Tata Steel Limited (TATASTEEL.NS) Return on Invested Capital (ROIC) - Discounting Cash Flows
TATASTEEL.NS
Tata Steel Limited
TATASTEEL.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 14
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
2016
Mar 31
Return on Invested Capital (ROIC) 38.97% 22.45% 18.15% 231.7% 23.29% 58.88% 24.91% -27.33% 23.39% 30.39% -5.54% 28.33%
After-tax Operating Income 647,585 424,488 333,361 3,891,906 415,962 1,055,326 421,256 -495,227 396,637 444,597 -65,442 300,569
Operating Income 741,508 708,531 883,653 909,272 939,293 1,269,619 712,074 583,075 686,688 530,468 531,833 402,087
Income Tax Rate 24.43% 40.09% 62.27% -328% 55.72% 16.88% 40.84% 184.9% 42.24% 16.19% 112.3% 25.25%
Invested Capital 1,626,386 1,891,117 1,836,963 1,679,392 1,785,967 1,792,455 1,690,880 1,812,166 1,695,727 1,463,130 1,181,604 1,060,845
Fixed (Non-Current) Assets 1,780,611 2,189,427 2,110,033 2,028,753 2,013,562 1,928,890 1,852,753 1,916,867 1,745,914 1,418,808 1,224,112 1,157,599
Current Assets 662,736 666,226 683,915 705,482 866,655 925,566 602,119 587,327 589,910 678,772 509,225 474,901
Current Liabilities 738,425 897,588 860,936 984,035 972,951 905,954 708,671 616,609 610,341 556,614 503,410 505,566
Cash 78,536 66,948 96,050 70,808 121,299 156,047 55,321 75,420 29,755 77,835 48,323 66,090
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