Rentokil Initial plc (RTO.L) Return on Invested Capital (ROIC) - Discounting Cash Flows
RTO.L
Rentokil Initial plc
RTO.L (LSE)

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 GBp

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 GBp

amounts except #

LTM
Feb 19
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 46,000 54,900 76,600 31,700 34,650 29,380 26,560 24,550 29,240 23,240 18,780
Income Tax Rate 25.38% 24.2% 22.72% 21.62% 19.04% 18.93% 16.16% 13.85% 4.29% 19.52% 21.82%
Net Operating Profit After Tax (NOPAT) 34,326 41,616 59,198 24,846 28,053 23,819 22,268 21,150 27,986 18,703 14,681
Total Stockholders Equity 526,900 422,900 408,900 409,900 126,440 112,970 100,170 83,220 93,370 36,060 21,230
Total Debt 608,400 410,900 473,200 539,600 193,240 339,870 136,060 126,560 123,490 133,780 119,800
Cash and Short Term Investments 169,100 91,100 156,300 208,900 59,790 234,010 30,960 12,810 31,060 16,980 20,190
Invested Capital 966,200 742,700 725,800 740,600 259,890 218,830 205,270 196,970 185,800 152,860 120,840
Return on Invested Capital (ROIC) 3.55% 5.6% 8.16% 3.36% 10.79% 10.88% 10.85% 10.74% 15.06% 12.24% 12.15%
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