Agillic AS (OCSE:AGILC) ROC % : 12.10% (As of Jun. 2024)

View and export this data going back to 2018. Start your Free Trial

What is Agillic 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 %. Agillic AS's annualized return on capital (ROC %) for the quarter that ended in Jun. 2024 was 12.10%.

As of today (2024-12-15), Agillic AS's WACC % is 6.29%. Agillic AS's ROC % is -23.93% (calculated using TTM income statement data). Agillic AS earns returns that do not match up to its cost of capital. It will destroy value as it grows.

Agillic AS ROC % Historical Data

The historical data trend for Agillic 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.

Agillic AS ROC % Chart

Agillic AS Annual Data

Trend

Dec16

Dec17

Dec18

Dec19

Dec20

Dec21

Dec22

Dec23

ROC %

Get a 7-Day Free Trial

-39.63

-11.79

-15.84

-14.05

-33.59

Agillic AS Semi-Annual Data
	Dec16	Jun17	Dec17	Jun18	Dec18	Jun19	Dec19	Jun20	Dec20	Jun21	Dec21	Jun22	Dec22	Jun23	Dec23	Jun24
ROC %	Get a 7-Day Free Trial											-20.49	-6.84	-12.23	-46.83	12.10

Agillic AS ROC % Calculation

Agillic AS's annualized Return on Capital (ROC %) for the fiscal year that ended in Dec. 2023 is calculated as:

	ROC % (A: Dec. 2023 )
=	NOPAT	/	Average Invested Capital
=	Operating Income * ( 1 - Tax Rate % )	/	( (Invested Capital (A: Dec. 2022 )	+	Invested Capital (A: Dec. 2023 ))	/ count )
=	-11.357 * ( 1 - -81.45% )	/	( (62.196	+	60.518)	/ 2 )
=	-20.6072765	/	61.357
=	-33.59 %

where

	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	))
=	52.775	-	14.702	-	( 7.369	-	max(0, 42.312	-	18.189	+	7.369	))
=	62.196

	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	))
=	47.171	-	19.923	-	( 9.808	-	max(0, 47.343	-	14.073	+	9.808	))
=	60.518

Agillic AS's annualized Return on Capital (ROC %) for the quarter that ended in Jun. 2024 is calculated as:

	ROC % (Q: Jun. 2024 )
=	NOPAT	/	Average Invested Capital
=	Operating Income * ( 1 - Tax Rate % )	/	( (Invested Capital (Q: Dec. 2023 )	+	Invested Capital (Q: Jun. 2024 ))	/ count )
=	-12.154 * ( 1 - 164.4% )	/	( (60.518	+	68.828)	/ 2 )
=	7.827176	/	64.673
=	12.10 %

where

	Invested Capital		(Q: 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	))
=	47.171	-	19.923	-	( 9.808	-	max(0, 47.343	-	14.073	+	9.808	))
=	60.518

	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	))
=	45.768	-	8.156	-	( 4.386	-	max(0, 44.862	-	13.646	+	4.386	))
=	68.828

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

Agillic AS (OCSE:AGILC) 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, Agillic AS's WACC % is 6.29%. Agillic AS's ROC % is -23.93% (calculated using TTM income statement data). Agillic 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.

Agillic AS ROC % Related Terms

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

Agillic AS Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Technology » Software » Agillic AS (OCSE:AGILC) » Definitions » ROC %

Comparable Companies

Traded in Other Exchanges

N/A

Address

Masnedogade 22, 2., Copenhagen, DNK, 2100

Website

https://www.agillic.com

Agillic AS is a Danish software company helping marketers to maximize the use of data and translate it into relevant and personalized communication establishing relations between people and brands. The company's platform uses Artificial Intelligence to analyse data and to enhance the business value of customer communication. Its marketing automation solution serves as a platform for loyalty clubs and customer communication across all channels. The revenue is mainly derived from subscription fees charged for AGILLIC software licenses, transaction fees and professional service and training fees.

Agillic AS Headlines

No Headlines