Stock Analysis on Net
Stock Analysis on Net

Albemarle Corp. (NYSE:ALB)

This company has been moved to the archive! The financial data has not been updated since May 3, 2023.

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)

Albemarle Corp., ROIC calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Selected Financial Data (US$ in thousands)
Net operating profit after taxes (NOPAT)1 3,022,027 230,394 504,001 665,762 827,216
Invested capital2 10,052,399 6,792,146 7,383,741 6,900,307 5,433,093
Performance Ratio
ROIC3 30.06% 3.39% 6.83% 9.65% 15.23%
Benchmarks
ROIC, Competitors4
Linde plc 5.30% 5.24% — — —
Sherwin-Williams Co. 14.29% 14.91% — — —

Based on: 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), 10-K (reporting date: 2018-12-31).

1 NOPAT. See details »

2 Invested capital. See details »

3 2022 Calculation
ROIC = 100 × NOPAT ÷ Invested capital
= 100 × 3,022,027 ÷ 10,052,399 = 30.06%

4 Click competitor name to see calculations.


The Return on Invested Capital (ROIC) exhibited a pronounced V-shaped trajectory from 2018 through 2022, characterized by a sustained multi-year decline followed by a significant surge in the final period.

Profitability Trends (NOPAT)
Net operating profit after taxes (NOPAT) experienced a steady contraction between 2018 and 2021, falling from 827,216 thousand US$ to a period low of 230,394 thousand US$. This downward trend was abruptly reversed in 2022, when NOPAT increased to 3,022,027 thousand US$, representing a substantial expansion in operating earnings.
Invested Capital Dynamics
Invested capital grew from 5,433,093 thousand US$ in 2018 to 7,383,741 thousand US$ in 2020, before a slight reduction in 2021. A sharp increase occurred in 2022, with invested capital rising to 10,052,399 thousand US$, indicating a significant expansion of the asset base or strategic investments during that year.
ROIC Performance Analysis
The ROIC declined consistently from 15.23% in 2018 to a low of 3.39% in 2021. This erosion in returns was driven by the convergence of falling operating profits and a generally increasing capital base. In 2022, the ROIC surged to 30.06%, the highest level in the observed period. This suggests that the growth in NOPAT far outpaced the growth in invested capital, leading to a dramatic improvement in capital efficiency.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?


Decomposition of ROIC

Albemarle Corp., decomposition of ROIC

Microsoft Excel
ROIC = OPM1 × TO2 × 1 – CTR3
Dec 31, 2022 30.06% = 45.71% × 0.73 × 90.31%
Dec 31, 2021 3.39% = 9.39% × 0.49 × 73.75%
Dec 31, 2020 6.83% = 18.44% × 0.42 × 87.36%
Dec 31, 2019 9.65% = 20.97% × 0.52 × 88.44%
Dec 31, 2018 15.23% = 27.70% × 0.62 × 88.48%

Based on: 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), 10-K (reporting date: 2018-12-31).

1 Operating profit margin (OPM). See calculations »

2 Turnover of capital (TO). See calculations »

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


The return on invested capital (ROIC) exhibited a significant downward trajectory from 2018 to 2021, falling from 15.23% to a period low of 3.39%. This trend was abruptly reversed in 2022, with ROIC surging to 30.06%, the highest level recorded in the analyzed timeframe. This volatility is the result of fluctuating operating margins and capital efficiency.

Operating Profit Margin (OPM)
A consistent contraction in profitability is observed between 2018 and 2021, with the margin declining from 27.70% to 9.39%. However, 2022 marked a substantial recovery, as the operating profit margin expanded sharply to 45.71%, indicating a significant improvement in operational profitability and cost management.
Turnover of Capital (TO)
Capital efficiency trended downward from 2018 to 2020, decreasing from a ratio of 0.62 to 0.42. After a marginal recovery in 2021 to 0.49, the turnover ratio reached a peak of 0.73 in 2022. This suggests that the company significantly increased the revenue generated per unit of invested capital in the final year.
Effective Cash Tax Rate Impact
The after-tax component of the return (1 – Effective Cash Tax Rate) remained relatively stable between 87.36% and 88.48% from 2018 to 2020. A notable decline occurred in 2021, where the value dropped to 73.75%, indicating a higher tax burden. By 2022, this figure recovered to 90.31%, providing a more favorable tax environment for the realized return.

The dramatic expansion of ROIC in 2022 is attributable to the compounding effect of a record-high operating profit margin and the highest capital turnover ratio of the period. While the decline from 2018 to 2021 was driven by simultaneous erosion in both margins and asset efficiency, the 2022 results demonstrate a comprehensive recovery across all primary drivers of invested capital returns.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?


Operating Profit Margin (OPM)

Albemarle Corp., OPM calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Selected Financial Data (US$ in thousands)
Net operating profit after taxes (NOPAT)1 3,022,027 230,394 504,001 665,762 827,216
Add: Cash operating taxes2 324,092 82,002 72,906 86,994 107,671
Net operating profit before taxes (NOPBT) 3,346,119 312,396 576,907 752,756 934,887
 
Net sales 7,320,104 3,327,957 3,128,909 3,589,427 3,374,950
Profitability Ratio
OPM3 45.71% 9.39% 18.44% 20.97% 27.70%
Benchmarks
OPM, Competitors4
Linde plc 16.99% 17.33% — — —
Sherwin-Williams Co. 14.76% 14.56% — — —

Based on: 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), 10-K (reporting date: 2018-12-31).

