Dollarama Inc. (DOL.TO) Return on Invested Capital (ROIC) - Discounting Cash Flows
DOL.TO
Dollarama Inc.
DOL.TO (TSX)

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 CAD

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 CAD

amounts except #

Average LTM
Jan 20
2025
Jan 31
2024
Jan 31
2023
Jan 31
2022
Jan 31
2021
Jan 31
2020
Jan 31
2019
Jan 31
2018
Jan 31
2017
Jan 31
2016
Jan 31
Return on Invested Capital (ROIC) 27.66% 24.12% 24.17% 26.19% 24.97% 23.73% 25.77% 25.09% 20.17% 47.33% 36.47% 26.23%
After-tax Operating Income 794.3 1,404 1,292 1,119 887.8 730.9 634.9 635.6 613.7 548.4 469.7 400.8
Operating Income 1,071 1,869 1,711 1,496 1,192 984.6 861 868.1 845.2 755.6 645.5 549.4
Income Tax Rate 26.18% 24.89% 24.46% 25.2% 25.48% 25.77% 26.26% 26.78% 27.39% 27.42% 27.23% 27.05%
Invested Capital 3,099 5,822 5,346 4,272 3,556 3,081 2,463 2,534 3,042 1,159 1,288 1,528
Fixed (Non-Current) Assets 3,160 5,906 5,281 3,955 3,663 3,346 3,123 2,952 2,671 1,364 1,304 1,197
Current Assets 927.3 1,495 1,201 1,309 1,157 717.4 1,100 764.5 709.6 570 559.1 616.9
Current Liabilities 845.9 1,374 1,014 677.8 1,163 911.9 1,321 1,092 288.6 720.9 513.4 227
Cash 142.8 205.5 122.7 313.9 101.3 71.06 439.1 90.46 50.37 54.84 62.02 59.18
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