GURUFOCUS.COM » STOCK LIST » Energy » Oil & Gas » Shelf Drilling (North Sea) Ltd (OSL:SDNS) » Definitions » ROC %

Shelf Drilling (North Sea) (OSL:SDNS) ROC % : -3.25% (As of Dec. 2023)


View and export this data going back to 2022. Start your Free Trial

What is Shelf Drilling (North Sea) 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 %. Shelf Drilling (North Sea)'s annualized return on capital (ROC %) for the quarter that ended in Dec. 2023 was -3.25%.

As of today (2024-05-16), Shelf Drilling (North Sea)'s WACC % is 11.37%. Shelf Drilling (North Sea)'s ROC % is 1.38% (calculated using TTM income statement data). Shelf Drilling (North Sea) earns returns that do not match up to its cost of capital. It will destroy value as it grows.


Shelf Drilling (North Sea) ROC % Historical Data

The historical data trend for Shelf Drilling (North Sea)'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.

Shelf Drilling (North Sea) ROC % Chart

Shelf Drilling (North Sea) Annual Data
Trend Dec21 Dec22 Dec23
ROC %
- 7.67 1.40

Shelf Drilling (North Sea) Quarterly Data
Jun21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
ROC % Get a 7-Day Free Trial Premium Member Only Premium Member Only 16.99 6.56 3.33 0.55 -3.25

Shelf Drilling (North Sea) ROC % Calculation

Shelf Drilling (North Sea)'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 )
=60.132 * ( 1 - -2.56% )/( (4268.005 + 4546.791)/ 2 )
=61.6713792/4407.398
=1.40 %

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))
=5043.445 - 256.863 - ( 518.577 - max(0, 296.759 - 840.125+518.577))
=4268.005

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))
=4979.317 - 283.779 - ( 292.218 - max(0, 449.404 - 598.151+292.218))
=4546.791

Shelf Drilling (North Sea)'s annualized Return on Capital (ROC %) for the quarter that ended in Dec. 2023 is calculated as:

ROC % (Q: Dec. 2023 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Sep. 2023 ) + Invested Capital (Q: Dec. 2023 ))/ count )
=-151.912 * ( 1 - 1.77% )/( (4636.288 + 4546.791)/ 2 )
=-149.2231576/4591.5395
=-3.25 %

where

Invested Capital(Q: Sep. 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))
=5295.857 - 314.234 - ( 499.771 - max(0, 478.322 - 823.657+499.771))
=4636.288

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))
=4979.317 - 283.779 - ( 292.218 - max(0, 449.404 - 598.151+292.218))
=4546.791

Note: The Operating Income data used here is four times the quarterly (Dec. 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.


Shelf Drilling (North Sea)  (OSL:SDNS) 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, Shelf Drilling (North Sea)'s WACC % is 11.37%. Shelf Drilling (North Sea)'s ROC % is 1.38% (calculated using TTM income statement data). Shelf Drilling (North Sea) 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.


Shelf Drilling (North Sea) ROC % Related Terms

Thank you for viewing the detailed overview of Shelf Drilling (North Sea)'s ROC % provided by GuruFocus.com. Please click on the following links to see related term pages.


Shelf Drilling (North Sea) (OSL:SDNS) Business Description

Traded in Other Exchanges
N/A
Address
Lakes Towers, JLT, Floor 12, P.O. Box 212201, Jumeirah, Dubai, ARE
Shelf Drilling (North Sea) Ltd is a shallow-water offshore drilling contractor operating primarily in the North Sea. It is engaged in the provision of equipment and services for the drilling, completion and well maintenance of shallow water offshore oil and natural gas wells. The Group is primarily engaged in development and workover activity on producing assets, with a focus on shallow water operations in water depths of up to 500 feet.

Shelf Drilling (North Sea) (OSL:SDNS) Headlines

No Headlines