Scribd
Upload
51 views2 pages

Dec '12 Dec '11 Dec '10 Dec '09 Dec '08

The document shows key financial metrics for a company over 5 years from 2008 to 2012. It includes sales, EBIT, net operating profit after tax (NOPAT), operating invested capital (OIC), return on invested capital (ROIC), weighted average cost of capital (WACC), average assets, economic value added (EVA), market value added (MVA), market capitalization, debt, and total capital. ROIC was above WACC in 3 of the 5 years, indicating value creation in those periods. EVA was negative in 2008 and 2011 when ROIC dipped below WACC.

Uploaded by

Jillam Parida
Copyright
© Attribution Non-Commercial (BY-NC)
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLS, PDF, TXT or read online on Scribd
51 views2 pages

Dec '12 Dec '11 Dec '10 Dec '09 Dec '08

The document shows key financial metrics for a company over 5 years from 2008 to 2012. It includes sales, EBIT, net operating profit after tax (NOPAT), operating invested capital (OIC), return on invested capital (ROIC), weighted average cost of capital (WACC), average assets, economic value added (EVA), market value added (MVA), market capitalization, debt, and total capital. ROIC was above WACC in 3 of the 5 years, indicating value creation in those periods. EVA was negative in 2008 and 2011 when ROIC dipped below WACC.

Uploaded by

Jillam Parida
Copyright
© Attribution Non-Commercial (BY-NC)
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLS, PDF, TXT or read online on Scribd
You are on page 1/ 2

Dec '12

Sales
EBIT
Tax
NOPAT
OIC (operating invested capital)
ROIC (return on invested capital)
WACC
aveage assets
EVA

MVA

Dec '11

Dec '10

Dec '09

Dec '08

6,303.55
132.69
34%
87.5754
560.14
5.62%

7,686.59 5,646.37
-2981.24 1605.13
34%
34%
-1967.62 1059.386
2,558.05 5,236.05
-50.49%
25.09%

4,781.59
990.1
34%
653.466
3,208.82
19.94%

4,652.04
-1485.94
34%
-1485.94
3,345.49

1,559.10

3,897.05

3,277.16

4,222.44

Market
Cap

Debt
Total

15189
4,763.61
19,952.61

18.84%
10.50%

WACC

-17.151742606555200%

You might also like