Stock Analysis on Net

Accenture PLC (NYSE:ACN)

Return on Capital (ROC)

Microsoft Excel

Return on Invested Capital (ROIC)

Accenture PLC, ROIC calculation, comparison to benchmarks

Microsoft Excel
Aug 31, 2023 Aug 31, 2022 Aug 31, 2021 Aug 31, 2020 Aug 31, 2019 Aug 31, 2018
Selected Financial Data (US$ in thousands)
Net operating profit after taxes (NOPAT)1 7,011,593 7,128,082 6,771,649 6,009,567 4,992,768 4,379,754
Invested capital2 33,174,004 29,793,146 26,216,920 22,846,720 20,110,534 17,518,702
Performance Ratio
ROIC3 21.14% 23.93% 25.83% 26.30% 24.83% 25.00%
Benchmarks
ROIC, Competitors4
Adobe Inc. 21.68% 26.93% 29.44% 21.67% 19.74% 17.25%
International Business Machines Corp. 7.63% -0.68% 3.78% 3.44% 7.64%
Intuit Inc. 8.53% 9.30% 17.64% 20.65% 34.71% 32.34%
Microsoft Corp. 28.71% 36.59% 45.56% 43.43% 38.28% 19.75%
Oracle Corp. 10.34% 9.70% 17.55% 11.53% 15.18% 5.88%
Palo Alto Networks Inc. 28.59% 19.73% 11.48% 9.91% 13.83% 10.72%
Salesforce Inc. 3.00% 5.42% 8.23% 5.09% 8.97%
ServiceNow Inc. 22.31% 17.69% 18.88% 20.49% 19.87%
Synopsys Inc. 11.03% 17.54% 11.52% 11.63% 8.35% 6.37%

Based on: 10-K (reporting date: 2023-08-31), 10-K (reporting date: 2022-08-31), 10-K (reporting date: 2021-08-31), 10-K (reporting date: 2020-08-31), 10-K (reporting date: 2019-08-31), 10-K (reporting date: 2018-08-31).

1 NOPAT. See details »

2 Invested capital. See details »

3 2023 Calculation
ROIC = 100 × NOPAT ÷ Invested capital
= 100 × 7,011,593 ÷ 33,174,004 = 21.14%

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. Accenture PLC ROIC deteriorated from 2021 to 2022 and from 2022 to 2023.

Decomposition of ROIC

Accenture PLC, decomposition of ROIC

Microsoft Excel
ROIC = OPM1 × TO2 × 1 – CTR3
Aug 31, 2023 21.14% = 14.56% × 1.94 × 74.66%
Aug 31, 2022 23.93% = 15.48% × 2.08 × 74.45%
Aug 31, 2021 25.83% = 16.65% × 1.95 × 79.53%
Aug 31, 2020 26.30% = 16.59% × 1.97 × 80.66%
Aug 31, 2019 24.83% = 14.89% × 2.16 × 77.04%
Aug 31, 2018 25.00% = 14.07% × 2.38 × 74.62%

Based on: 10-K (reporting date: 2023-08-31), 10-K (reporting date: 2022-08-31), 10-K (reporting date: 2021-08-31), 10-K (reporting date: 2020-08-31), 10-K (reporting date: 2019-08-31), 10-K (reporting date: 2018-08-31).

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 decrease in return on invested capital (ROIC) over 2023 year is the decrease in efficiency measured by turnover of capital (TO) ratio.


Operating Profit Margin (OPM)

Accenture PLC, OPM calculation, comparison to benchmarks

Microsoft Excel
Aug 31, 2023 Aug 31, 2022 Aug 31, 2021 Aug 31, 2020 Aug 31, 2019 Aug 31, 2018
Selected Financial Data (US$ in thousands)
Net operating profit after taxes (NOPAT)1 7,011,593 7,128,082 6,771,649 6,009,567 4,992,768 4,379,754
Add: Cash operating taxes2 2,379,798 2,446,374 1,743,310 1,440,649 1,488,362 1,490,042
Net operating profit before taxes (NOPBT) 9,391,391 9,574,455 8,514,959 7,450,216 6,481,130 5,869,796
 
Revenues 64,111,745 61,594,305 50,533,389 44,327,039 43,215,013 41,603,428
Add: Increase (decrease) in deferred revenues 370,343 261,506 601,585 573,613 298,253 123,038
Adjusted revenues 64,482,088 61,855,811 51,134,974 44,900,652 43,513,266 41,726,466
Profitability Ratio
OPM3 14.56% 15.48% 16.65% 16.59% 14.89% 14.07%
Benchmarks
OPM, Competitors4
Adobe Inc. 35.97% 36.56% 40.89% 34.42% 31.93% 35.32%
International Business Machines Corp. 17.57% 2.98% 10.91% 9.64% 15.99%
Intuit Inc. 23.08% 21.00% 28.02% 29.42% 28.33% 25.71%
Microsoft Corp. 43.20% 43.28% 43.49% 38.29% 36.61% 35.11%
Oracle Corp. 26.91% 24.11% 40.03% 34.29% 34.21% 35.42%
Palo Alto Networks Inc. 29.22% 23.90% 16.95% 17.41% 16.22% 16.97%
Salesforce Inc. 10.25% 16.40% 20.24% 15.63% 19.12%
ServiceNow Inc. 18.76% 14.87% 17.20% 17.77% 14.93%
Synopsys Inc. 20.63% 27.91% 22.47% 22.28% 17.29% 15.30%

Based on: 10-K (reporting date: 2023-08-31), 10-K (reporting date: 2022-08-31), 10-K (reporting date: 2021-08-31), 10-K (reporting date: 2020-08-31), 10-K (reporting date: 2019-08-31), 10-K (reporting date: 2018-08-31).

