GURUFOCUS.COM » STOCK LIST » Energy » Oil & Gas » PAO Sovcomflot (MIC:FLOT) » Definitions » ROC %

PAO Sovcomflot (MIC:FLOT) ROC % : 16.92% (As of Jun. 2023)


View and export this data going back to 2020. Start your Free Trial

What is PAO Sovcomflot 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 %. PAO Sovcomflot's annualized return on capital (ROC %) for the quarter that ended in Jun. 2023 was 16.92%.

As of today (2024-05-25), PAO Sovcomflot's WACC % is 11.10%. PAO Sovcomflot's ROC % is 4.34% (calculated using TTM income statement data). PAO Sovcomflot earns returns that do not match up to its cost of capital. It will destroy value as it grows.


PAO Sovcomflot ROC % Historical Data

The historical data trend for PAO Sovcomflot'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.

PAO Sovcomflot ROC % Chart

PAO Sovcomflot Annual Data
Trend Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21
ROC %
Get a 7-Day Free Trial Premium Member Only 2.64 7.56 5.08 6.79 2.09

PAO Sovcomflot Quarterly Data
Jun17 Sep17 Dec17 Mar18 Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Jun23
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 -0.79 1.51 2.01 4.18 16.92

PAO Sovcomflot ROC % Calculation

PAO Sovcomflot's annualized Return on Capital (ROC %) for the fiscal year that ended in Dec. 2021 is calculated as:

ROC % (A: Dec. 2021 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (A: Dec. 2020 ) + Invested Capital (A: Dec. 2021 ))/ count )
=21299.49 * ( 1 - 48.88% )/( (532327.213 + 511255.853)/ 2 )
=10888.299288/521791.533
=2.09 %

where

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))
=577030.354 - 11641.231 - ( 63336.698 - max(0, 44579.957 - 77641.867+63336.698))
=532327.213

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))
=541488.169 - 11670.787 - ( 45396.384 - max(0, 42457.173 - 61018.702+45396.384))
=511255.853

PAO Sovcomflot's annualized Return on Capital (ROC %) for the quarter that ended in Jun. 2023 is calculated as:

ROC % (Q: Jun. 2023 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Dec. 2021 ) + Invested Capital (Q: Jun. 2023 ))/ count )
=100178.772 * ( 1 - 15.77% )/( (511255.853 + 486168.283)/ 2 )
=84380.5796556/498712.068
=16.92 %

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))
=541488.169 - 11670.787 - ( 45396.384 - max(0, 42457.173 - 61018.702+45396.384))
=511255.853

Invested Capital(Q: 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))
=551592.012 - 21655.899 - ( 87324.646 - max(0, 71552.044 - 115319.874+87324.646))
=486168.283

Note: The Operating Income data used here is four times the quarterly (Jun. 2023) 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.


PAO Sovcomflot  (MIC:FLOT) 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, PAO Sovcomflot's WACC % is 11.10%. PAO Sovcomflot's ROC % is 4.34% (calculated using TTM income statement data). PAO Sovcomflot 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.


PAO Sovcomflot ROC % Related Terms

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


PAO Sovcomflot (MIC:FLOT) Business Description

Traded in Other Exchanges
N/A
Address
6 Gasheka Street, Moscow, RUS, 125047
PAO Sovcomflot is a shipping company. It provides maritime transportation of hydrocarbons, as well as the servicing and support of offshore exploration and oil and gas production. The company's operating segment includes Offshore services; Gas transportation; Crude oil transportation; Oil products transportation and others. It generates maximum revenue from the Offshore services segment.

PAO Sovcomflot (MIC:FLOT) Headlines

From GuruFocus

Top 5 4th Quarter Trades of WHITE PINE CAPITAL LLC

By GuruFocus Research GuruFocus Editor 02-21-2023

Top 5 4th Quarter Trades of WHITE PINE CAPITAL LLC

By GuruFocus Research GuruFocus Editor 02-12-2023

Stillwater Capital Advisors, LLC's Top 5 Sells of the 3rd Quarter

By GuruFocus Research GuruFocus Editor 10-14-2022

Top 5 4th Quarter Trades of Alpha Cubed Investments, LLC

By GuruFocus Research GuruFocus Editor 01-25-2023

Demars Financial Group, LLC Buys 3, Sells 2 in 3rd Quarter

By GuruFocus Research GuruFocus Editor 10-21-2022

Top 5 2nd Quarter Trades of Bigelow Investment Advisors, LLC

By GuruFocus Research GuruFocus Editor 07-18-2022