GURUFOCUS.COM » STOCK LIST » Industrials » Construction » Downer EDI Ltd (OTCPK:DNERY) » Definitions » ROC %

DNERY (Downer EDI) ROC % : 1.51% (As of Dec. 2024)


View and export this data going back to 2008. Start your Free Trial

What is Downer EDI 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 %. Downer EDI's annualized return on capital (ROC %) for the quarter that ended in Dec. 2024 was 1.51%.

As of today (2025-03-15), Downer EDI's WACC % is 9.89%. Downer EDI's ROC % is 2.38% (calculated using TTM income statement data). Downer EDI earns returns that do not match up to its cost of capital. It will destroy value as it grows.


Downer EDI ROC % Historical Data

The historical data trend for Downer EDI'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.

Downer EDI ROC % Chart

Downer EDI Annual Data
Trend Jun15 Jun16 Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23 Jun24
ROC %
Get a 7-Day Free Trial Premium Member Only Premium Member Only 2.84 3.99 1.70 3.79 3.17

Downer EDI Semi-Annual Data
Jun15 Dec15 Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24
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 2.60 3.29 2.97 3.35 1.51

Downer EDI ROC % Calculation

Downer EDI's annualized Return on Capital (ROC %) for the fiscal year that ended in Jun. 2024 is calculated as:

ROC % (A: Jun. 2024 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (A: Jun. 2023 ) + Invested Capital (A: Jun. 2024 ))/ count )
=104.781 * ( 1 - 10.57% )/( (3031.811 + 2886.321)/ 2 )
=93.7056483/2959.066
=3.17 %

where

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))
=4908.926 - 1525.101 - ( 601.812 - max(0, 1927.919 - 2279.933+601.812))
=3031.811

Invested Capital(A: Jun. 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))
=4480.876 - 1355.312 - ( 568.858 - max(0, 1760.425 - 1999.668+568.858))
=2886.321

Downer EDI's annualized Return on Capital (ROC %) for the quarter that ended in Dec. 2024 is calculated as:

ROC % (Q: Dec. 2024 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Jun. 2024 ) + Invested Capital (Q: Dec. 2024 ))/ count )
=52.438 * ( 1 - 18.82% )/( (2886.321 + 2746.422)/ 2 )
=42.5691684/2816.3715
=1.51 %

where

Invested Capital(Q: Jun. 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))
=4480.876 - 1355.312 - ( 568.858 - max(0, 1760.425 - 1999.668+568.858))
=2886.321

Invested Capital(Q: Dec. 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))
=3932.426 - 1117.479 - ( 430.462 - max(0, 1604.053 - 1672.578+430.462))
=2746.422

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


Downer EDI  (OTCPK:DNERY) 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, Downer EDI's WACC % is 9.89%. Downer EDI's ROC % is 2.38% (calculated using TTM income statement data). Downer EDI 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.


Downer EDI ROC % Related Terms

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


Downer EDI Business Description

Traded in Other Exchanges
Address
39 Delhi Road, Level 2, Triniti III, Triniti Business Campus, North Ryde, Sydney, NSW, AUS, 2113
Downer operates engineering, construction, and maintenance; transport; technology and communications; utilities; and rail units. The future of Downer is focused on urban services, and mining and high-risk construction businesses have been sold. The engineering, construction, and maintenance business had exposure to mining and energy projects through consulting services. The mining division had provided contracted mining services. The rail division services and maintains passenger rolling stock, including locomotives and wagons.

Downer EDI Headlines

From GuruFocus

Half Year 2022 Downer EDI Ltd Earnings Call Transcript

By GuruFocus Research 03-03-2024

Full Year 2022 Downer EDI Ltd Earnings Call Transcript

By GuruFocus Research 03-03-2024

Downer EDI Ltd Trading Update Transcript

By GuruFocus Research 03-03-2024

Downer EDI Ltd Annual Shareholders Meeting Transcript

By GuruFocus Research 03-03-2024

Downer EDI Ltd Annual Shareholders Meeting Transcript

By GuruFocus Research 03-03-2024