Siemens AG (SIA.BR) Return on Invested Capital (ROIC) - Discounting Cash Flows
SIA.BR
Siemens AG
SIA.BR (BRU)

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
Jan 10
2022
Sep 30
2021
Sep 30
2020
Sep 30
2019
Sep 30
2018
Sep 30
2017
Sep 30
2016
Sep 30
2015
Sep 30
2014
Sep 30
2013
Sep 30
Return on Invested Capital (ROIC) 7.89% 11.72% 3.66% 6.73% 5.99% 7.29% 8.45% 8.32% 8.42% 8.24% 9.28% 8.71%
After-tax Operating Income 6,079 10,443 3,599 6,064 4,540 6,350 6,754 6,824 6,082 5,839 5,592 4,782
Operating Income 8,239 13,399 5,834 8,067 6,002 8,455 9,067 9,252 8,345 7,879 7,692 6,632
Income Tax Rate 26.77% 22.06% 38.31% 24.83% 24.37% 24.9% 25.52% 26.25% 27.12% 25.89% 27.31% 27.9%
Invested Capital 78,234 89,064 98,351 90,110 75,738 87,134 79,975 82,035 72,197 70,829 60,268 54,878
Fixed (Non-Current) Assets 74,148 84,071 92,673 87,267 70,928 79,878 74,345 75,375 70,388 68,906 56,803 54,999
Current Assets 56,264 59,613 58,829 52,340 52,968 70,370 64,570 58,429 55,329 51,442 48,076 46,937
Current Liabilities 41,864 44,818 42,686 39,952 34,117 50,723 47,874 43,394 42,916 39,562 36,598 37,868
Cash 10,314 9,802 10,465 9,545 14,041 12,391 11,066 8,375 10,604 9,957 8,013 9,190
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