Etalon Group (LSE:62UM) ROC % : 5.41% (As of Dec. 2022)

View and export this data going back to 2011. Start your Free Trial

What is Etalon Group 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 %. Etalon Group's annualized return on capital (ROC %) for the quarter that ended in Dec. 2022 was 5.41%.

As of today (2024-05-17), Etalon Group's WACC % is 0.00%. Etalon Group's ROC % is 0.00% (calculated using TTM income statement data). Etalon Group earns returns that do not match up to its cost of capital. It will destroy value as it grows.

Etalon Group ROC % Historical Data

The historical data trend for Etalon Group'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.

Etalon Group ROC % Chart

Etalon Group Annual Data

Trend

Dec13

Dec14

Dec15

Dec16

Dec17

Dec18

Dec19

Dec20

Dec21

Dec22

ROC %

Get a 7-Day Free Trial

-9.75

0.80

3.57

5.89

7.94

Etalon Group Semi-Annual Data
	Dec12	Jun13	Dec13	Jun14	Dec14	Jun15	Dec15	Jun16	Dec16	Dec17	Jun18	Dec18	Jun19	Dec19	Jun20	Dec20	Jun21	Dec21	Jun22	Dec22
ROC %	Get a 7-Day Free Trial															9.38	6.10	5.71	5.71	5.41

Etalon Group ROC % Calculation

Etalon Group's annualized Return on Capital (ROC %) for the fiscal year that ended in Dec. 2022 is calculated as:

	ROC % (A: Dec. 2022 )
=	NOPAT	/	Average Invested Capital
=	Operating Income * ( 1 - Tax Rate % )	/	( (Invested Capital (A: Dec. 2021 )	+	Invested Capital (A: Dec. 2022 ))	/ count )
=	255.163 * ( 1 - 18.17% )	/	( (2127.463	+	3132.549)	/ 2 )
=	208.7998829	/	2630.006
=	7.94 %

where

	Invested Capital		(A: Dec. 2021 )
=	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	))
=	3003.963	-	272.875	-	( 603.625	-	max(0, 741.611	-	2778.806	+	603.625	))
=	2127.463

	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	))
=	4053.023	-	531.405	-	( 389.069	-	max(0, 1127.271	-	3708.186	+	389.069	))
=	3132.549

Etalon Group's annualized Return on Capital (ROC %) for the quarter that ended in Dec. 2022 is calculated as:

	ROC % (Q: Dec. 2022 )
=	NOPAT	/	Average Invested Capital
=	Operating Income * ( 1 - Tax Rate % )	/	( (Invested Capital (Q: Jun. 2022 )	+	Invested Capital (Q: Dec. 2022 ))	/ count )
=	344.282 * ( 1 - 52.55% )	/	( (2908.074	+	3132.549)	/ 2 )
=	163.361809	/	3020.3115
=	5.41 %

where

	Invested Capital		(Q: 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	))
=	4040.765	-	510.524	-	( 622.167	-	max(0, 1171.551	-	3750.54	+	622.167	))
=	2908.074

	Invested Capital		(Q: 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	))
=	4053.023	-	531.405	-	( 389.069	-	max(0, 1127.271	-	3708.186	+	389.069	))
=	3132.549

Note: The Operating Income data used here is two times the semi-annual (Dec. 2022) data.

Etalon Group (LSE:62UM) 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, Etalon Group's WACC % is 0.00%. Etalon Group's ROC % is 0.00% (calculated using TTM income statement data). Etalon Group 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.

Etalon Group ROC % Related Terms

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

Etalon Group (LSE:62UM) Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Real Estate » Real Estate » Etalon Group PLC (LSE:62UM) » Definitions » ROC %

Traded in Other Exchanges

ETLN:Russia

Address

2-4 Arch. Makariou III Avenue, Capital Centre, 9th Floor, Nicosia, CYP, 1065

Website

https://www.etalongroup.com

Etalon Group PLC is a real estate and development, and construction company. Its core business is building housing projects in the Moscow Metropolitan area, the Russian Federation. It operates in three reportable segments namely Residential Development, Construction Services, and Other operations. The company generates maximum revenue from the Residential Development segment. Its Residential Development segment includes the construction of residential real estate including flats, built-in premises, and parking places. The Construction Services segment includes construction services for third parties and internal purposes. It derives a majority of its revenue from the Moscow metropolitan area.

Etalon Group (LSE:62UM) Headlines

No Headlines