DEME Group N.V. (DEME.BR) Return on Invested Capital (ROIC) - Discounting Cash Flows
DEME.BR
DEME Group N.V.
DEME.BR (BRU)

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 EUR

ROIC Formula

Return on Invested Capital (ROIC) = Net Operating Profit After Tax (NOPAT) / Invested Capital

The 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.

Net Operating Profit After Tax (NOPAT) = 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 financing based approach.

Invested Capital = Total Stockholders Equity + Total Debt - Cash and Short Term Investments

Monetary values in EUR

amounts except #

LTM
Feb 20
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
Operating Income 420.9 353.6 241.3 155.2 143.3 64.28 126.4 185 224.9 203.4 310.8
Income Tax Rate 23.32% 25.96% 22.76% 21.37% 20.94% 16.08% 19.77% 21.99% 21.72% 12.51% 20.51%
Net Operating Profit After Tax (NOPAT) 322.7 261.8 186.3 122.1 113.3 53.95 101.4 144.3 176 177.9 247.1
Total Stockholders Equity 2,172 2,118 1,910 1,754 1,580 1,467 1,435 1,401 1,322 1,221 1,133
Total Debt 1,128 762.3 901.3 1,043 921.3 1,111 1,184 843.2 720.4 679 647.9
Cash and Short Term Investments 709.1 853.4 389.1 522.3 528.6 621.9 475.1 287.4 470 572.1 446.7
Invested Capital 2,590 2,027 2,423 2,274 1,972 1,957 2,144 1,957 1,572 1,328 1,334
Return on Invested Capital (ROIC) 12.46% 12.92% 7.69% 5.37% 5.74% 2.76% 4.73% 7.38% 11.19% 13.4% 18.52%
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