Fin Maverick
Foundations VocabularyAccounting & ReportingEconomics & MacroQuant Methods & ProgrammingBusiness & Company AnalysisCorporate Finance & ValuationBehavioural Finance
Banking & Market InfrastructureFixed Income & RatesDerivatives & Structured ProductsPublic EquitiesTransactions & DealsPortfolio ConstructionFunds & AMCs
Private Markets & AlternativesRisk, Treasury & ControlAI & Digital FinanceStochastic Calculus & PricingWealth & Personal FinanceIndian Markets & RegulationProfessional Practice
CalculatorComparison
Frameworks
Explore Bootcamps
Equity ResearchPortfolio ManagementMutual Fund MasteryFinancial LiteracyInvestment Banking Analyst
Private Equity AnalystHedge Funds AnalystBreaking Into VCBreaking Into QuantsAI For Finance
Financial Analyst ProgramRisk Management ProgramPrivate Wealth ManagementDebt Capital MarketsDerivatives Foundation
Explore Internships
Equity Research InternMutual Fund Intern
Portfolio Management InternFinancial Literacy Intern
Explore Micro Courses

Equity Research6

Writing an Investment ThesisBuilding a Discounted Cash FlowReading an Annual Report FastReading a Sector Before a CompanySpotting Quality of Earnings Red FlagsBuilding a Revenue Forecast From Drivers

Portfolio Management3

Rebalancing: When, Why and What It CostsStrategic and Tactical Asset AllocationMeasuring Risk in a Portfolio

Mutual Fund Mastery3

Comparing Funds Without Being FooledHow a NAV Is Struck and Which Day You GetReading a Fund Factsheet Properly

Derivatives Unlocked4

Hedging a Real ExposureThe Greeks, PracticallyFutures, the Basis and What Moves ItReading an Option Payoff

AI For Finance2

Retrieval and Grounding for FinanceDocument Extraction in Finance

Breaking Into Quants4

Backtesting a StrategyHypothesis TestingCleaning Financial DataRegression for Finance

Breaking Into VC3

Sizing a MarketReading a Term Sheet as a FounderHow a Venture Round Actually Works

Financial Analyst Program4

Common Size and Trend AnalysisReading a Cash Flow StatementRatio Analysis That Says SomethingBuilding a Working Capital Schedule

Risk Management Program2

Credit Exposure and How It Is ReducedValue at Risk and What It Hides

Investment Banking Analyst3

Precedent Transactions and Why They DifferReading a Term Sheet StructurallyBuilding a Comparable Companies Table

Private Wealth Management3

Tax Aware Portfolio DecisionsBuilding a Client Risk ProfileGoal Based Planning Arithmetic

Debt Capital Markets3

Analysing an Issuer's CreditDuration and What It Does Not Tell YouBond Pricing and Yield Mechanics

