Stock Analysis on Net

T-Mobile US Inc. (NASDAQ:TMUS)

Return on Capital (ROC)

Microsoft Excel

Return on capital (ROC) is after tax rate of return on net business assets. ROIC is unaffected by changes in interest rates or company debt and equity structure. It measures business productivity performance.


Return on Invested Capital (ROIC)

T-Mobile US Inc., ROIC calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Net operating profit after taxes (NOPAT)1 14,313 7,149 6,394 7,224 5,850
Invested capital2 186,258 186,262 184,079 177,902 73,081
Performance Ratio
ROIC3 7.68% 3.84% 3.47% 4.06% 8.00%
Benchmarks
ROIC, Competitors4
AT&T Inc. 6.97% 0.48% 7.44% 1.09% 5.60%
Verizon Communications Inc. 6.39% 9.30% 10.31% 9.81% 11.47%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 NOPAT. See details »

2 Invested capital. See details »

3 2023 Calculation
ROIC = 100 × NOPAT ÷ Invested capital
= 100 × 14,313 ÷ 186,258 = 7.68%

4 Click competitor name to see calculations.

Performance ratio Description The company
ROIC A measure of the periodic, after tax, cash-on-cash yield earned in the business. T-Mobile US Inc. ROIC improved from 2021 to 2022 and from 2022 to 2023.

Decomposition of ROIC

T-Mobile US Inc., decomposition of ROIC

Microsoft Excel
ROIC = OPM1 × TO2 × 1 – CTR3
Dec 31, 2023 7.68% = 19.57% × 0.42 × 93.05%
Dec 31, 2022 3.84% = 10.32% × 0.43 × 87.11%
Dec 31, 2021 3.47% = 9.31% × 0.43 × 85.86%
Dec 31, 2020 4.06% = 11.80% × 0.39 × 88.98%
Dec 31, 2019 8.00% = 13.93% × 0.61 × 93.50%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 Operating profit margin (OPM). See calculations »

2 Turnover of capital (TO). See calculations »

3 Effective cash tax rate (CTR). See calculations »

The primary reason for the increase in return on invested capital (ROIC) over 2023 year is the increase in profitability measured by operating profit margin (OPM) ratio.


Operating Profit Margin (OPM)

T-Mobile US Inc., OPM calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Net operating profit after taxes (NOPAT)1 14,313 7,149 6,394 7,224 5,850
Add: Cash operating taxes2 1,069 1,058 1,053 895 407
Net operating profit before taxes (NOPBT) 15,382 8,207 7,447 8,119 6,257
 
Revenues 78,558 79,571 80,118 68,397 44,998
Add: Increase (decrease) in deferred revenue 45 (76) (174) 399 (67)
Adjusted revenues 78,603 79,495 79,944 68,796 44,931
Profitability Ratio
OPM3 19.57% 10.32% 9.31% 11.80% 13.93%
Benchmarks
OPM, Competitors4
AT&T Inc. 22.09% 3.01% 20.31% 3.55% 15.61%
Verizon Communications Inc. 17.34% 23.74% 24.95% 22.93% 21.37%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 NOPAT. See details »

2 Cash operating taxes. See details »

3 2023 Calculation
OPM = 100 × NOPBT ÷ Adjusted revenues
= 100 × 15,382 ÷ 78,603 = 19.57%

4 Click competitor name to see calculations.

Profitability ratio Description The company
OPM The operating profit margin (OPM) is the ratio of pretax economic earnings, or NOPBT, to sales. T-Mobile US Inc. OPM improved from 2021 to 2022 and from 2022 to 2023.

Turnover of Capital (TO)

T-Mobile US Inc., TO calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Revenues 78,558 79,571 80,118 68,397 44,998
Add: Increase (decrease) in deferred revenue 45 (76) (174) 399 (67)
Adjusted revenues 78,603 79,495 79,944 68,796 44,931
 
Invested capital1 186,258 186,262 184,079 177,902 73,081
Efficiency Ratio
TO2 0.42 0.43 0.43 0.39 0.61
Benchmarks
TO, Competitors3
AT&T Inc. 0.38 0.39 0.38 0.42 0.41
Verizon Communications Inc. 0.44 0.45 0.46 0.52 0.60

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 Invested capital. See details »

2 2023 Calculation
TO = Adjusted revenues ÷ Invested capital
= 78,603 ÷ 186,258 = 0.42

3 Click competitor name to see calculations.

Efficiency ratio Description The company
TO The turnover of capital (TO) is the ratio of sales to invested capital. Capital turnover is a function of the efficiency of working capital management and of net fixed assets. T-Mobile US Inc. TO deteriorated from 2021 to 2022 and from 2022 to 2023.

Effective Cash Tax Rate (CTR)

T-Mobile US Inc., CTR calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Net operating profit after taxes (NOPAT)1 14,313 7,149 6,394 7,224 5,850
Add: Cash operating taxes2 1,069 1,058 1,053 895 407
Net operating profit before taxes (NOPBT) 15,382 8,207 7,447 8,119 6,257
Tax Rate
CTR3 6.95% 12.89% 14.14% 11.02% 6.50%
Benchmarks
CTR, Competitors4
AT&T Inc. 15.89% 58.72% 4.67% 26.30% 13.38%
Verizon Communications Inc. 16.25% 13.70% 10.31% 17.34% 10.16%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 NOPAT. See details »

2 Cash operating taxes. See details »

3 2023 Calculation
CTR = 100 × Cash operating taxes ÷ NOPBT
= 100 × 1,069 ÷ 15,382 = 6.95%

4 Click competitor name to see calculations.

Tax rate Description The company
CTR Effective cash tax rate on operating income. T-Mobile US Inc. CTR decreased from 2021 to 2022 and from 2022 to 2023.