Stock Analysis on Net

Colgate-Palmolive Co. (NYSE:CL)

$22.49

This company has been moved to the archive! The financial data has not been updated since July 28, 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.

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Return on Invested Capital (ROIC)

Colgate-Palmolive Co., 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 millions)
Net operating profit after taxes (NOPAT)1
Invested capital2
Performance Ratio
ROIC3
Benchmarks
ROIC, Competitors4
Procter & Gamble Co.

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 × ÷ =

4 Click competitor name to see calculations.


The analyzed financial data reveals certain trends in the company’s operational efficiency and capital utilization over the five-year period ending December 31, 2022.

Net Operating Profit After Taxes (NOPAT)
There is a noticeable declining trend in NOPAT from 2018 to 2022. Starting at $2,711 million in 2018, it decreased to $2,572 million in 2019, rebounded slightly to $2,814 million in 2020, but then experienced a significant decline in the following years, reaching $2,361 million in 2021 and further declining to $2,048 million in 2022. This indicates a weakening in operating profit generation after taxes over the most recent years.
Invested Capital
Invested capital demonstrates an overall increasing trend during the same period. The figure rose from $11,791 million in 2018 to $13,859 million in 2019, with a minor increase to $13,943 million in 2020, a slight reduction to $13,505 million in 2021, followed by an increase to $14,460 million in 2022. The fluctuations suggest periods of both capital expansion and slight withdrawals or adjustments, with overall growth in invested capital by the end of the period.
Return on Invested Capital (ROIC)
The ROIC shows a consistent downward trend, reflecting decreasing efficiency in generating returns from invested capital. The ROIC dropped from 22.99% in 2018 to 18.56% in 2019, followed by a moderate improvement to 20.18% in 2020. However, it then declined sharply to 17.48% in 2021 and further to 14.17% in 2022. This trend implies that despite the increase in invested capital, the company's ability to generate proportional returns has diminished over the years.

In summary, while invested capital has generally increased over the analyzed period, both the net operating profit after taxes and return on invested capital have declined. This suggests that the company is experiencing challenges in maintaining profitability and operational efficiency relative to its invested resources.


Decomposition of ROIC

Colgate-Palmolive Co., decomposition of ROIC

Microsoft Excel
ROIC = OPM1 × TO2 × 1 – CTR3
Dec 31, 2022 = × ×
Dec 31, 2021 = × ×
Dec 31, 2020 = × ×
Dec 31, 2019 = × ×
Dec 31, 2018 = × ×

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 financial data reveals several notable trends across the analyzed periods.

Operating Profit Margin (OPM)
The operating profit margin demonstrates a generally declining trend from 23.14% in 2018 to 16.37% in 2022. This decline indicates a decreasing efficiency in generating operating profit relative to sales over the five-year period. The margin experienced a slight recovery in 2020 after a drop in 2019, but then continued its downward trajectory in the following years, reaching its lowest point in 2022.
Turnover of Capital (TO)
The turnover of capital ratio fluctuates modestly but maintains a range between 1.13 and 1.32. The ratio decreased from 1.32 in 2018 to a low of 1.13 in 2019, followed by a gradual recovery in subsequent years, peaking at 1.29 in 2021 before a slight decline to 1.24 in 2022. This pattern suggests some variability in the efficiency with which the company utilizes its capital to generate sales but overall depicts relative stability.
1 – Effective Cash Tax Rate (CTR)
The inverse cash tax rate exhibited a generally declining trend from 75.35% in 2018 to 69.66% in 2022, with minor fluctuations in the interim years. This downward movement indicates an increase in the effective cash tax burden over time, implying that a larger proportion of earnings is being paid in cash taxes relative to prior periods.
Return on Invested Capital (ROIC)
ROIC follows a similar downward pattern to the operating profit margin, decreasing steadily from 22.99% in 2018 to 14.17% in 2022. This decline reflects a reduction in the profitability generated from invested capital. A mild improvement was noted in 2020 after a drop in 2019, but the subsequent years saw a continued decline, which may signal challenges in maintaining high returns on investments.

In summary, the data suggests a general decline in both profitability metrics (OPM and ROIC) and an increased effective cash tax rate over the five-year horizon. The turnover of capital ratio remains relatively stable with minor fluctuations, indicating consistent capital efficiency despite the downward trends in returns and margins. These patterns could point to increasing cost pressures, changes in tax policies, or other operational challenges impacting overall financial performance.


Operating Profit Margin (OPM)

Colgate-Palmolive Co., 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 millions)
Net operating profit after taxes (NOPAT)1
Add: Cash operating taxes2
Net operating profit before taxes (NOPBT)
 
Net sales
Profitability Ratio
OPM3
Benchmarks
OPM, Competitors4
Procter & Gamble Co.

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 × ÷ =

4 Click competitor name to see calculations.


The financial data reveals several important trends over the five-year period. Net sales have exhibited a steady upward progression, increasing from $15,544 million in 2018 to $17,967 million in 2022. This growth indicates a consistent expansion in revenue generation.

