Xiaomi Corporation (1810.HK) Return on Invested Capital (ROIC) - Discounting Cash Flows
1810.HK
Xiaomi Corporation
1810.HK (HKSE)

Estimated Value

%

* Values are not guaranteed, please do your own
research before making investment decisions.

Return on Invested Capital (ROIC)

The return on capital or invested capital in a business attempts to measure the return earned on capital invested in an investment.

Read more: Aswath Damodaran - Return Measures PDF

Interactive Assumptions

Historical Years

Historical Years

The number of years of historical data used to calculate averages and trends for analysis.

Historical ROIC Values

Monetary values in HKD

ROIC Formula

Return on Capital (ROIC) = After-tax Operating Income / Invested Capital

After-tax Operating Income or sometimes called Net Operating Profit After Tax (NOPAT) is calculated using the reported Earnings Before Interest and Taxes (EBIT) or Operating Income on the income statement adjusted for the tax liability.

After-tax Operating Income = Operating Income * (1 - Income Tax Rate)

There are two ways to calculate invested capital: One looks at the company's assets, and another looks at its financing from debt and equity. In this model, we are using the Asset based approach.

Invested Capital = Total Non-Current Assets + Total Current Assets - Total Current Liabilities - Cash and Equivalents

Monetary values in HKD

amounts except #

Average LTM
Jan 22
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
2019
Dec 31
2018
Dec 31
2017
Dec 31
2016
Dec 31
2015
Dec 31
Return on Invested Capital (ROIC) 14.26% 13.64% 10.89% 9.36% 1.19% 13.79% 25.89% 15.49% 2.28% 44.06% 10.62% 9.66%
After-tax Operating Income 14,945 39,952 21,851 17,470 2,027 25,220 26,803 10,927 1,318 15,382 1,767 1,672
Operating Income 17,629 47,137 26,066 22,006 3,187 31,935 28,546 13,155 1,362 14,660 4,225 1,639
Income Tax Rate 16.99% 15.24% 16.17% 20.61% 36.39% 21.03% 6.11% 16.93% 3.23% -4.92% 58.18% -2.07%
Invested Capital 121,248 292,900 200,568 186,670 169,926 182,887 103,520 70,525 57,874 34,908 16,643 17,308
Fixed (Non-Current) Assets 101,187 269,917 188,675 137,281 126,168 131,091 91,698 50,797 44,069 34,627 22,103 16,633
Current Assets 160,561 279,493 239,991 218,270 178,961 227,610 208,856 151,584 121,485 74,915 34,617 30,389
Current Liabilities 106,745 212,238 186,483 126,747 99,990 141,730 127,869 101,594 71,555 57,285 29,073 19,628
Cash 33,755 44,273 41,614 42,135 35,213 34,085 69,165 30,262 36,125 17,349 11,003 10,086
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program