Australian Dairy Nutritionals (ASX:AHF) ROC % : -14.31% (As of Dec. 2023)

View and export this data going back to 2006. Start your Free Trial

What is Australian Dairy Nutritionals ROC %?

ROC % measures how well a company generates cash flow relative to the capital it has invested in its business. It is also called ROIC %. Australian Dairy Nutritionals's annualized return on capital (ROC %) for the quarter that ended in Dec. 2023 was -14.31%.

As of today (2024-05-16), Australian Dairy Nutritionals's WACC % is 2.83%. Australian Dairy Nutritionals's ROC % is -20.18% (calculated using TTM income statement data). Australian Dairy Nutritionals earns returns that do not match up to its cost of capital. It will destroy value as it grows.

Australian Dairy Nutritionals ROC % Historical Data

The historical data trend for Australian Dairy Nutritionals's ROC % can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Australian Dairy Nutritionals ROC % Chart

Australian Dairy Nutritionals Annual Data

Trend

Jun14

Jun15

Jun16

Jun17

Jun18

Jun19

Jun20

Jun21

Jun22

Jun23

ROC %

Get a 7-Day Free Trial

-7.75

-8.34

-10.08

-14.29

-16.92

Australian Dairy Nutritionals Semi-Annual Data
	Jun14	Dec14	Jun15	Dec15	Jun16	Dec16	Jun17	Dec17	Jun18	Dec18	Jun19	Dec19	Jun20	Dec20	Jun21	Dec21	Jun22	Dec22	Jun23	Dec23
ROC %	Get a 7-Day Free Trial															-6.83	-21.75	-9.87	-25.94	-14.31

Australian Dairy Nutritionals ROC % Calculation

Australian Dairy Nutritionals's annualized Return on Capital (ROC %) for the fiscal year that ended in Jun. 2023 is calculated as:

	ROC % (A: Jun. 2023 )
=	NOPAT	/	Average Invested Capital
=	Operating Income * ( 1 - Tax Rate % )	/	( (Invested Capital (A: Jun. 2022 )	+	Invested Capital (A: Jun. 2023 ))	/ count )
=	-6.143 * ( 1 - 0% )	/	( (39.333	+	33.288)	/ 2 )
=	-6.143	/	36.3105
=	-16.92 %

where

	Invested Capital		(A: Jun. 2022 )
=	Total Assets	-	Accounts Payable & Accrued Expense	-	Excess Cash
=	Total Assets	-	Accounts Payable & Accrued Expense	-	( Cash, Cash Equivalents, Marketable Securities	-	max(0, Total Current Liabilities	-	Total Current Assets	+	Cash, Cash Equivalents, Marketable Securities	))
=	44.603	-	2.838	-	( 2.432	-	max(0, 4.213	-	12.066	+	2.432	))
=	39.333

	Invested Capital		(A: Jun. 2023 )
=	Total Assets	-	Accounts Payable & Accrued Expense	-	Excess Cash
=	Total Assets	-	Accounts Payable & Accrued Expense	-	( Cash, Cash Equivalents, Marketable Securities	-	max(0, Total Current Liabilities	-	Total Current Assets	+	Cash, Cash Equivalents, Marketable Securities	))
=	36.24	-	0.945	-	( 2.007	-	max(0, 2.2	-	4.677	+	2.007	))
=	33.288

Australian Dairy Nutritionals's annualized Return on Capital (ROC %) for the quarter that ended in Dec. 2023 is calculated as:

	ROC % (Q: Dec. 2023 )
=	NOPAT	/	Average Invested Capital
=	Operating Income * ( 1 - Tax Rate % )	/	( (Invested Capital (Q: Jun. 2023 )	+	Invested Capital (Q: Dec. 2023 ))	/ count )
=	-4.722 * ( 1 - 0% )	/	( (33.288	+	32.719)	/ 2 )
=	-4.722	/	33.0035
=	-14.31 %

where

	Invested Capital		(Q: Jun. 2023 )
=	Total Assets	-	Accounts Payable & Accrued Expense	-	Excess Cash
=	Total Assets	-	Accounts Payable & Accrued Expense	-	( Cash, Cash Equivalents, Marketable Securities	-	max(0, Total Current Liabilities	-	Total Current Assets	+	Cash, Cash Equivalents, Marketable Securities	))
=	36.24	-	0.945	-	( 2.007	-	max(0, 2.2	-	4.677	+	2.007	))
=	33.288

	Invested Capital		(Q: Dec. 2023 )
=	Total Assets	-	Accounts Payable & Accrued Expense	-	Excess Cash
=	Total Assets	-	Accounts Payable & Accrued Expense	-	( Cash, Cash Equivalents, Marketable Securities	-	max(0, Total Current Liabilities	-	Total Current Assets	+	Cash, Cash Equivalents, Marketable Securities	))
=	34.091	-	0.969	-	( 0.403	-	max(0, 2.405	-	10.919	+	0.403	))
=	32.719

Note: The Operating Income data used here is two times the semi-annual (Dec. 2023) data.

Australian Dairy Nutritionals (ASX:AHF) ROC % Explanation

ROC % measures how well a company generates cash flow relative to the capital it has invested in its business. It is also called ROIC %. The reason book values of debt and equity are used is because the book values are the capital the company received when issuing the debt or receiving the equity investments.

There are four key components to this definition. The first is the use of operating income or EBIT rather than net income in the numerator. The second is the tax adjustment to this operating income or EBIT, computed as a hypothetical tax based on an effective or marginal tax rate. The third is the use of book values for invested capital, rather than market values. The final is the timing difference; the capital invested is from the end of the prior year whereas the operating income or EBIT is the current year's number.

Why is ROC % important?

Because it costs money to raise capital. A firm that generates higher returns on investment than it costs the company to raise the capital needed for that investment is earning excess returns. A firm that expects to continue generating positive excess returns on new investments in the future will see its value increase as growth increases, whereas a firm that earns returns that do not match up to its cost of capital will destroy value as it grows.

As of today, Australian Dairy Nutritionals's WACC % is 2.83%. Australian Dairy Nutritionals's ROC % is -20.18% (calculated using TTM income statement data). Australian Dairy Nutritionals earns returns that do not match up to its cost of capital. It will destroy value as it grows.

Be Aware

Like ROE % and ROA %, ROC % is calculated with only 12 months of data. Fluctuations in the company's earnings or business cycles can affect the ratio drastically. It is important to look at the ratio from a long term perspective.

Australian Dairy Nutritionals ROC % Related Terms

Thank you for viewing the detailed overview of Australian Dairy Nutritionals's ROC % provided by GuruFocus.com. Please click on the following links to see related term pages.

Australian Dairy Nutritionals (ASX:AHF) Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Australian Dairy Nutritionals Ltd (ASX:AHF) » Definitions » ROC %

Comparable Companies

Traded in Other Exchanges

N/A

Address

160 Depot Road, Camperdown, Sydney, VIC, AUS, 3260

Website

https://www.adfl.com.au

Australian Dairy Nutritionals Ltd is a vertically integrated dairy producer in Australia. The company's operating segment includes Nutritional Powders and Dairy Processing. It generates maximum revenue from the Dairy Processing segment. Dairy Processing segment includes the processing and sale of dairy products to domestic markets. The Dairy Farms segment includes the ownership and operation of dairy farms and dairy livestock for the production and sale of fresh raw milk for conversion to milk and milk products. Its product portfolio includes Milk; Yoghurt; Butter and Stockist. Geographically, it derives a majority of its revenue from Australia.

Australian Dairy Nutritionals (ASX:AHF) Headlines

No Headlines