Private Equity Analyst2

Fund Waterfalls and CarryThe LBO in Structure

Hedge Funds Analyst2

Short Selling MechanicsLong Short Mechanics
Courses
Explore Career Roadmaps
Investment Banking AnalystEquity Research AnalystVC AnalystPrivate Equity AnalystHedge Funds Analyst
Quant AnalystAI For FinanceFinancial Analyst ProgramPrivate Wealth ManagementDebt Capital Markets
Risk Management ProgramDerivatives FoundationPortfolio ManagementMutual Fund Mastery
PartnershipsShowdown
Log inSign up
Financial Analyst Program · CoreTrack
1Financial Accounting, Reporting & Analysis
iAccounting System and Standards
Financial AccountingDebits and CreditsAccrual and Cash AccountingAccounting Policies, Estimates and…The Matching PrincipleDouble-Entry AccountingGoing ConcernInd AS and IFRSWhy Two Honest Companies…
iiFinancial Statement Architecture
The Three Financial StatementsConsolidated Financial StatementsStandalone and Consolidated Statements…How to Read a…How to Perform Trend…Which Accounting Rules Apply…
iiiIncome Statement, Profitability and Tax
The Income StatementRevenue vs Income vs ProfitHow to Read an Income StatementThe Profit LadderEBITDA and EBIT Compared,…EBIT vs EBT vs PATOperating ExpenditureTax-Loss CarryforwardWhy a Company's Effective…Deferred TaxDiluted EPSEffective Tax Rate
ivBalance Sheet and Capital Employed
The Balance SheetAsset TypesCapital EmployedReturn on Capital EmployedLiabilitiesBook ValueRetained EarningsOff-Balance-Sheet FinancingHow to Read a Balance SheetTangible Net Worth
vCash Flow and Liquidity
The Cash Flow StatementOperating, Investing and Financing…Operating Cash FlowProfit vs Cash FlowCash Flow From Operations vs EBITDARevenue Growth vs Operating Cash FlowHow to Read a Cash Flow StatementHow to Reconcile Cash…
viRevenue, Receivables and Working Capital
The Working Capital CycleThe Working Capital CycleReturn on Invested CapitalHow Working Capital Affects Cash FlowAccrued and Deferred RevenueRevenueHow to Analyse Revenue QualityAccounts PayableAccounts ReceivableExpected Credit Loss
viiInventory, Cost Accounting and Margins
Cost AbsorptionInventoryCost of Goods SoldFIFO vs Weighted Average CostAmortised Cost vs Fair ValueInventory Write-DownsMargin AnalysisContribution MarginOperating LeverageGross Profit vs Gross MarginHow to Analyse Profit MarginsHow to Interpret Operating…
viiiFixed Assets, Leases and Intangibles
DepreciationDepreciation MethodsAmortisation vs DepreciationAsset ImpairmentCapital ExpenditureAsset Efficiency and Capital IntensityProperty, Plant and EquipmentIntangible AssetsOperating Lease vs Finance…How to Analyse Capex…Why Capitalising Costs Increases…
ixDebt, Equity and Financial Instruments
Equity on the Balance SheetDebt TypesNet Debt and LeverageDebt vs Equity Accounting ClassificationHow to Analyse Debt…Convertible BondsInterest in the AccountsShare CapitalShare DilutionHybrid Instruments
xConsolidation and Business Combinations
ControlSubsidiaryGoodwillAssociate CompanyJoint Venture vs Associate…Intercompany EliminationsThe Equity MethodHow to Analyse Group…
xiCash, Investments and Financial Assets
Cash and Cash EquivalentsHow to Analyse Cash…The Fair Value HierarchyHow to Interpret a…Financial Asset ClassificationMarketable Securities and Short-Term Investments
xiiFinancial Ratios and Performance Diagnostics
Return on CapitalDuPont AnalysisHow to Perform Common-Size AnalysisDebt to EquityLiquidity RatiosLeverage and Coverage RatiosReturn on Equity and the DuPont DecompositionWhich Financial Ratios Matter…
xiiiEarnings Quality, Red Flags and Forensics
Earnings QualityHow to Prepare for…Channel StuffingEarnings ManagementHow to Analyse Related-Party…How to Spot Accounting…Why Frequent Exceptional Items…What an Auditor Change…
xivAnnual Reports, Notes and Disclosure Reading
Notes to the AccountsManagement Discussion and AnalysisSegment ReportingShareholding PatternPro Forma FinancialsAnnual Report vs Investor…How to Read an Annual Report
xvAudit, Assurance and Reporting Reliability
The Statutory Audit and the AuditorAudit MaterialityEmphasis of MatterFinancial RestatementInternal AuditLimited ReviewKey Audit MattersInternal Controls Over Financial ReportingThe Audit OpinionAuditor Independence
2Business, Industry & Company Analysis
iBusiness Fundamentals and Models
The Business EcosystemThe Business ModelStakeholdersThe Business Life CyclePlatform BusinessesHow to Build a…The Value NetworkMonetisationUnit EconomicsThe Profit PoolTake RateB2B vs B2C
iiRevenue and Pricing
The Revenue ModelRevenue Growth vs Monetisation…Pricing PowerRecurring RevenueAverage Revenue Per UserARPU vs Average Order ValuePrice DiscriminationGross Margin vs Contribution MarginFixed Costs vs Variable Costs
iiiOperating Model and Supply Chain
The Operating ModelThe Value ChainThroughputThe Supply ChainVertical IntegrationVertical vs Horizontal IntegrationProcurementCapacity UtilisationJust-in-Time vs Just-in-Case InventoryMake vs Buy
ivCustomers and Brands
Brand EquityCustomer LoyaltyCustomer Segments and the JourneyCustomer EconomicsHow to Analyse Customer…Distribution ChannelsCustomer Acquisition Cost
vCompetitive Advantage and Moats
The Sources of Competitive…Competitive RivalryEconomies of Scale and…Network EffectsSwitching CostsCost Leadership vs DifferentiationHow to Test Whether a Moat Is Eroding
viIndustry Structure and Sector Behaviour
Industry TypesConsolidation and FragmentationSubstitutesBuyer PowerSupplier PowerThe Industry Life CycleHerfindahl-Hirschman IndexSector vs IndustryCompany Analysis vs Industry AnalysisCyclical vs Defensive SectorHow to Apply Porter's…How to Analyse Competitive…
viiMarket Size and Addressable Market
Market SizeMarket Concentration vs Market ShareTop-Down vs Bottom-Up Market SizingDemand DriversThe Adoption CurveGrowth DriversMarket FragmentationMarket ShareHow to Interpret Market Share Changes
viiiInnovation and Technology Shift
InnovationResearch and DevelopmentTechnology Adoption and DiffusionThe Product Life CycleProduct Innovation vs Process InnovationDigital TransformationCannibalisationDisruptive InnovationThe Technology S-Curve
ixCorporate and Business Strategy
Corporate and Business Strategy ComparedHow to Build Business…How Execution Risk Can…Organic and Inorganic Growth ComparedGrowth Investment vs Capital ReturnOrganisation Design and TransformationHorizontal vs Conglomerate DiversificationCentralised vs Decentralised OrganisationCompany Research vs Investment ResearchHow to Separate Facts,…
xManagement and Governance Quality
Management QualityFounder-Led vs Professional ManagementThe PromoterThe BoardInstitutional OwnershipPromoter Ownership vs Institutional…The Agency ProblemIndependent DirectorsInsider OwnershipHow to Analyse Ownership…How Capital Allocation Shapes…
xiStrategic and Business Risk
Business RiskPlatform vs Pipeline BusinessAsset-Light vs Asset-Heavy vs…Commodity vs Branded BusinessHow to Write a…The Business Risk RegisterStrategy in PracticeStrategic Risk vs Financial RiskHow to Evaluate a…How to Build a…
xiiBusiness Research Method
Business AnalysisCompany Filings as a Research SourceCompetitor MappingThe Variant ViewPrimary ResearchPrimary vs Secondary Research

