GURUFOCUS.COM » STOCK LIST » Basic Materials » Metals & Mining » United Co RUSAL International PJSC (MIC:RUAL) » Definitions » ROIC %

United Co RUSAL International PJSC (MIC:RUAL) ROIC % : 13.32% (As of Dec. 2023)


View and export this data going back to 2015. Start your Free Trial

What is United Co RUSAL International PJSC 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 %. United Co RUSAL International PJSC's annualized return on invested capital (ROIC %) for the quarter that ended in Dec. 2023 was 13.32%.

As of today (2024-05-17), United Co RUSAL International PJSC's WACC % is 9.09%. United Co RUSAL International PJSC's ROIC % is 1.65% (calculated using TTM income statement data). United Co RUSAL International PJSC earns returns that do not match up to its cost of capital. It will destroy value as it grows.


United Co RUSAL International PJSC ROIC % Historical Data

The historical data trend for United Co RUSAL International PJSC'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.

United Co RUSAL International PJSC ROIC % Chart

United Co RUSAL International PJSC 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 2.25 2.30 12.83 6.14 1.79

United Co RUSAL International PJSC Semi-Annual Data
Jun14 Dec14 Jun15 Dec15 Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23
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 12.81 10.42 0.23 0.64 13.32

Competitive Comparison of United Co RUSAL International PJSC's ROIC %

For the Aluminum subindustry, United Co RUSAL International PJSC'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.


United Co RUSAL International PJSC's ROIC % Distribution in the Metals & Mining Industry

For the Metals & Mining industry and Basic Materials sector, United Co RUSAL International PJSC's ROIC % distribution charts can be found below:

* The bar in red indicates where United Co RUSAL International PJSC's ROIC % falls into.



United Co RUSAL International PJSC ROIC % Calculation

United Co RUSAL International PJSC'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 )
=21835.661 * ( 1 - -15.57% )/( (1203620.421 + 1609071.638)/ 2 )
=25235.4734177/1406346.0295
=1.79 %

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))
=1507417.226 - 102938.402 - ( 200858.403 - max(0, 280969.205 - 619038.011+200858.403))
=1203620.421

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))
=1936696.778 - 128216.834 - ( 199408.306 - max(0, 335565.38 - 716606.681+199408.306))
=1609071.638

United Co RUSAL International PJSC'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 )
=37535.682 * ( 1 - -452% )/( (1501279.131 + 1609071.638)/ 2 )
=207196.96464/1555175.3845
=13.32 %

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))
=1738831.516 - 109240.01 - ( 128312.375 - max(0, 233332.117 - 640344.488+128312.375))
=1501279.131

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))
=1936696.778 - 128216.834 - ( 199408.306 - max(0, 335565.38 - 716606.681+199408.306))
=1609071.638

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.


United Co RUSAL International PJSC  (MIC:RUAL) 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, United Co RUSAL International PJSC's WACC % is 9.09%. United Co RUSAL International PJSC's ROIC % is 1.65% (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.


United Co RUSAL International PJSC ROIC % Related Terms

Thank you for viewing the detailed overview of United Co RUSAL International PJSC's ROIC % provided by GuruFocus.com. Please click on the following links to see related term pages.


United Co RUSAL International PJSC (MIC:RUAL) Business Description

Traded in Other Exchanges
Address
Oktyabrskaya Street 8, Office 410, Kaliningrad, RUS, 236006
United Co RUSAL International PJSC produces aluminium and aluminium products. Its products are primary aluminium, aluminium alloys, high-purity aluminium, wire rod, foil and packaging, aluminium powder, bauxite and alumina, silicon, gallium, corundum, and aluminium protectors. The Aluminium segment is a key revenue driver, covers the production and sale of primary aluminium and related products. Alumina segment encompasses mining and refining of bauxite into alumina and sale of alumina. The Energy segment comprises mining and sale of coal and generation and transmission of electricity produced from various sources. Mining and metals segment consists of equity investments in Norilsk Nickel. It has four segments Aluminium, Alumina, Energy and Mining and Metals.

United Co RUSAL International PJSC (MIC:RUAL) Headlines

No Headlines