CMO Group (LSE:CMO) ROIC % : -2.15% (As of Jun. 2023)

View and export this data going back to 2021. Start your Free Trial

What is CMO Group 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 %. CMO Group's annualized return on invested capital (ROIC %) for the quarter that ended in Jun. 2023 was -2.15%.

As of today (2024-05-15), CMO Group's WACC % is 9.66%. CMO Group's ROIC % is -0.64% (calculated using TTM income statement data). CMO Group earns returns that do not match up to its cost of capital. It will destroy value as it grows.

CMO Group ROIC % Historical Data

The historical data trend for CMO Group'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.

CMO Group ROIC % Chart

CMO Group Annual Data

Trend

Dec18

Dec19

Dec20

Dec21

Dec22

ROIC %

-1.33

-1.92

14.37

-5.37

4.25

CMO Group Semi-Annual Data
	Dec18	Dec19	Jun20	Dec20	Jun21	Dec21	Jun22	Dec22	Jun23
ROIC %	Get a 7-Day Free Trial				8.70	-19.43	2.71	-0.18	-2.15

Competitive Comparison of CMO Group's ROIC %

For the Home Improvement Retail subindustry, CMO Group'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.

CMO Group's ROIC % Distribution in the Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, CMO Group's ROIC % distribution charts can be found below:

* The bar in red indicates where CMO Group's ROIC % falls into.

CMO Group ROIC % Calculation

CMO Group's annualized Return on Invested Capital (ROIC %) for the fiscal year that ended in Dec. 2022 is calculated as:

	ROIC % (A: Dec. 2022 )
=	NOPAT	/	Average Invested Capital
=	Operating Income * ( 1 - Tax Rate % )	/	( (Invested Capital (A: Dec. 2021 )	+	Invested Capital (A: Dec. 2022 ))	/ count )
=	0.628 * ( 1 - -109.71% )	/	( (32.555	+	29.348)	/ 2 )
=	1.3169788	/	30.9515
=	4.25 %

where

	Invested Capital		(A: Dec. 2021 )
=	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	))
=	41.644	-	11.967	-	( 9.076	-	max(0, 20.37	-	17.492	+	9.076	))
=	32.555

	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	))
=	39.704	-	12.75	-	( 6.21	-	max(0, 16.79	-	14.396	+	6.21	))
=	29.348

CMO Group's annualized Return on Invested Capital (ROIC %) for the quarter that ended in Jun. 2023 is calculated as:

	ROIC % (Q: Jun. 2023 )
=	NOPAT	/	Average Invested Capital
=	Operating Income * ( 1 - Tax Rate % )	/	( (Invested Capital (Q: Dec. 2022 )	+	Invested Capital (Q: Jun. 2023 ))	/ count )
=	-0.736 * ( 1 - 17.82% )	/	( (29.348	+	27.01)	/ 2 )
=	-0.6048448	/	28.179
=	-2.15 %

where

	Invested Capital		(Q: 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	))
=	39.704	-	12.75	-	( 6.21	-	max(0, 16.79	-	14.396	+	6.21	))
=	29.348

	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	))
=	39.137	-	16.596	-	( 4.669	-	max(0, 17.182	-	12.713	+	4.669	))
=	27.01

Note: The Operating Income data used here is two times the semi-annual (Jun. 2023) data.

CMO Group (LSE:CMO) 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, CMO Group's WACC % is 9.66%. CMO Group's ROIC % is -0.64% (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.

CMO Group ROIC % Related Terms

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