1 NOPAT. See details »

2 Cash operating taxes. See details »

3 2022 Calculation
OPM = 100 × NOPBT ÷ Net sales
= 100 × 3,346,119 ÷ 7,320,104 = 45.71%

4 Click competitor name to see calculations.


The operational performance from 2018 to 2022 is characterized by a multi-year decline in profitability followed by an exceptional surge in both revenue and operating efficiency in the final year.

Operating Margin Trend (2018–2021)
A sustained downward trend in the operating profit margin is observed over the first four years of the period. The margin contracted from 27.70% in 2018 to a low of 9.39% in 2021. This decline occurred despite net sales remaining relatively stable, fluctuating within a range of approximately 3.1 billion to 3.6 billion US dollars, indicating that operating expenses grew disproportionately to revenue or that pricing pressures reduced the profitability of each sale.
Exponential Growth and Margin Expansion (2022)
A significant inflection point occurred in 2022, with the operating profit margin rising sharply to 45.71%. This expansion was driven by a substantial increase in net sales, which grew to 7.32 billion US dollars. More notably, net operating profit before taxes experienced an exponential increase, rising from 312.4 million US dollars in 2021 to 3.35 billion US dollars in 2022.
Operational Leverage Analysis
The disparity between the growth rates of net sales and net operating profit before taxes in 2022 suggests strong operational leverage. While sales approximately doubled compared to 2021, the operating profit increased by more than ten times, resulting in a dramatic improvement in the conversion of revenue into operating profit.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?


Turnover of Capital (TO)

Albemarle Corp., TO calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Selected Financial Data (US$ in thousands)
Net sales 7,320,104 3,327,957 3,128,909 3,589,427 3,374,950
Invested capital1 10,052,399 6,792,146 7,383,741 6,900,307 5,433,093
Efficiency Ratio
TO2 0.73 0.49 0.42 0.52 0.62
Benchmarks
TO, Competitors3
Linde plc 0.46 0.42 — — —
Sherwin-Williams Co. 1.28 1.26 — — —

Based on: 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), 10-K (reporting date: 2018-12-31).

1 Invested capital. See details »

2 2022 Calculation
TO = Net sales ÷ Invested capital
= 7,320,104 ÷ 10,052,399 = 0.73

3 Click competitor name to see calculations.


The analysis of capital turnover from 2018 to 2022 reveals a period of initial decline in operational efficiency followed by a substantial recovery and expansion in the final year.

Net Sales Trends
Revenue remained relatively stable between 2018 and 2021, fluctuating between approximately US$ 3.1 billion and US$ 3.6 billion. However, a significant surge occurred in 2022, with net sales increasing to US$ 7.32 billion, representing a growth of approximately 120% compared to the previous year.
Invested Capital Trends
Invested capital exhibited a general upward trajectory, rising from US$ 5.43 billion in 2018 to a peak of US$ 7.38 billion in 2020. After a slight contraction to US$ 6.79 billion in 2021, the capital base expanded sharply to US$ 10.05 billion by the end of 2022.
Turnover of Capital (TO) Dynamics
The capital turnover ratio experienced a continuous decline from 0.62 in 2018 to a low of 0.42 in 2020, indicating that the growth in invested capital outpaced revenue generation during this period. A moderate recovery began in 2021 with a ratio of 0.49, culminating in a sharp increase to 0.73 in 2022. This final peak suggests that the aggressive growth in sales significantly outpaced the increase in invested capital, resulting in the highest asset utilization efficiency observed over the five-year period.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?


Effective Cash Tax Rate (CTR)

Albemarle Corp., CTR calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Selected Financial Data (US$ in thousands)
Net operating profit after taxes (NOPAT)1 3,022,027 230,394 504,001 665,762 827,216
Add: Cash operating taxes2 324,092 82,002 72,906 86,994 107,671
Net operating profit before taxes (NOPBT) 3,346,119 312,396 576,907 752,756 934,887
Tax Rate
CTR3 9.69% 26.25% 12.64% 11.56% 11.52%
Benchmarks
CTR, Competitors4
Linde plc 32.37% 28.80% — — —
Sherwin-Williams Co. 24.21% 18.79% — — —

Based on: 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), 10-K (reporting date: 2018-12-31).

1 NOPAT. See details »

2 Cash operating taxes. See details »

3 2022 Calculation
CTR = 100 × Cash operating taxes ÷ NOPBT
= 100 × 324,092 ÷ 3,346,119 = 9.69%

4 Click competitor name to see calculations.


The analysis of cash tax obligations relative to operating performance reveals a period of significant volatility, characterized by a sharp divergence between profit trends and tax rates in the latter part of the observation window.

NOPBT and Cash Tax Correlation (2018-2020)
Between 2018 and 2020, net operating profit before taxes exhibited a gradual decline from 934.9 million to 576.9 million. During this same interval, cash operating taxes followed a corresponding downward trend, decreasing from 107.7 million to 72.9 million, which maintained a relatively stable effective cash tax rate between 11.52% and 12.64%.
Cash Tax Rate Anomaly (2021)
A significant spike in the effective cash tax rate to 26.25% was observed in 2021. This increase occurred despite NOPBT falling to its lowest point in the five-year period at 312.4 million. The rise in the tax rate was driven by a lack of proportional decrease in cash operating taxes, which actually rose slightly to 82.0 million, indicating a disconnect between current period operating profits and actual cash tax outflows.
Operational Expansion and Tax Dilution (2022)
In 2022, there was a massive expansion in NOPBT, which surged to 3,346.1 million. While cash operating taxes increased substantially to 324.1 million, the growth in operating profit far outpaced the growth in tax payments. This resulted in the effective cash tax rate dropping to its lowest level of 9.69%, demonstrating increased tax efficiency relative to the scale of operating profits.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?