Return on Capital Employed: Computing the Return on the Base

Return on capital employed divides operating profit by the capital employed in the business, giving the percentage return that the long-term funding produced before financing costs and tax. Operating profit belongs on top because the base holds money from lenders and owners together, so the return is measured before either is paid. The base may be opening, closing or average, and the choice must be stated.

Underneath that sit one profit figure, one base figure, one division, and three decisions that must be made before the division is worth anything. A set of accounts prints four or five profit lines and only one matches the base, so the first decision is which line is lifted. The second is which of two routes builds the base. Both routes must land on the same amount, and disagreeing routes mean a line has been mis-picked. The third is whether the base is the one at the start of the year, the one at the end, or the average of the two. The same profit divided by three different bases gives three different percentages, and none of them is wrong on its own. The arithmetic is one division. The work is the three decisions.

Every input is read from an exact printed line, the base of Anjani Stationers, an invented business, is built by both routes until they agree, the year two figure of 27.3 per cent and the assumed year one figure of 44.9 per cent follow, the fall between the two years splits into the part the profit caused and the part the base caused, and one wrong numeratorThe number sitting on top of a division, the quantity being divided by something else. turns 27.3 per cent into 19.7 per cent. What capital employed is falls under capital employed, and what any finished figure ought to be falls under the foundations vocabulary.

What does this ratio answer?

The ratio answers one question: of every hundred rupees of long-term funding sitting inside the business, how many rupees of operating profit did the year produce? The answer is a share, not an amount, and the whole reason anyone runs the division is that shares can be set beside each other while amounts cannot. Consider a cousin who says her tailoring unit made Rs 3,00,000 of operating profit last year. Nothing can be done with that sentence. The sentence becomes usable the instant she adds what is tied up in the unit: on Rs 10,00,000 of machines, stock and working funds the figure reads one way, on Rs 40,00,000 it reads a quarter of that, and only the division says which of the two is in front of the reader. The same sentence with two different bases underneath describes two completely different years.

Return on capital employed is not a figure printed anywhere in a set of accounts, it is a division performed after the year is over, and both of its inputs are already printed before the division begins. That rules several things out. No ratio is printed in the statements, so there is none to hunt for. No percentage is applied to anything. One amount comes off the statement of profit and loss and one amount is built from the balance sheet, the first goes over the second, and the result reads as a percentage. For Anjani Stationers in year two those two amounts are an operating profit of Rs 41,50,000 and a capital employed of Rs 1,52,00,000, and the division gives 27.3 per cent.

