GURUFOCUS.COM » STOCK LIST » Industrials » Farm & Heavy Construction Machinery » EXOR NV (OTCPK:EXXRF) » Definitions » ROIC %

EXOR NV (EXOR NV) ROIC %

: 6.51% (As of Dec. 2023)
View and export this data going back to 2013. Start your Free Trial

ROIC % measures how well a company generates cash flow relative to the capital it has invested in its business. It is also called ROC %. EXOR NV's annualized return on invested capital (ROIC %) for the quarter that ended in Dec. 2023 was 6.51%.

As of today (2024-04-18), EXOR NV's WACC % is 3.39%. EXOR NV's ROIC % is 6.73% (calculated using TTM income statement data). EXOR NV generates higher returns on investment than it costs the company to raise the capital needed for that investment. It 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.


EXOR NV ROIC % Historical Data

The historical data trend for EXOR NV'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.

EXOR NV Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
ROIC %
Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 5.04 0.93 2.42 4.84 6.79

EXOR NV Semi-Annual Data
Jun14 Dec14 Jun15 Dec15 Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23
ROIC % 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 Premium Member Only Premium Member Only Premium Member Only 2.37 3.60 5.45 7.11 6.51

Competitive Comparison

For the Farm & Heavy Construction Machinery subindustry, EXOR NV'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.


EXOR NV ROIC % Distribution

For the Farm & Heavy Construction Machinery industry and Industrials sector, EXOR NV's ROIC % distribution charts can be found below:

* The bar in red indicates where EXOR NV's ROIC % falls into.



EXOR NV ROIC % Calculation

EXOR NV'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 )
=5801.527 * ( 1 - 13.91% )/( (64105.932 + 82985.823)/ 2 )
=4994.5345943/73545.8775
=6.79 %

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))
=88664.195 - 10246.822 - ( 14311.441 - max(0, 14238.347 - 51460.805+14311.441))
=64105.932

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))
=103357.688 - 10924.755 - ( 9447.11 - max(0, 15266.085 - 54375.136+9447.11))
=82985.823

EXOR NV's annualized Return on Invested Capital (ROIC %) for the quarter that ended in Dec. 2023 is calculated as:

ROIC % (Q: Dec. 2023 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Jun. 2023 ) + Invested Capital (Q: Dec. 2023 ))/ count )
=5834.242 * ( 1 - 12.89% )/( (73253.521 + 82985.823)/ 2 )
=5082.2082062/78119.672
=6.51 %

where

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))
=96973.998 - 12291.441 - ( 11429.036 - max(0, 16692.308 - 54878.657+11429.036))
=73253.521

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))
=103357.688 - 10924.755 - ( 9447.11 - max(0, 15266.085 - 54375.136+9447.11))
=82985.823

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


EXOR NV  (OTCPK:EXXRF) 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, EXOR NV's WACC % is 3.39%. EXOR NV's ROIC % is 6.73% (calculated using TTM income statement data). EXOR NV generates higher returns on investment than it costs the company to raise the capital needed for that investment. It 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. EXOR NV 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 %, 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.


EXOR NV ROIC % Related Terms

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


EXOR NV (EXOR NV) Business Description

Address
Gustav Mahlerplein 25, Amsterdam, NH, NLD, 1082 MS
EXOR NV is a private equity investment firm based in Amsterdam, Netherlands. The firm seeks to invest in the United States and Europe.

EXOR NV (EXOR NV) Headlines

From GuruFocus

Spanish Guru Francisco Garcia Paramés' Top Holdings

By Monica Wolfe Monica Wolfe 08-30-2013

Longleaf Partners Comments on EXOR

By Holly LaFon Holly LaFon 02-15-2016

Longleaf Partners Comments on EXOR

By Holly LaFon Holly LaFon 04-15-2016

Exor: The European Berkshire Hathaway

By Hugo Roque Hugo Roque 04-16-2019

Value Investing Live Recap: David Marcus 2022 Update

By Sydnee Gatewood 05-18-2022

Longleaf Partners Funds Q2 2015 Shareholder Letter

By Holly LaFon Holly LaFon 07-14-2015

David Herro: The International Market Guru

By Amber Harris Amber Harris 11-25-2014