GURUFOCUS.COM » STOCK LIST » Technology » Semiconductors » Mirai Semiconductors Co Ltd (XKRX:254490) » Definitions » ROIC %

Mirai Semiconductors Co (XKRX:254490) ROIC % : 10.90% (As of Mar. 2024)


View and export this data going back to 2023. Start your Free Trial

What is Mirai Semiconductors Co 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 %. Mirai Semiconductors Co's annualized return on invested capital (ROIC %) for the quarter that ended in Mar. 2024 was 10.90%.

As of today (2024-06-04), Mirai Semiconductors Co's WACC % is 9.00%. Mirai Semiconductors Co's ROIC % is 8.30% (calculated using TTM income statement data). Mirai Semiconductors Co earns returns that do not match up to its cost of capital. It will destroy value as it grows.


Mirai Semiconductors Co ROIC % Historical Data

The historical data trend for Mirai Semiconductors Co'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.

Mirai Semiconductors Co ROIC % Chart

Mirai Semiconductors Co Annual Data
Trend Dec20 Dec21 Dec22
ROIC %
17.22 26.84 17.35

Mirai Semiconductors Co Quarterly Data
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 8.55 6.83 6.40 11.34 10.90

Competitive Comparison of Mirai Semiconductors Co's ROIC %

For the Semiconductor Equipment & Materials subindustry, Mirai Semiconductors Co'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.


Mirai Semiconductors Co's ROIC % Distribution in the Semiconductors Industry

For the Semiconductors industry and Technology sector, Mirai Semiconductors Co's ROIC % distribution charts can be found below:

* The bar in red indicates where Mirai Semiconductors Co's ROIC % falls into.



Mirai Semiconductors Co ROIC % Calculation

Mirai Semiconductors Co'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 )
=22102.061 * ( 1 - 23.93% )/( (87284.362 + 106501.907)/ 2 )
=16813.0378027/96893.1345
=17.35 %

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))
=93107.952 - 3663.845 - ( 2159.745 - max(0, 43002.179 - 89110.271+2159.745))
=87284.362

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))
=114466.326 - 4657.393 - ( 3307.026 - max(0, 24586.086 - 109962.967+3307.026))
=106501.907

Mirai Semiconductors Co'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 )
=12910.424 * ( 1 - 20.7% )/( (60439.273 + 127375.794)/ 2 )
=10237.966232/93907.5335
=10.90 %

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))
=149322.717 - 19851.382 - ( 69032.062 - max(0, 53101.433 - 144479.913+69032.062))
=60439.273

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))
=161841.82 - 23885.148 - ( 10580.878 - max(0, 66243.369 - 156053.539+10580.878))
=127375.794

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.


Mirai Semiconductors Co  (XKRX:254490) 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, Mirai Semiconductors Co's WACC % is 9.00%. Mirai Semiconductors Co's ROIC % is 8.30% (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.


Mirai Semiconductors Co ROIC % Related Terms

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


Mirai Semiconductors Co (XKRX:254490) Business Description

Traded in Other Exchanges
N/A
Address
15, Gyeongin-ro 53-gil, 4403, Na-dong, Guro-gu, Seoul, KOR, 08217
Mirai Semiconductors Co Ltd is engaged in the semiconductors and related device business. It offers SD card, MSD card, card, memory card, flash, dram, EMMC, SSD, wafer and other products.

Mirai Semiconductors Co (XKRX:254490) Headlines

No Headlines