H.B. Fuller Company (FUL) Return on Invested Capital (ROIC) - Discounting Cash Flows
FUL
H.B. Fuller Company
FUL (NYSE)

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 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 USD

amounts except #

LTM
Feb 26
2025
Nov 29
2024
Nov 30
2023
Dec 02
2022
Dec 03
2021
Nov 27
2020
Nov 28
2019
Nov 30
2018
Dec 01
2017
Dec 02
2016
Dec 03
Operating Income 378.1 399.1 368.9 379.5 322.3 255.7 222.9 240.5 246.8 159.2 203.3
Income Tax Rate 30.62% 30.62% 30.19% 39.21% 29.96% 28.08% 25.3% 27.41% -3.85% 14.16% 28.85%
Net Operating Profit After Tax (NOPAT) 262.3 276.9 257.6 230.7 225.7 183.9 166.5 174.6 256.3 136.7 144.7
Total Stockholders Equity 2,003 2,003 1,829 1,755 1,610 1,597 1,381 1,222 1,152 1,044 937.9
Total Debt 2,017 2,017 2,075 1,903 1,800 1,649 1,802 1,979 2,248 2,452 703.3
Cash and Short Term Investments 107.2 107.2 169.4 179.5 79.91 61.79 100.5 112.2 150.8 194.4 142.2
Invested Capital 3,913 3,913 3,734 3,479 3,330 3,184 3,083 3,089 3,249 3,301 1,499
Return on Invested Capital (ROIC) 6.7% 7.08% 6.9% 6.63% 6.78% 5.78% 5.4% 5.65% 7.89% 4.14% 9.65%
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