NSRCF has been successfully added to your Stock Email Alerts list.
You can manage your stock email alerts here.
NSRCF has been removed from your Stock Email Alerts list.
Please enter Portfolio Name for new portfolio.
ROC % measures how well a company generates cash flow relative to the capital it has invested in its business. It is also called ROIC %. NextSource Materials's annualized return on capital (ROC %) for the quarter that ended in Dec. 2024 was -11.70%.
As of today (2025-03-15), NextSource Materials's WACC % is 5.92%. NextSource Materials's ROC % is -12.23% (calculated using TTM income statement data). NextSource Materials earns returns that do not match up to its cost of capital. It will destroy value as it grows.
The historical data trend for NextSource Materials'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.
NextSource Materials Annual Data | |||||||||||||||||||||
Trend | Jun15 | Jun16 | Jun17 | Jun18 | Jun19 | Jun20 | Jun21 | Jun22 | Jun23 | Jun24 | |||||||||||
ROC % | Get a 7-Day Free Trial |
![]() |
![]() |
-268.58 | -21.66 | -5.65 | -10.51 | -11.22 |
NextSource Materials Quarterly Data | ||||||||||||||||||||
Mar20 | Jun20 | Sep20 | Dec20 | Mar21 | Jun21 | Sep21 | Dec21 | Mar22 | Jun22 | Sep22 | Dec22 | Mar23 | Jun23 | Sep23 | Dec23 | Mar24 | Jun24 | Sep24 | Dec24 | |
ROC % | Get a 7-Day Free Trial |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
-15.20 | -12.75 | -11.08 | -12.55 | -11.70 |
NextSource Materials's annualized Return on Capital (ROC %) for the fiscal year that ended in Jun. 2024 is calculated as:
ROC % (A: Jun. 2024 ) | ||||||
= | NOPAT | / | Average Invested Capital | |||
= | Operating Income * ( 1 - Tax Rate % ) | / | ( (Invested Capital (A: Jun. 2023 ) | + | Invested Capital (A: Jun. 2024 )) | / count ) |
= | -7.376 * ( 1 - -2.81% ) | / | ( (49.842 | + | 85.274) | / 2 ) |
= | -7.5832656 | / | 67.558 | |||
= | -11.22 % |
where
Invested Capital | (A: 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 | )) |
= | 52.977 | - | 3.015 | - | ( 6.885 | - | max(0, 7.902 | - | 8.022 | + | 6.885 | )) |
= | 49.842 |
Invested Capital | (A: 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 | )) |
= | 92.849 | - | 4.473 | - | ( 10.77 | - | max(0, 10.433 | - | 13.535 | + | 10.77 | )) |
= | 85.274 |
NextSource Materials'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: Sep. 2024 ) | + | Invested Capital (Q: Dec. 2024 )) | / count ) |
= | -10.54 * ( 1 - -2.12% ) | / | ( (93.257 | + | 90.702) | / 2 ) |
= | -10.763448 | / | 91.9795 | |||
= | -11.70 % |
where
Invested Capital | (Q: Sep. 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 | )) |
= | 92.687 | - | 7.426 | - | ( 3.633 | - | max(0, 14.965 | - | 6.969 | + | 3.633 | )) |
= | 93.257 |
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 | )) |
= | 96.581 | - | 6.094 | - | ( 3.317 | - | max(0, 11.339 | - | 11.124 | + | 3.317 | )) |
= | 90.702 |
Note: The Operating Income data used here is four times the quarterly (Dec. 2024) 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.
NextSource Materials (OTCPK:NSRCF) 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, NextSource Materials's WACC % is 5.92%. NextSource Materials's ROC % is -12.23% (calculated using TTM income statement data). NextSource Materials 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.
Thank you for viewing the detailed overview of NextSource Materials's ROC % provided by GuruFocus.com. Please click on the following links to see related term pages.
Marc Johnson | officer: Chief Financial Officer | 2709-25 CAPREOL COURT, TORONTO A6 M5V3Z7 |
Robin Borley | director | PO BOX 7377, SECUNDA T3 2302 |
Dino Arduino Comand | director | 131 GARDEN AVENUE, ANCASTER A6 L9G4V9 |
Dalton Leroy Larson | director | 3629 CANTERBURY DRIVE, SURREY A1 V3Z 0X5 |
Vr Capital Holdings Ltd. | 10 percent owner | C/O INTERTRUST CORPORATE SVCS (CAYMAN), 190 ELGIN AVENUE, GEORGE TOWN, GRAND CAYMAN E9 KY1-9005 |
Vr Capital Participation Ltd. | 10 percent owner | C/O INTERTRUST CORPORATE SVCS (CAYMAN), 190 ELGIN AVENUE, GEORGE TOWN, GRAND CAYMAN E9 KY1-9005 |
Richard Deitz | 10 percent owner | NIDDRY LODGE, 51 HOLLAND STREET, LONDON X0 W8 7JB |
Vr Capital Group Ltd. | 10 percent owner | DUBAI INTERNATIONAL FINANCIAL CENTRE, GATE VILLAGE BLDG. 4, SUITE 402, DUBAI C0 506755 |
Vr Global Partners, L.p. | 10 percent owner | INTERTRUST CORPORATE SERVICES (CAYMAN), 190 ELGIN AVENUE, GEORGE TOWN, GRAND CAYMAN E9 KY1-9005 |
Vr Advisory Services Ltd | 10 percent owner | INTERTRUST CORPORATE SERVICES (CAYMAN), ONE NEXUS WAY, CAMANA BAY, GRAND CAYMAN E9 KY1-9005 |
Thiess Albert Adolph Jr. | director | 8 LAWSON'S POND, BLUFFTON SC 29910 |
De Bruin Johann K. | director | 1283 DUNWOODIE AVENUE, WAVERLEY T3 XXXXX |
Richard Quesnel | director | SUITE 520, 141 ADELAIDE STREET WEST, TORONTO A6 M5H 3L5 |
Peter D Liabotis | officer: VP Finance | SUITE 520, 141 ADELAIDE STREET WEST, TORONTO A6 M5H 3L5 |
Craig S Scherba | director, officer: VP - Exploration | SUITE 520, 141 ADELAIDE STREET WEST, TORONTO A6 M5H 3L5 |
From GuruFocus
By ACCESSWIRE • 07-27-2023
By ACCESSWIRE • 08-12-2024
By ACCESSWIRE • 11-24-2023
By ACCESSWIRE • 09-05-2023
By ACCESSWIRE ACCESSWIRE • 03-23-2023
By ACCESSWIRE • 11-14-2024
By ACCESSWIRE • 02-12-2024
By Marketwired • 05-28-2024
By ACCESSWIRE • 09-29-2023
By ACCESSWIRE ACCESSWIRE • 06-05-2023
Disclaimers: GuruFocus.com is not operated by a broker or a dealer. It has an affiliated registered investment adviser, which serves as the subadviser to an exchange traded fund. This investment adviser does not provide advice to individual investors. Under no circumstances does any information posted on GuruFocus.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute investment advice or recommendations. The individuals or entities selected as "gurus" may buy and sell securities before and after any particular article and report and information herein is published, with respect to the securities discussed in any article and report posted herein. Gurus may be added or dropped from the GuruFocus site at any time. In no event shall GuruFocus.com be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on GuruFocus.com, or relating to the use of, or inability to use, GuruFocus.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. The gurus listed in this website are not affiliated with GuruFocus.com, LLC. Stock quotes provided by InterActive Data. Fundamental company data provided by Morningstar, updated daily.