GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Packaging & Containers » Verallia Deutschland AG (LTS:0M9X) » Definitions » ROC %

Verallia Deutschland AG (LTS:0M9X) ROC % : 12.42% (As of Jun. 2022)


View and export this data going back to 2013. Start your Free Trial

What is Verallia Deutschland AG 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 %. Verallia Deutschland AG's annualized return on capital (ROC %) for the quarter that ended in Jun. 2022 was 12.42%.

As of today (2024-05-18), Verallia Deutschland AG's WACC % is 0.00%. Verallia Deutschland AG's ROC % is 0.00% (calculated using TTM income statement data). Verallia Deutschland AG earns returns that do not match up to its cost of capital. It will destroy value as it grows.


Verallia Deutschland AG ROC % Historical Data

The historical data trend for Verallia Deutschland AG'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.

Verallia Deutschland AG ROC % Chart

Verallia Deutschland AG Annual Data
Trend Dec10 Dec11 Dec12 Dec13 Dec14 Dec15 Dec17 Dec18 Dec19 Dec20
ROC %
Get a 7-Day Free Trial Premium Member Only Premium Member Only 4.97 10.73 13.86 17.33 17.10

Verallia Deutschland AG Semi-Annual Data
Jun12 Dec12 Jun13 Dec13 Jun14 Dec14 Jun15 Dec15 Aug16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22
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 21.19 15.82 17.54 12.99 12.42

Verallia Deutschland AG ROC % Calculation

Verallia Deutschland AG's annualized Return on Capital (ROC %) for the fiscal year that ended in Dec. 2020 is calculated as:

ROC % (A: Dec. 2020 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (A: Dec. 2019 ) + Invested Capital (A: Dec. 2020 ))/ count )
=78.102 * ( 1 - 22.23% )/( (375.794 + 334.749)/ 2 )
=60.7399254/355.2715
=17.10 %

where

Invested Capital(A: Dec. 2019 )
=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))
=463.936 - 72.166 - ( 91.163 - max(0, 189.382 - 205.358+91.163))
=375.794

Invested Capital(A: Dec. 2020 )
=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))
=407.365 - 72.387 - ( 51.785 - max(0, 151.184 - 151.413+51.785))
=334.749

Verallia Deutschland AG's annualized Return on Capital (ROC %) for the quarter that ended in Jun. 2022 is calculated as:

ROC % (Q: Jun. 2022 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Dec. 2021 ) + Invested Capital (Q: Jun. 2022 ))/ count )
=69.78 * ( 1 - 27.95% )/( (354.798 + 455.027)/ 2 )
=50.27649/404.9125
=12.42 %

where

Invested Capital(Q: 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))
=484.676 - 91.493 - ( 82.748 - max(0, 166.982 - 205.367+82.748))
=354.798

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))
=610.098 - 137.898 - ( 17.173 - max(0, 176.832 - 262.169+17.173))
=455.027

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


Verallia Deutschland AG  (LTS:0M9X) 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, Verallia Deutschland AG's WACC % is 0.00%. Verallia Deutschland AG's ROC % is 0.00% (calculated using TTM income statement data). Verallia Deutschland AG 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.


Verallia Deutschland AG ROC % Related Terms

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


Verallia Deutschland AG (LTS:0M9X) Business Description

Traded in Other Exchanges
N/A
Address
Oberlandstrasse, Bad Wurzach, DEU, 88410
Verallia Deutschland AG is a Germany based company engaged in the manufacturing and selling glass bottles and glass containers. The glass products are produced for the beverage and food-stuffs industry. The company has a business presence in Germany and other international countries.

Verallia Deutschland AG (LTS:0M9X) Headlines

No Headlines