GURUFOCUS.COM » STOCK LIST » Industrials » Business Services » Loomis AB (OTCPK:LOIMF) » Definitions » ROC %

Loomis AB (Loomis AB) ROC % : 5.91% (As of Mar. 2024)


View and export this data going back to 2009. Start your Free Trial

What is Loomis AB 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 %. Loomis AB's annualized return on capital (ROC %) for the quarter that ended in Mar. 2024 was 5.91%.

As of today (2024-05-15), Loomis AB's WACC % is 7.10%. Loomis AB's ROC % is 6.08% (calculated using TTM income statement data). Loomis AB earns returns that do not match up to its cost of capital. It will destroy value as it grows.


Loomis AB ROC % Historical Data

The historical data trend for Loomis AB'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.

Loomis AB ROC % Chart

Loomis AB Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
ROC %
Get a 7-Day Free Trial Premium Member Only Premium Member Only 8.15 5.06 5.38 6.66 6.60

Loomis AB Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
ROC % Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 6.45 5.46 6.44 6.59 5.91

Loomis AB ROC % Calculation

Loomis AB's annualized Return on Capital (ROC %) for the fiscal year that ended in Dec. 2023 is calculated as:

ROC % (A: Dec. 2023 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (A: Dec. 2022 ) + Invested Capital (A: Dec. 2023 ))/ count )
=285.057 * ( 1 - 30.45% )/( (2858.739 + 3148.203)/ 2 )
=198.2571435/3003.471
=6.60 %

where

Invested Capital(A: Dec. 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))
=3062.247 - 130.372 - ( 599.152 - max(0, 986.028 - 1059.164+599.152))
=2858.739

Invested Capital(A: 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))
=3527.141 - 138.044 - ( 751.54 - max(0, 1032.503 - 1273.397+751.54))
=3148.203

Loomis AB's annualized Return on Capital (ROC %) for the quarter that ended in Mar. 2024 is calculated as:

ROC % (Q: Mar. 2024 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Dec. 2023 ) + Invested Capital (Q: Mar. 2024 ))/ count )
=272.78 * ( 1 - 29.19% )/( (3148.203 + 3388.914)/ 2 )
=193.155518/3268.5585
=5.91 %

where

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))
=3527.141 - 138.044 - ( 751.54 - max(0, 1032.503 - 1273.397+751.54))
=3148.203

Invested Capital(Q: Mar. 2024 )
=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))
=3691.374 - 127.266 - ( 757.35 - max(0, 1179.296 - 1354.49+757.35))
=3388.914

Note: The Operating Income data used here is four times the quarterly (Mar. 2024) data.

* 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.


Loomis AB  (OTCPK:LOIMF) 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, Loomis AB's WACC % is 7.10%. Loomis AB's ROC % is 6.08% (calculated using TTM income statement data). Loomis AB 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.


Loomis AB ROC % Related Terms

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


Loomis AB (Loomis AB) Business Description

Traded in Other Exchanges
Address
Drottninggatan 82, 4th floor, P.O Box 702, Stockholm, SWE, 111 36
Loomis AB is a Sweden-based company primarily engaged in cash handling services, which include cash in transit, or CIT, and cash management services, or CMS. CIT involves transporting cash to and from stores, banks and ATMs. CMS involves moving cash from customers to Loomis' cash centers where Loomis counts and packages bills and coins with quality assurance. CMS also involves cash flow analyzing, forecasting, and reporting, as well as other customized solutions. Besides CIT and CMS, Loomis also provides cross-border transportation services and general cargo services. Its segments are Europe, the United States, and Loomis Pay.

Loomis AB (Loomis AB) Headlines

From GuruFocus

Loomis Interim Report January - September 2022

By PRNewswire PRNewswire 10-28-2022

Repurchase program of Loomis' shares

By PRNewswire PRNewswire 07-11-2022

Loomis AB's holding of own shares exceeds five percent

By PRNewswire PRNewswire 02-17-2023

Loomis Interim Report January - June 2023

By PRNewswire 07-21-2023

Repurchase program of Loomis' shares

By PRNewswire PRNewswire 07-11-2022

Loomis signs a three-year credit facility of EUR 150 million

By PRNewswire PRNewswire 01-27-2023

Repurchase program of Loomis' shares

By PRNewswire PRNewswire 06-01-2022

Repurchase program of Loomis' shares

By PRNewswire PRNewswire 07-01-2022

Loomis Annual General Meeting 2023

By PRNewswire PRNewswire 05-04-2023