Svitzer Group AS (FRA:9Y1) ROC % : 5.39% (As of Dec. 2024)

View and export this data going back to 2024. Start your Free Trial

What is Svitzer Group AS 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 %. Svitzer Group AS's annualized return on capital (ROC %) for the quarter that ended in Dec. 2024 was 5.39%.

As of today (2025-03-16), Svitzer Group AS's WACC % is 6.17%. Svitzer Group AS's ROC % is 4.32% (calculated using TTM income statement data). Svitzer Group AS earns returns that do not match up to its cost of capital. It will destroy value as it grows.

Svitzer Group AS ROC % Historical Data

The historical data trend for Svitzer Group AS'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.

Svitzer Group AS ROC % Chart

Svitzer Group AS Annual Data

Trend

Dec21

Dec22

Dec23

Dec24

ROC %

4.18

4.22

4.15

4.10

Svitzer Group AS Semi-Annual Data
	Dec21	Dec22	Jun23	Dec23	Jun24	Dec24
ROC %	Get a 7-Day Free Trial			-	2.60	5.28	3.50	5.39

Svitzer Group AS ROC % Calculation

Svitzer Group AS's annualized Return on Capital (ROC %) for the fiscal year that ended in Dec. 2024 is calculated as:

	ROC % (A: Dec. 2024 )
=	NOPAT	/	Average Invested Capital
=	Operating Income * ( 1 - Tax Rate % )	/	( (Invested Capital (A: Dec. 2023 )	+	Invested Capital (A: Dec. 2024 ))	/ count )
=	108.613 * ( 1 - 30.41% )	/	( (2194.29	+	1491.345)	/ 2 )
=	75.5837867	/	1842.8175
=	4.10 %

where

	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	))
=	1927.031	-	127.19	-	( 42.665	-	max(0, 930.175	-	535.726	+	42.665	))
=	2194.29

	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	))
=	1676.255	-	122.826	-	( 95.472	-	max(0, 209.716	-	271.8	+	95.472	))
=	1491.345

Svitzer Group AS'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 )
=	106.2 * ( 1 - 22.71% )	/	( (1556.908	+	1491.345)	/ 2 )
=	82.08198	/	1524.1265
=	5.39 %

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	))
=	1664.766	-	0	-	( 107.858	-	max(0, 136.665	-	268.774	+	107.858	))
=	1556.908

	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	))
=	1676.255	-	122.826	-	( 95.472	-	max(0, 209.716	-	271.8	+	95.472	))
=	1491.345

Note: The Operating Income data used here is two times the semi-annual (Dec. 2024) data.

Svitzer Group AS (FRA:9Y1) 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, Svitzer Group AS's WACC % is 6.17%. Svitzer Group AS's ROC % is 4.32% (calculated using TTM income statement data). Svitzer Group AS 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.

Svitzer Group AS ROC % Related Terms

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

Svitzer Group AS Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Industrials » Transportation » Svitzer Group AS (FRA:9Y1) » Definitions » ROC %

Traded in Other Exchanges

SVZRF:USA SVITZR:Denmark

Address

Sundkrogsgade 17, Copenhagen, DNK, 2100

Website

https://www.svitzer.com

Svitzer Group AS is in sustainable marine services. It provides customers with business-critical and safe towage services and maritime solutions. Company have divided its towage service business into two main areas: Harbour Towage and Terminal Towage.

Svitzer Group AS Headlines

No Headlines