GURUFOCUS.COM » STOCK LIST » Utilities » Utilities - Independent Power Producers » Orsted AS (OTCPK:DOGEF) » Definitions » ROIC %

DOGEF (Orsted AS) ROIC % : 11.10% (As of Sep. 2024)


View and export this data going back to 2017. Start your Free Trial

What is Orsted AS ROIC %?

ROIC % measures how well a company generates cash flow relative to the capital it has invested in its business. It is also called ROC %. Orsted AS's annualized return on invested capital (ROIC %) for the quarter that ended in Sep. 2024 was 11.10%.

As of today (2024-12-11), Orsted AS's WACC % is 3.97%. Orsted AS's ROIC % is 3.03% (calculated using TTM income statement data). Orsted AS earns returns that do not match up to its cost of capital. It will destroy value as it grows.


Orsted AS ROIC % Historical Data

The historical data trend for Orsted AS's ROIC % 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.

Orsted AS ROIC % Chart

Orsted AS Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
ROIC %
Get a 7-Day Free Trial Premium Member Only Premium Member Only 5.61 4.85 4.29 5.46 1.67

Orsted AS Quarterly Data
Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24
ROIC % 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 4.89 3.20 5.08 18.06 11.10

Competitive Comparison of Orsted AS's ROIC %

For the Utilities - Renewable subindustry, Orsted AS's ROIC %, along with its competitors' market caps and ROIC % data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Orsted AS's ROIC % Distribution in the Utilities - Independent Power Producers Industry

For the Utilities - Independent Power Producers industry and Utilities sector, Orsted AS's ROIC % distribution charts can be found below:

* The bar in red indicates where Orsted AS's ROIC % falls into.



Orsted AS ROIC % Calculation

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

ROIC % (A: Dec. 2023 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (A: Dec. 2022 ) + Invested Capital (A: Dec. 2023 ))/ count )
=530.813 * ( 1 - -6.08% )/( (34331.259 + 32987.359)/ 2 )
=563.0864304/33659.309
=1.67 %

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))
=44731.094 - 5008.899 - ( 5430.093 - max(0, 10660.553 - 16051.489+5430.093))
=34331.259

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))
=41133.025 - 4509.276 - ( 5732.282 - max(0, 8661.702 - 12298.092+5732.282))
=32987.359

Orsted AS's annualized Return on Invested Capital (ROIC %) for the quarter that ended in Sep. 2024 is calculated as:

ROIC % (Q: Sep. 2024 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Jun. 2024 ) + Invested Capital (Q: Sep. 2024 ))/ count )
=4078 * ( 1 - 6.15% )/( (33261.797 + 35680.412)/ 2 )
=3827.203/34471.1045
=11.10 %

where

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))
=41248.702 - 4229.982 - ( 5819.055 - max(0, 7879.024 - 11635.947+5819.055))
=33261.797

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))
=43218.369 - 4604.495 - ( 5864.096 - max(0, 8603.9 - 11537.362+5864.096))
=35680.412

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


Orsted AS  (OTCPK:DOGEF) ROIC % Explanation

ROIC % measures how well a company generates cash flow relative to the capital it has invested in its business. It is also called ROC %. 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 ROIC % 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, Orsted AS's WACC % is 3.97%. Orsted AS's ROIC % is 3.03% (calculated using TTM income statement data).


Be Aware

Like ROE % and ROA %, ROIC % 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.


Orsted AS ROIC % Related Terms

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


Orsted AS Business Description

Address
Kraftvaerksvej 53, Skaerbaek, Fredericia, DNK, DK-7000
Danish company Orsted was named Dong Energy until the sale of all its oil and gas fields to Ineos in 2017, soon after the May 2016 initial public offering. Orsted is now focused on renewable assets, especially offshore wind farms. It operated 8.9 gigawatts of offshore wind farms at the end of 2023. The United Kingdom is the biggest country of operation, ahead of Germany and Denmark. The group intends to develop its footprint outside Europe with projects in Taiwan and in the US Orsted also operates 4.8 GW of onshore wind and solar assets concentrated in the United States. The company is also involved in more traditional utilities business like conventional power plants and gas supply, but these activities are noncore.

Orsted AS Headlines

From GuruFocus

Q1 2021 Orsted A/S Earnings Call Transcript

By GuruFocus Research 02-13-2024

Q1 2022 Orsted A/S Earnings Call Transcript

By GuruFocus Research 02-13-2024

Q4 2019 Orsted A/S Earnings Call Transcript

By GuruFocus Research 02-13-2024

Q3 2022 Orsted A/S Earnings Call Transcript

By GuruFocus Research 02-13-2024

Orsted A/S Provides COVID-19 Update Call Transcript

By GuruFocus Research 02-13-2024

Q3 2021 Orsted A/S Earnings Call Transcript

By GuruFocus Research 02-13-2024

Q2 2024 Oersted A/S Earnings Call Transcript

By GuruFocus Research 08-16-2024