One97 Communications Limited (PAYTM.NS) Return on Invested Capital (ROIC) - Discounting Cash Flows
PAYTM.NS
One97 Communications Limited
PAYTM.NS (NSE)

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 INR

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 INR

amounts except #

Average LTM
Jan 29
2025
Mar 31
2024
Mar 31
2023
Mar 31
2022
Mar 31
2021
Mar 31
2020
Mar 31
2019
Mar 31
2018
Mar 31
2017
Mar 31
Return on Invested Capital (ROIC) -20.09% 20.36% 2.24% 4.71% -6.05% -12.19% -18.8% -23.1% -63.62% 2.1% -106.5%
After-tax Operating Income -9,316 9,143 828.5 4,399 -6,151 -16,192 -12,126 -18,975 -36,386 1,540 -19,236
Operating Income -9,346 8,834 806 4,300 -6,035 -16,116 -12,107 -19,077 -36,442 1,538 -19,159
Income Tax Rate -1.1% -3.5% -2.79% -2.3% -1.93% -0.474% -0.159% 0.534% 0.154% -0.097% -0.402%
Invested Capital 70,497 44,900 37,041 93,466 101,669 132,801 64,493 82,139 57,194 73,200 18,069
Fixed (Non-Current) Assets 36,234 53,780 43,632 49,754 39,767 72,466 17,515 38,674 20,959 15,916 9,880
Current Assets 101,644 171,590 170,845 121,637 139,891 107,450 73,998 64,357 66,709 70,851 29,117
Current Liabilities 33,531 69,260 61,864 35,153 44,869 33,325 21,552 16,660 27,219 10,248 15,165
Cash 33,850 111,210 115,572 42,772 33,120 13,790 5,468 4,232 3,255 3,318 5,764
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