The ratio is the slice. Rs 41,50,000 out of Rs 1,52,00,000 is 27.3 per cent of the bar. CAPITAL EMPLOYED, Rs 1,52,00,000, DRAWN AS THE WHOLE BAR OPERATING PROFIT Rs 41,50,000 THE REST OF THE BASE, WHICH THIS YEAR'S OPERATING PROFIT DID NOT COVER Rs 1,10,50,000 27.3 per cent of the bar. This is the return on capital employed. WHY THE AMOUNT ALONE SETTLES NOTHING The same Rs 41,50,000 over a base of Rs 80,00,000 would fill 51.9 per cent of a shorter bar. The profit did not move; the bar did. Anjani Stationers, year two, standalone. The filled portion is drawn to scale against the whole bar, so the slice really is just over a quarter of it. The Rs 80,00,000 in the box above is an arithmetic illustration only and is not a figure for this business. Invented business, illustrative figures throughout.
Anjani Stationers' operating profit of Rs 41,50,000 fills 27.3 per cent of its capital employed of Rs 1,52,00,000, and the identical profit measured against a smaller base would fill far more of a shorter bar.
Try it out

Anjani Stationers reports an operating profit of Rs 41,50,000 for year two. Somebody asks what return the business made on its capital employed. What is needed before the question can be answered?

Equity Research Bootcamp — Fin Maverick

Why must the profit on top be measured before lenders and tax?

Because of who put the base there. Capital employed for Anjani Stationers is Rs 1,52,00,000, and that amount is made up of Rs 1,42,00,000 of equity and Rs 10,00,000 of non-current liabilities. Two sets of people funded it. The lenders funded the Rs 10,00,000 and are paid through the finance cost. The owners funded the Rs 1,42,00,000 and are paid out of what is left after the finance cost and the tax charge. If the base counts both of them, the profit measured against it has to be taken at a point on the statement before either has been paid, and that point is the operating profit line.

The rule that governs this whole computation is that the numerator and the denominatorThe number underneath the line in a division, the quantity the top number is being divided by. must describe the same set of claimants, and every common mistake in the computation is a breach of exactly that rule. The household version makes the shape obvious. Suppose four cousins jointly buy a delivery van for Rs 6,00,000, of which Rs 5,00,000 is their own money and Rs 1,00,000 is a loan from an uncle who charges interest. At the end of the year they want to know what the van earned on the whole Rs 6,00,000. The uncle's Rs 1,00,000 is inside the Rs 6,00,000 they are dividing by, so the cousins must take the van's earnings before the uncle's interest is handed over. Taking the earnings after the interest measures what four people got on money six people put in. The finance version is identical, and the only thing that changes is the vocabulary.

Two claimants funded the base, so the profit is taken above both of their lines. WHO PUT THE BASE THERE, Rs 1,52,00,000 OWNERS, EQUITY Rs 1,42,00,000 LENDERS, NON-CURRENT LIABILITIES Rs 10,00,000 Both together, Rs 1,52,00,000 this is the amount going underneath WHERE EACH ONE GETS PAID ON THE PROFIT LADDER Operating profit Rs 41,50,000 Less finance cost, the lenders paid here Rs 3,50,000 Profit before tax Rs 38,00,000 Less tax charge, the tax authority paid here Rs 8,00,000 Profit after tax, the owners only Rs 30,00,000 THE MATCHING RULE, STATED ONCE The base counts lenders and owners, so the profit must be read above the finance cost line and above the tax line. Taking Rs 30,00,000 instead measures what the owners alone got against what both of them put in.
Anjani Stationers' base of Rs 1,52,00,000 is Rs 1,42,00,000 of equity plus Rs 10,00,000 of non-current liabilities, so the profit that matches it is read above both the finance cost of Rs 3,50,000 and the tax charge of Rs 8,00,000.
Try it out

Which profit figure goes on top of capital employed?

What goes on top, and where is it found?

The operating profit, and it is printed on the faceThe main printed statement itself, as opposed to the numbered notes that sit behind it and break its lines into parts. of the statement of profit and loss, on the subtotal line that sits above the finance cost. The face of the statement is the only place to look. The caption varies between preparers: Operating profit, Profit before interest and tax, or Earnings before interest and tax (EBIT). All four captions name the same subtotal in the same position on the ladder, and the test that the right line has been found is the one directly below: the next line down should be the finance cost, and the one after that the profit before tax.