1 NOPAT. See details »

2 Cash operating taxes. See details »

3 2023 Calculation
OPM = 100 × NOPBT ÷ Adjusted revenues
= 100 × 9,391,391 ÷ 64,482,088 = 14.56%

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. Accenture PLC OPM deteriorated from 2021 to 2022 and from 2022 to 2023.

Turnover of Capital (TO)

Accenture PLC, TO calculation, comparison to benchmarks

Microsoft Excel
Aug 31, 2023 Aug 31, 2022 Aug 31, 2021 Aug 31, 2020 Aug 31, 2019 Aug 31, 2018
Selected Financial Data (US$ in thousands)
Revenues 64,111,745 61,594,305 50,533,389 44,327,039 43,215,013 41,603,428
Add: Increase (decrease) in deferred revenues 370,343 261,506 601,585 573,613 298,253 123,038
Adjusted revenues 64,482,088 61,855,811 51,134,974 44,900,652 43,513,266 41,726,466
 
Invested capital1 33,174,004 29,793,146 26,216,920 22,846,720 20,110,534 17,518,702
Efficiency Ratio
TO2 1.94 2.08 1.95 1.97 2.16 2.38
Benchmarks
TO, Competitors3
Adobe Inc. 0.80 0.86 0.80 0.70 0.67 0.61
International Business Machines Corp. 0.56 0.58 0.52 0.58 0.59
Intuit Inc. 0.61 0.52 0.79 0.89 1.50 1.50
Microsoft Corp. 0.88 1.04 1.20 1.35 1.35 1.41
Oracle Corp. 0.52 0.54 0.51 0.44 0.55 0.55
Palo Alto Networks Inc. 1.01 0.86 0.74 0.62 0.90 0.67
Salesforce Inc. 0.39 0.36 0.44 0.41 0.51
ServiceNow Inc. 1.24 1.24 1.16 1.23 1.36
Synopsys Inc. 0.71 0.71 0.63 0.58 0.58 0.59

Based on: 10-K (reporting date: 2023-08-31), 10-K (reporting date: 2022-08-31), 10-K (reporting date: 2021-08-31), 10-K (reporting date: 2020-08-31), 10-K (reporting date: 2019-08-31), 10-K (reporting date: 2018-08-31).

1 Invested capital. See details »

2 2023 Calculation
TO = Adjusted revenues ÷ Invested capital
= 64,482,088 ÷ 33,174,004 = 1.94

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. Accenture PLC TO improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.

Effective Cash Tax Rate (CTR)

Accenture PLC, CTR calculation, comparison to benchmarks

Microsoft Excel
Aug 31, 2023 Aug 31, 2022 Aug 31, 2021 Aug 31, 2020 Aug 31, 2019 Aug 31, 2018
Selected Financial Data (US$ in thousands)
Net operating profit after taxes (NOPAT)1 7,011,593 7,128,082 6,771,649 6,009,567 4,992,768 4,379,754
Add: Cash operating taxes2 2,379,798 2,446,374 1,743,310 1,440,649 1,488,362 1,490,042
Net operating profit before taxes (NOPBT) 9,391,391 9,574,455 8,514,959 7,450,216 6,481,130 5,869,796
Tax Rate
CTR3 25.34% 25.55% 20.47% 19.34% 22.96% 25.38%
Benchmarks
CTR, Competitors4
Adobe Inc. 24.54% 14.22% 10.28% 9.63% 7.06% 19.97%
International Business Machines Corp. 22.56% 139.75% 33.85% 37.95% 18.49%
Intuit Inc. 39.49% 14.74% 20.15% 20.99% 18.37% 16.40%
Microsoft Corp. 24.32% 18.98% 13.05% 15.80% 22.65% 60.11%
Oracle Corp. 25.66% 26.20% 13.28% 23.42% 19.20% 70.01%
Palo Alto Networks Inc. 2.83% 3.82% 8.83% 7.62% 5.72% 6.34%
Salesforce Inc. 25.51% 8.31% 6.79% 19.81% 7.62%
ServiceNow Inc. 4.32% 4.41% 5.03% 5.90% 2.51%
Synopsys Inc. 24.60% 11.45% 18.39% 10.36% 16.50% 28.97%

Based on: 10-K (reporting date: 2023-08-31), 10-K (reporting date: 2022-08-31), 10-K (reporting date: 2021-08-31), 10-K (reporting date: 2020-08-31), 10-K (reporting date: 2019-08-31), 10-K (reporting date: 2018-08-31).

1 NOPAT. See details »

2 Cash operating taxes. See details »

3 2023 Calculation
CTR = 100 × Cash operating taxes ÷ NOPBT
= 100 × 2,379,798 ÷ 9,391,391 = 25.34%

4 Click competitor name to see calculations.

Tax rate Description The company
CTR Effective cash tax rate on operating income. Accenture PLC CTR increased from 2021 to 2022 but then slightly decreased from 2022 to 2023.