Analog Devices, Inc. (ADI) Return on Invested Capital (ROIC) - Discounting Cash Flows
ADI
Analog Devices, Inc.
ADI (NASDAQ)

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 USD

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 USD

amounts except #

Average LTM
Jan 27
2025
Nov 01
2024
Nov 02
2023
Oct 31
2022
Oct 28
2021
Oct 30
2020
Oct 31
2019
Nov 02
2018
Oct 31
2017
Oct 31
2016
Nov 01
Return on Invested Capital (ROIC) 6.41% 5.8% 5.94% 4.32% 7.87% 6.27% 3.72% 7.32% 8.16% 9.31% 5.42%
After-tax Operating Income 2,072 2,452 2,510 1,870 3,512 2,908 1,771 1,394 1,569 1,729 1,002
Operating Income 2,303 2,932 3,002 2,033 3,823 3,279 1,692 1,498 1,711 1,900 1,163
Income Tax Rate 9.36% 16.4% 16.4% 7.99% 8.13% 11.3% -4.64% 6.93% 8.26% 8.96% 13.84%
Invested Capital 31,634 42,248 42,248 43,249 44,635 46,389 47,574 19,048 19,236 18,581 18,497 6,266
Fixed (Non-Current) Assets 30,883 40,885 40,885 42,744 44,410 45,364 46,944 18,951 19,408 18,338 18,790 2,995
Current Assets 4,395 7,108 7,108 5,485 4,384 4,938 5,378 2,518 1,985 2,112 2,351 4,975
Current Liabilities 2,200 3,246 3,246 2,988 3,201 2,443 2,770 1,365 1,509 1,052 1,596 782.9
Cash 1,444 2,499 2,499 1,991 958.1 1,471 1,978 1,056 648.3 816.6 1,048 921.1
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