The numerator is a printed subtotal and not something assembled, so the first check on any return on capital employed is that the amount on top was lifted straight off the face rather than built out of other lines. Four amounts on this statement are all called profit and are not the same figure. Operating profit of Rs 41,50,000 is the one this ratio uses. Profit before tax of Rs 38,00,000 sits one line lower, after the lenders have been paid. Profit after tax of Rs 30,00,000 sits two lines lower still, after the tax authority has been paid. Gross profit sits far higher up, before the running costs of the business have been taken off at all. Only the first of those four is a pre-taxMeasured at a point before the tax charge has been taken off, so the amount still includes what will later go in tax. figure that also sits above the finance cost. Pick any of the three wrong ones and the division will still work perfectly and answer a question nobody asked.

The abbreviation invites one clarification. Most Indian statements present EBIT and operating profit as the same printed subtotal, and the computation treats them so. Where a statement shows other income, an exceptional item or a share of results from another business between the operating line and the finance cost, the amount required is the one the finance cost is actually deducted from, and where that is unclear, following the subtractions down the statement settles it more reliably than the caption. For Anjani Stationers there is nothing between the two lines, so the operating profit of Rs 41,50,000 goes straight onto the top.

One line, one place. The numerator is the subtotal directly above the finance cost. FACE OF THE STATEMENT OF PROFIT AND LOSS ANJANI STATIONERS, YEAR TWO, STANDALONE Revenue Rs 2,70,00,000 Operating profit Rs 41,50,000 Less finance cost Rs 3,50,000 Profit before tax Rs 38,00,000 Less tax expense Rs 8,00,000 Profit after tax Rs 30,00,000 FIELD NOTE, NUMERATOR Face of the statement of profit and loss. The subtotal immediately above the finance cost. Captioned operating profit, profit before interest and tax, EBIT, or earnings before interest and tax. Check the line below it. The four rows below the ringed line are shown only to fix its position, and each subtraction reconciles: Rs 41,50,000 less Rs 3,50,000 is Rs 38,00,000, less Rs 8,00,000 is Rs 30,00,000. Invented business, illustrative figures throughout.
The numerator is Anjani Stationers' operating profit of Rs 41,50,000, read off the face of the statement on the subtotal that sits immediately above the finance cost of Rs 3,50,000.
Try it out

A full set of accounts is open and the numerator is needed. Which line is taken, and how is it confirmed to be the right one?

What goes underneath, and where is it found?

The capital employed, and it is not printed anywhere, so it is built from the balance sheet by one of two routes and checked by the other. Route one starts at the top of the balance sheet: take total assets and subtract the current liabilitiesAmounts a business is due to settle within its ordinary operating year, listed together as a subtotal on the balance sheet.. Route two starts at the bottom: take the equity total and add the non-current liabilities. For Anjani Stationers route one is Rs 1,80,00,000 less Rs 28,00,000, and route two is Rs 1,42,00,000 plus Rs 10,00,000. Both give Rs 1,52,00,000.

A base that is Rs 4,00,000 wrong looks exactly as convincing on the statement as a base that is right, so running both routes is not a nicety. It is the only self-check this computation has. The two routes touch different lines. Route one touches total assets and the current liabilities subtotal. Route two touches equity and the non-current liabilities subtotal. No single slip would move both routes by the same amount in the same direction, so if they agree, every line was read correctly. If they disagree, the difference shows where to look: a gap the size of a lease liability usually means the split of that liability between the current and non-current subtotals was misread, and a gap the size of the whole equity means a subtotal was taken where a total was needed.

Where does each of the four amounts appear? Total assets is the final line of the assets half, printed as a total. Current liabilities is a subtotal inside the liabilities half, printed above the non-current group. Equity is the total of the equity section, share capital plus retained earnings. Non-current liabilities is the other subtotal in the liabilities half. All four are printed. None of them is computed by the analyst, and where a balance sheet does not print the two liability subtotals separately, the split is in the note behind the liabilities line and is taken from there rather than estimated.

