JDE Peet's N.V. (JDEP.AS) Return on Invested Capital (ROIC) - Discounting Cash Flows
JDEP.AS
JDE Peet's N.V.
JDEP.AS (AMS)

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 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 EUR

amounts except #

Average LTM
Feb 11
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
2019
Dec 31
2018
Dec 31
2017
Dec 31
Return on Invested Capital (ROIC) 3.98% 3.83% 4.35% 2.9% 4.27% 5.07% 2.93% 4.17% 4.85% 3.43%
After-tax Operating Income 668.8 595.2 725.8 464.3 709.4 859.8 498.4 725.5 842.9 597.7
Operating Income 908.9 790 1,056 685 949 1,108 933 1,043 909 707
Income Tax Rate 26.17% 24.66% 31.27% 32.22% 25.25% 22.4% 46.58% 30.44% 7.27% 15.46%
Invested Capital 16,785 15,557 16,693 16,035 16,610 16,972 16,990 17,394 17,385 17,433
Fixed (Non-Current) Assets 19,291 19,267 20,027 19,005 19,404 19,310 18,917 19,501 19,254 18,933
Current Assets 3,123 4,250 4,017 4,136 3,222 2,313 1,819 2,323 2,363 3,662
Current Liabilities 4,661 7,023 6,087 5,058 5,049 3,989 3,332 3,619 3,470 4,326
Cash 966.8 937 1,264 2,048 967 662 414 811 762 836
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