GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Manufacturing - Apparel & Accessories » Tristate Holdings Ltd (HKSE:00458) » Definitions » ROIC %

Tristate Holdings (HKSE:00458) ROIC % : 5.88% (As of Jun. 2024)


View and export this data going back to 1988. Start your Free Trial

What is Tristate Holdings 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 %. Tristate Holdings's annualized return on invested capital (ROIC %) for the quarter that ended in Jun. 2024 was 5.88%.

As of today (2024-10-09), Tristate Holdings's WACC % is 11.18%. Tristate Holdings's ROIC % is 9.91% (calculated using TTM income statement data). Tristate Holdings earns returns that do not match up to its cost of capital. It will destroy value as it grows.


Tristate Holdings ROIC % Historical Data

The historical data trend for Tristate Holdings'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.

Tristate Holdings ROIC % Chart

Tristate Holdings 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 1.58 -5.59 3.40 3.49 11.77

Tristate Holdings Semi-Annual Data
Dec14 Jun15 Dec15 Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24
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 -2.87 8.27 8.52 14.61 5.88

Competitive Comparison of Tristate Holdings's ROIC %

For the Apparel Manufacturing subindustry, Tristate Holdings'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.


Tristate Holdings's ROIC % Distribution in the Manufacturing - Apparel & Accessories Industry

For the Manufacturing - Apparel & Accessories industry and Consumer Cyclical sector, Tristate Holdings's ROIC % distribution charts can be found below:

* The bar in red indicates where Tristate Holdings's ROIC % falls into.



Tristate Holdings ROIC % Calculation

Tristate Holdings'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 )
=358 * ( 1 - 27.18% )/( (2255.506 + 2175.25)/ 2 )
=260.6956/2215.378
=11.77 %

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))
=3076.209 - 530.462 - ( 290.241 - max(0, 1225.123 - 1754.825+290.241))
=2255.506

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))
=3116.678 - 488.546 - ( 452.882 - max(0, 1107.123 - 1843.724+452.882))
=2175.25

Tristate Holdings's annualized Return on Invested Capital (ROIC %) for the quarter that ended in Jun. 2024 is calculated as:

ROIC % (Q: Jun. 2024 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Dec. 2023 ) + Invested Capital (Q: Jun. 2024 ))/ count )
=205.466 * ( 1 - 34.22% )/( (2175.25 + 2420.341)/ 2 )
=135.1555348/2297.7955
=5.88 %

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))
=3116.678 - 488.546 - ( 452.882 - max(0, 1107.123 - 1843.724+452.882))
=2175.25

Invested Capital(Q: Jun. 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))
=3076.563 - 484.19 - ( 172.032 - max(0, 1123.794 - 1824.95+172.032))
=2420.341

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


Tristate Holdings  (HKSE:00458) 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, Tristate Holdings's WACC % is 11.18%. Tristate Holdings's ROIC % is 9.91% (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.


Tristate Holdings ROIC % Related Terms

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


Tristate Holdings Business Description

Traded in Other Exchanges
N/A
Address
66-72 Lei Muk Road, 5th Floor, Kwai Chung, New Territories, Hong Kong, HKG
Tristate Holdings Ltd is an investment holding company engaged in the apparel business. The company's segment comprises the Garment manufacturing and Brands business. Its garment manufacturing segment includes the manufacture of the garment. The Brands business segment is involved in the distribution, retail, and trading of branded products. It derives a majority of its revenue from the revenue of the People's Republic of China and also has a presence in the United Kingdom, Italy, the United States of America, and Canada. The company generates maximum revenue from the Garment manufacturing segment.
Executives
New Perfect Global Limited 2201 Interest of corporation controlled by you
Sun Lin 2202 Interest of your spouse
Wang Kin Chung, Peter 2202 Interest of your spouse
Silver Tree Holdings Inc. 2101 Beneficial owner
Ting Daisy 2202 Interest of your spouse

Tristate Holdings Headlines

No Headlines