Two routes through the same balance sheet. They must land on the same amount. ROUTE ONE, FROM THE TOP Total assets Rs 1,80,00,000 Less current liabilities Rs 28,00,000 Capital employed Rs 1,52,00,000 FIELD NOTE Total assets is the last line of the assets half. Current liabilities is a printed subtotal. ROUTE TWO, FROM THE BOTTOM Equity Rs 1,42,00,000 Plus non-current liabilities Rs 10,00,000 Capital employed Rs 1,52,00,000 FIELD NOTE Equity is the section total, share capital plus retained earnings. The other printed subtotal. = The two routes touch four different printed lines, so agreement at Rs 1,52,00,000 confirms all four were read correctly. Disagreement is the signal: a gap the size of one liability line usually means the current and non-current split was misread.
Anjani Stationers' capital employed of Rs 1,52,00,000 is reached from total assets of Rs 1,80,00,000 less current liabilities of Rs 28,00,000, and confirmed by equity of Rs 1,42,00,000 plus non-current liabilities of Rs 10,00,000.
Try it out

Route one builds the base at Rs 1,52,00,000 and route two builds it at Rs 1,54,00,000. What has the Rs 2,00,000 gap established?

Try it out

Operating profit Rs 41,50,000, capital employed Rs 1,52,00,000. What is the return on capital employed?

Opening, closing or average base, and why must the choice be stated?

Because the profit was earned across a whole year while the balance sheet was photographed on one day of it. Anjani Stationers' operating profit of Rs 41,50,000 accumulated over twelve months, during which the capital employed moved from Rs 1,18,00,000 at the start to Rs 1,52,00,000 at the end. Neither of those two amounts was in place for the whole year. So there are three defensible bases, and each one produces a different reading of exactly the same year.

The three bases give 35.2 per cent, 30.7 per cent and 27.3 per cent for one unchanged year of trading, a spread of nearly eight percentage pointsThe unit used for the gap between two percentages. Moving from 27 per cent to 30 per cent is a rise of three percentage points.. The spread is why the base timing must be written down beside the answer rather than assumed. The opening base of Rs 1,18,00,000 gives 35.2 per cent, and it reads high because the year's profit is measured against the funding that was there before the year's growth arrived. The closing base of Rs 1,52,00,000 gives 27.3 per cent, and it reads low because the profit is measured against funding that only reached that level on the last day. The average base of Rs 1,35,00,000, computed as Rs 1,18,00,000 plus Rs 1,52,00,000 divided by two, gives 30.7 per cent and sits between them by construction.

None of the three is the correct one and the choice is a convention, not a calculation. Stating which convention was used is not optional. ComparabilityWhether two figures were built the same way, so that setting them side by side actually means something. lives entirely in that sentence. Set a closing-base figure for one business beside an average-base figure for another and the comparison is decided by the convention rather than by the trading. In practice the closing base is the simplest to compute and the one most people reach for when only one balance sheet is available. The average base is the one people prefer when the funding moved a lot during the year, and for Anjani Stationers it plainly did. The calculator below computes all three and leaves the convention as a stated input.

One profit, three bases, three readings of the same twelve months of trading. BASE USED READING Opening assumed, start Rs 1,18,00,000 35.2% Average of the two Rs 1,35,00,000 30.7% Closing reported, end Rs 1,52,00,000 27.3% 0 Rs 40,00,000 Rs 80,00,000 Rs 1,20,00,000 Rs 1,60,00,000 Operating profit is Rs 41,50,000 in all three rows. Only the base moved. Opening base assumed; invented business, illustrative.
Dividing Anjani Stationers' unchanged operating profit of Rs 41,50,000 by the opening, average and closing bases gives 35.2, 30.7 and 27.3 per cent, a spread of 7.9 percentage points produced entirely by the timing convention.
Try it out

The average-base reading is requested. The base moved from Rs 1,18,00,000 to Rs 1,52,00,000 and operating profit was Rs 41,50,000. What is reported?

Financial Analyst Program Bootcamp — Fin Maverick

What does Anjani Stationers' calculation give for both years?

The whole computation follows, laid out as the inputs, their sources and the divisions they feed. The middle column is an instruction: it says where to look on the printed accounts, and nothing more than that. Year two is taken from the reported statements. The earlier balance sheet was not built to this level of detail, so year one is taken from an assumed base and an assumed operating profit, both labelled assumed wherever they appear.