Conversely, net operating profit before taxes (NOPBT) shows a declining trajectory overall. Starting at $3,597 million in 2018, NOPBT decreased somewhat unevenly each subsequent year, reaching $2,941 million in 2022. This suggests that despite higher sales, profitability before taxes has weakened over time.

Supporting this interpretation, the operating profit margin (OPM) also declined notably during the period. The margin dropped from 23.14% in 2018 to 16.37% in 2022, reflecting reduced efficiency or increased costs relative to revenue. The margin experienced a slight recovery in 2020 but thereafter followed a downward trend.

Net Sales
Demonstrated consistent growth across all years, rising by approximately 15.6% over five years.
Net Operating Profit Before Taxes (NOPBT)
Displayed a general decline, decreasing by roughly 18% across the period, indicating profitability challenges despite sales growth.
Operating Profit Margin (OPM)
Fell significantly from over 23% to 16.37%, highlighting margin compression and possibly increased operational costs or pricing pressures.

In summary, while revenue streams have strengthened steadily, the company has faced declining profitability and shrinking operating margins. This pattern could imply rising expense ratios or other operational inefficiencies that have offset gains from increased sales.


Turnover of Capital (TO)

Colgate-Palmolive Co., 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 millions)
Net sales
Invested capital1
Efficiency Ratio
TO2
Benchmarks
TO, Competitors3
Procter & Gamble Co.

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
= ÷ =

3 Click competitor name to see calculations.


The evaluation of the financial data over the five-year period shows notable trends in net sales, invested capital, and the turnover of capital ratio.

Net Sales
There is a consistent upward trend in net sales, increasing from US$15,544 million in 2018 to US$17,967 million in 2022. This represents overall growth in revenue, with the largest annual increase observed between 2020 and 2021. The steady increase indicates sustained demand and positive sales performance throughout the period.
Invested Capital
Invested capital displays a general increase from US$11,791 million in 2018 to US$14,460 million in 2022, although it fluctuates slightly in the intermediate years. The capital peaked at US$13,943 million in 2020, experienced a minor decline in 2021, and then rose again in 2022. This pattern suggests moderate adjustments in asset deployment or investment activities during the timeline.
Turnover of Capital (TO)
The turnover of capital ratio began at 1.32 in 2018, followed by a decline to 1.13 in 2019. Subsequently, the ratio increased to 1.18 in 2020 and continued rising to 1.29 in 2021, before a slight decrease to 1.24 in 2022. This indicates that the efficiency with which the company utilized its invested capital to generate sales improved after 2019, reaching near the initial efficiency levels by 2021 and maintaining relative stability thereafter.

Overall, the company demonstrates progressive revenue growth alongside increased invested capital. The turnover of capital suggests improved asset utilization efficiency after a dip in 2019, contributing positively to the company’s operational performance. These trends collectively point to effective capital management contributing to enhanced sales outcomes over the examined periods.


Effective Cash Tax Rate (CTR)

Colgate-Palmolive Co., 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 millions)
Net operating profit after taxes (NOPAT)1
Add: Cash operating taxes2
Net operating profit before taxes (NOPBT)
Tax Rate
CTR3
Benchmarks
CTR, Competitors4
Procter & Gamble Co.

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 × ÷ =

4 Click competitor name to see calculations.


The financial data indicates several notable trends and shifts over the five-year period from 2018 to 2022. The cash operating taxes exhibit some variability but generally remain within a range close to 800 to 900 million US dollars. The value peaked at 970 million in 2020 before dropping in 2021 and rising again in 2022.

Net operating profit before taxes (NOPBT) shows a fluctuating pattern with an initial decrease from 3,597 million in 2018 to 3,363 million in 2019, followed by a rise to 3,784 million in 2020. However, this was succeeded by a notable decline in 2021 and 2022, reaching a low of 2,941 million in the final year reported.

The effective cash tax rate (CTR) remained relatively stable around the mid-20% range from 2018 through 2021 but increased significantly in 2022, rising to 30.34%. This jump suggests a higher tax burden relative to operating profits in the most recent year.

Cash Operating Taxes
Varied moderately over the years, with a peak in 2020 followed by a slight decline and rise, indicating fluctuating tax obligations possibly influenced by changes in profit levels and tax policies.
Net Operating Profit Before Taxes (NOPBT)
Experienced fluctuations with a peak in 2020. The subsequent decline in 2021 and 2022 may point to operational challenges or reduced profitability during those years.
Effective Cash Tax Rate (CTR)
Maintained a relatively stable rate around 24-26% until 2021, then increased sharply to over 30% in 2022, suggesting either changes in tax legislation, less favorable tax positions, or a composition of earnings affecting the overall tax rate.

Overall, the data reflects a period of operational variability and increased tax expenses relative to operating profits in the latest year, which may warrant further investigation into the underlying causes such as business performance, tax structure, or external economic factors.