Exmar NV (FRA:1EX) ROC %: 6.38% (As of Dec. 2025)


FRA:1EX Exmar NV FRA:1EX
61 GF Score
Price €10.90
GF Value €6.74
Valuation Significantly Overvalued
! 9 Warning Signs
View Full Analysis

What is Exmar NV ROC %?

Exmar NV FRA:1EX +0.46% 61 ROC % is 6.38% as of Dec. 2025. GuruFocus rates FRA:1EX with a GF Score™ of 61/100 and a GF Value™ of €6.74 (Significantly Overvalued). The stock has 9 warning signs investors should review.

ROC % measures how well a company generates cash flow relative to the capital it has invested in its business. It is also called ROIC %. Exmar NV's annualized return on capital (ROC %) for the quarter that ended in Dec. 2025 was 6.38%.

As of today (2026-06-26), Exmar NV's WACC % is 6.97%. Exmar NV's ROC % is 8.92% (calculated using TTM income statement data). Exmar NV generates higher returns on investment than it costs the company to raise the capital needed for that investment. It 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.


Exmar NV  (FRA:1EX) 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, Exmar NV's WACC % is 6.97%. Exmar NV's ROC % is 8.92% (calculated using TTM income statement data). Exmar NV generates higher returns on investment than it costs the company to raise the capital needed for that investment. It 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.


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.


Exmar NV ROC % Related Terms


Exmar NV ROC % Historical Data

* Premium members only.

The historical data trend for Exmar NV'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.

Exmar NV ROC % Chart

Exmar NV Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
ROC %
Get a 7-Day Free Trial Premium Member Only Premium Member Only 2.01 -1.57 6.49 9.95 8.57

Exmar NV Semi-Annual Data
Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25
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 9.76 8.79 11.30 11.64 6.38
FRA:1EX
61GF Score
Exmar NV FRA:1EX
ROC % is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Exmar NV ROC % Calculation

Exmar NV's annualized Return on Capital (ROC %) for the fiscal year that ended in Dec. 2025 is calculated as:

ROC % (A: Dec. 2025 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (A: Dec. 2024 ) + Invested Capital (A: Dec. 2025 ))/ count )
=58.114 * ( 1 - 9.81% )/( (653.074 + 570.741)/ 2 )
=52.4130166/611.9075
=8.57 %

where

Invested Capital(A: 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))
=974.278 - 58.83 - ( 262.374 - max(0, 106.437 - 399.818+262.374))
=653.074

Invested Capital(A: Dec. 2025 )
=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))
=771.36 - 48.443 - ( 153.586 - max(0, 88.029 - 240.205+153.586))
=570.741

Exmar NV's annualized Return on Capital (ROC %) for the quarter that ended in Dec. 2025 is calculated as:

ROC % (Q: Dec. 2025 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Jun. 2025 ) + Invested Capital (Q: Dec. 2025 ))/ count )
=41.684 * ( 1 - 13.69% )/( (556.718 + 570.741)/ 2 )
=35.9774604/563.7295
=6.38 %

where

Invested Capital(Q: Dec. 2025 )
=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))
=771.36 - 48.443 - ( 153.586 - max(0, 88.029 - 240.205+153.586))
=570.741

Note: The Operating Income data used here is two times the semi-annual (Dec. 2025) data. The tax rate is limited to between 0% and 100%.

* 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.

Frequently Asked Questions Learn more about ROC % →
What does a ROC % of 6.38% mean?
Exmar NV (FRA:1EX) has a ROC % of 6.38% as of Dec. 2025. Return on capital is the ratio of current-period net income to average two-period capital. View historical data on Exmar NV and its competitors.
Is Exmar NV's ROC % too high?
Exmar NV's current ROC % is 6.38%. The Oil & Gas industry median ROC % is 3.63. Exmar NV's value of 6.38% is 75.8% above this industry median. Overall, Exmar NV has a GF Score™ of 61/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Exmar NV's ROC % compare to SLB and BKR?
Exmar NV's ROC % of 6.38% can be compared against companies in the Oil & Gas industry. The industry median ROC % is 3.63. Exmar NV's value of 6.38% is 75.8% above this benchmark. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good ROC % for an Oil & Gas company?
The median ROC % among Oil & Gas companies is 3.63, based on 997 companies in the industry. Companies in the top quartile (top 25%) have a ROC % significantly above this median, while those in the bottom quartile fall well below. However, ROC % should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Exmar NV's current ROC % of 6.38% is 75.8% above the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high ROC % mean?
A high ROC % can signal that a stock is expensive relative to its fundamentals. Return on capital is the ratio of current-period net income to average two-period capital. View historical data on Exmar NV and its competitors. For the Oil & Gas industry, the median ROC % is 3.63 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Exmar NV's current ROC % is 6.38%. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Exmar NV stock overvalued right now?
Based on GuruFocus' analysis, Exmar NV (FRA:1EX) is currently considered Significantly Overvalued. The stock's GF Value™ is €6.74, compared to a current price of €10.90 — trading 61.7% above its estimated fair value. The current ROC % is 6.38% and 75.8% above the Oil & Gas industry median of 3.63. Exmar NV's overall GF Score™ is 61/100 with 9 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is ROC % calculated?
ROC % is calculated from a company's financial statements. For Exmar NV (FRA:1EX), the current ROC % is 6.38% as of Dec. 2025. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Exmar NV (FRA:1EX) Overvalued in 2026?

Based on GuruFocus' analysis, Exmar NV stock appears to be overvalued. The current stock price of €10.90 is trading 61.7% above its estimated GF Value™ of €6.74. GuruFocus considers Exmar NV to be Significantly Overvalued.

Key valuation signals for FRA:1EX:

  • ROC %: 6.38%
  • GF Value™: €6.74 vs. price of €10.90 (61.7% above fair value)
  • GF Score™: 61/100 with 9 warning signs
  • Industry Position: 75.8% above the Oil & Gas median

No single metric tells the full story. See the FRA:1EX stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Exmar NV Business Description

Industry EnergyOil & Gas
Address De Gerlachekaai 20, Antwerpen, BEL, 2000
Exmar NV is a liquefied natural gas (LNG) and liquefied petroleum gas (LPG) carrier. It provides industrial marine and energy logistical solutions for transport, regasification and liquefaction within the oil and gas industry. The company has three reportable segments: Shipping, Infrastructure, and Supporting Services. The activities in the shipping segment include the transportation of liquefied gas products such as Liquid Petroleum Gas, anhydrous ammonia, and petrochemical gases. The infrastructure segment includes LNG infrastructure and Offshore, and the segment supporting services include specialized supporting services such as ship management services and travel agency services. The majority of the revenue is generated from the Shipping segment.
61GF Score

Get the complete analysis for FRA:1EX

ROC % is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

€10.90
Price
€6.74
GF Value