InputWhere it is foundYear twoYear one
Operating profitFace of the statement of profit and loss, the subtotal immediately above the finance costRs 41,50,000Rs 53,00,000
assumed
Total assetsBalance sheet, the last line of the assets halfRs 1,80,00,000not built
Less current liabilitiesBalance sheet, the printed subtotal above the non-current groupRs 28,00,000not built
Capital employed, route oneTotal assets less current liabilitiesRs 1,52,00,000Rs 1,18,00,000
assumed
EquityBalance sheet, the equity section totalRs 1,42,00,000not built
Plus non-current liabilitiesBalance sheet, the other printed liabilities subtotalRs 10,00,000not built
Capital employed, route twoEquity plus non-current liabilities, agreeing with route oneRs 1,52,00,000Rs 1,18,00,000
assumed
Return on capital employedOperating profit over capital employed, closing base in both years27.3 per cent44.9 per cent
assumed

The reading fell 17.6 percentage points between the two years. The operating profit dropping by Rs 11,50,000 did the larger part of that, and the base rising by Rs 34,00,000 did very nearly as much. A reader who sees only the two finished percentages will reach for the profit as the whole explanation every single time, and here the profit is a little over half the story, so the split is worth working through slowly. Hold the base at the year one figure of Rs 1,18,00,000 and change only the profit: Rs 41,50,000 over Rs 1,18,00,000 is 35.2 per cent, so the profit falling cost 9.7 percentage points. Now change the base as well: Rs 41,50,000 over Rs 1,52,00,000 is 27.3 per cent, so the base rising cost a further 7.9 percentage points. The two effects add to 17.6, the whole fall. The base accounts for 45 per cent of it despite never appearing on the statement of profit and loss at all.

The decomposition is arithmetic, and it will reproduce every time on these figures. The decomposition is not a finding about the business. A base that grew by Rs 34,00,000 could have grown for any number of reasons; the accounts show which lines moved but not why anybody moved them, and whether a falling reading is a problem or the ordinary shape of a year in which funding was put in ahead of the trading it was meant to support is a separate question. The arithmetic establishes a defensible pair of percentages, the convention they were computed on, and an honest split of the distance between them.

The fall from 44.9 to 27.3, split into the part the profit caused and the part the base caused. STEP Year one assumed Rs 53,00,000 on Rs 1,18,00,000 44.9% Profit falls base held at Rs 1,18,00,000 35.2% 9.7 points profit down Rs 11,50,000 Year two reported Rs 41,50,000 on Rs 1,52,00,000 27.3% 7.9 points base up Rs 34,00,000 0 10 20 30 40 50 per cent 9.7 plus 7.9 is 17.6, the whole fall. Year one profit and base are both assumed. Invented business, illustrative figures.
Anjani Stationers' reading falls from an assumed 44.9 per cent to a reported 27.3 per cent, of which 9.7 percentage points come from the operating profit dropping Rs 11,50,000 and 7.9 from the base rising Rs 34,00,000.
Try it out

The reading fell 17.6 points, from 44.9 per cent to 27.3 per cent, and over the same two years the operating profit fell Rs 11,50,000. How much of that 17.6 point fall did the base rising by Rs 34,00,000 account for?

Play with it

Set the base timing, move the operating profit, and watch the calculator attribute the change.

The calculator is prefilled with Anjani Stationers' year two figures and every input names the line it was read from. Two controls are live. The first, the base timing, decides whether the year two division uses the opening base of Rs 1,18,00,000, the closing base of Rs 1,52,00,000 or the average of the two at Rs 1,35,00,000. The second, the operating profit on top, moves between Rs 20,00,000 and Rs 60,00,000. The defaults are the closing base and Rs 41,50,000, and those two reproduce the reported 27.3 per cent exactly. The year one bar is fixed at its assumed 44.9 per cent, on its own assumed closing base of Rs 1,18,00,000, and it does not respond to either control because no earlier balance sheet exists in these accounts to build an average from.

