Inti Makmur Tbk generates higher returns on investment than it costs the company to raise the capital needed for that investment. It 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. PT Wismilak Inti Makmur Tbk 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 %, 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.


PT Wismilak Inti Makmur Tbk ROIC % Related Terms

Thank you for viewing the detailed overview of PT Wismilak Inti Makmur Tbk's ROIC % provided by GuruFocus.com. Please click on the following links to see related term pages.


PT Wismilak Inti Makmur Tbk (ISX:WIIM) Business Description

Traded in Other Exchanges
N/A
Address
Jalan Dr. Soetomo No.27, Jawa Timur, Surabaya, IDN, 60264
PT Wismilak Inti Makmur Tbk is an Indonesia-based company operating in the cigarette industry. It produces hand-rolled kretek cigarettes, machine-made kretek cigarettes, and cigars. The company's brands include Galan, Diplomat, and Wismilak. The operating segments of the organization are Cigarette Marketing and distribution. Geographically, the group has a business presence in Indonesia and other countries, of which a majority of the revenue is generated within Indonesia.

PT Wismilak Inti Makmur Tbk (ISX:WIIM) Headlines

No Headlines