GURUFOCUS.COM » STOCK LIST » Real Estate » REITs » Merlin Properties SOCIMI SA (XMAD:MRL) » Definitions » ROIC %

Merlin Properties SOCIMI (XMAD:MRL) ROIC % : 2.88% (As of Dec. 2023)


View and export this data going back to 2014. Start your Free Trial

What is Merlin Properties SOCIMI 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 %. Merlin Properties SOCIMI's annualized return on invested capital (ROIC %) for the quarter that ended in Dec. 2023 was 2.88%.

As of today (2024-05-05), Merlin Properties SOCIMI's WACC % is 6.04%. Merlin Properties SOCIMI's ROIC % is 3.31% (calculated using TTM income statement data). Merlin Properties SOCIMI earns returns that do not match up to its cost of capital. It will destroy value as it grows.


Merlin Properties SOCIMI ROIC % Historical Data

The historical data trend for Merlin Properties SOCIMI'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.

Merlin Properties SOCIMI ROIC % Chart

Merlin Properties SOCIMI 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 2.85 2.68 2.05 2.16 3.30

Merlin Properties SOCIMI Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 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 2.75 2.80 3.22 2.96 2.88

Competitive Comparison of Merlin Properties SOCIMI's ROIC %

For the REIT - Office subindustry, Merlin Properties SOCIMI'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.


Merlin Properties SOCIMI's ROIC % Distribution in the REITs Industry

For the REITs industry and Real Estate sector, Merlin Properties SOCIMI's ROIC % distribution charts can be found below:

* The bar in red indicates where Merlin Properties SOCIMI's ROIC % falls into.



Merlin Properties SOCIMI ROIC % Calculation

Merlin Properties SOCIMI'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 )
=354.057 * ( 1 - -11.34% )/( (12328.352 + 11533.477)/ 2 )
=394.2070638/11930.9145
=3.30 %

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))
=12051.483 - 134.423 - ( 427.453 - max(0, 950.512 - 539.22+427.453))
=12328.352

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))
=12065.411 - 146.64 - ( 460.45 - max(0, 214.672 - 599.966+460.45))
=11533.477

Merlin Properties SOCIMI'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: Sep. 2023 ) + Invested Capital (Q: Dec. 2023 ))/ count )
=341.828 * ( 1 - 2.37% )/( (11647.511 + 11533.477)/ 2 )
=333.7266764/11590.494
=2.88 %

where

Invested Capital(Q: Sep. 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))
=12047.904 - 116.652 - ( 359.771 - max(0, 193.152 - 476.893+359.771))
=11647.511

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))
=12065.411 - 146.64 - ( 460.45 - max(0, 214.672 - 599.966+460.45))
=11533.477

Note: The Operating Income data used here is four times the quarterly (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.


Merlin Properties SOCIMI  (XMAD:MRL) 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, Merlin Properties SOCIMI's WACC % is 6.04%. Merlin Properties SOCIMI's ROIC % is 3.31% (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.


Merlin Properties SOCIMI ROIC % Related Terms

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


Merlin Properties SOCIMI (XMAD:MRL) Business Description

Traded in Other Exchanges
Address
Paseo de la Castellana 257, Madrid, ESP, 28046
Merlin Properties SOCIMI SA is a Spain-based company engaged in the operation of the real estate investment trust. The main activity of the company is the acquisition, active management, operation and selective rotation of quality commercial real estate assets in the "Core" and "Core-Plus" investment segments, mainly in Spain and, to a lesser extent, in Portugal. Its segments are based on the type of assets namely Office buildings, Net lease, Shopping centers, Logistics assets, and others. The company generates the maximum revenue from the Office buildings segment.

Merlin Properties SOCIMI (XMAD:MRL) Headlines

No Headlines