Base timing for the year two division, stated with every reading:
Operating profit on top, from the face of the statement: Rs 41,50,000. Reported year two figure is Rs 41,50,000.
ANJANI STATIONERS. ONE DIVISION, TWO YEARS, ONE STATED BASE TIMING. Year one assumed, fixed, closing base 44.9% Year two live, on the base selected What moved it numerator part and base part 0 10 20 30 40 50 per cent REPORTED. CLOSING BASE Rs 1,52,00,000, EBIT Rs 41,50,000, READING 27.3 PER CENT. Both bars are drawn to one percentage scale. The year one bar is grey because it is assumed and fixed; only the lower bar responds. Anjani Stationers is invented and every figure here is illustrative.
Closing base of Rs 1,52,00,000, operating profit of Rs 41,50,000, so the year two reading is 27.3 per cent against the assumed year one reading of 44.9 per cent. Of the 17.6 percentage point fall, 9.7 points came from the operating profit being Rs 11,50,000 lower and 7.9 points came from the base being Rs 34,00,000 larger. This is the reported pair for Anjani Stationers.
Year two reading
27.3%
Base used
Rs 1,52,00,000
From the profit
-9.7
From the base
-7.9
Movable inputs: 2Bases available: 3Years shown: 2Figures assumed: 2
Educational illustration. One invented business, two years, one division. The year one operating profit of Rs 53,00,000 and the year one capital employed of Rs 1,18,00,000 are both assumed and are held fixed throughout. The year two base is not typed in: it is built from the balance sheet, as total assets of Rs 1,80,00,000 less current liabilities of Rs 28,00,000, and the average base is that closing figure and the assumed opening figure divided by two. The attribution strip splits the distance between the two readings by moving the profit first and the base second, which is a stated order of computation and not a claim about the business. Not a template for assessing any real business.

The readings the calculator produces run as follows. On the closing base of Rs 1,52,00,000 the slider runs from 13.2 per cent at an operating profit of Rs 20,00,000, through the reported 27.3 per cent at Rs 41,50,000, to 39.5 per cent at Rs 60,00,000. On the average base of Rs 1,35,00,000 the same three profits read 14.8, 30.7 and 44.4 per cent. On the opening base of Rs 1,18,00,000 they read 16.9, 35.2 and 50.8 per cent. Pick the opening base and the attribution strip collapses to nothing. The year two division is then using the very same base the year one division used, so every point of difference between the two years has to come from the profit. The collapse is the cleanest demonstration of why the base timing is an input rather than a detail: it decides how much of a year-on-year move can be attributed to trading at all.

Ratio Analysis That Says Something — free micro-course from Fin Maverick

Who computes this ratio, and what do they do with it next?

Nobody performs this division for its own sake. Four kinds of reader compute it regularly and each does something different with the result, and which of the four is at work decides the base timing chosen before the arithmetic starts. The closing base is the funding the business is carrying into the period a facility would sit in, so a lender assessing a term facility computes it on the closing base. An analyst comparing one business against another computes it on whichever base the other business used, and if that is not stated, computes both and says so. Somebody assessing a proposal to put more funding in computes it on the base as it would be after the funding arrives. The result is a closing-base calculation on a balance sheet that has not been drawn up yet, and it must be labelled as such.

Convention alone does not choose the base timing. The reader's next step chooses it, and a reader who cannot name that next step is not ready to pick a base. The household version is exactly the same decision. A cousin who has run her tailoring unit for three years and wants to compare this year with last year needs the same convention in both years, whichever one she picks. A cousin deciding whether to put another Rs 2,00,000 into the unit needs the base that includes the Rs 2,00,000, the base her money would be joining. Same unit, same profit, two different bases, and neither of them is a mistake.

Who is computing itBase timing they takeWhat they do with the reading next
A lender sizing a term facilityClosing, Rs 1,52,00,000Reads 27.3 per cent as the return on the funding the business carries into the facility period, and sets it beside the finance cost the facility would add
An analyst comparing two businessesWhichever the other business statedRecomputes on the matching convention, or reports both readings and names the convention beside each
Someone assessing more funding going inA closing base that includes the new fundingLabels the base as a projected one, because that balance sheet has not been drawn up yet
An owner reviewing a completed yearAverage, Rs 1,35,00,000Reads 30.7 per cent as the return across a year in which the base moved a lot, then looks at which balance sheet lines moved
Anyone reporting the figure at allStated in writing beside itWrites the base timing into the same sentence as the percentage, because 27.3, 30.7 and 35.2 are the same year

One boundary is the thing readers most often expect this arithmetic to supply. A percentage on its own has no target attached to it. What return a business should be aiming for is covered under the foundations vocabulary.

Try it out

Anjani Stationers' reading is quoted at 30.7 per cent, and another business is quoted at 29.4 per cent on a closing base. What is the first step?

The failure: the numerator cell wired to the bottom line

An analyst is asked for Anjani Stationers' return on capital employed before a meeting. The balance sheet is open and the base is built correctly: Rs 1,80,00,000 less Rs 28,00,000, checked against Rs 1,42,00,000 plus Rs 10,00,000, both giving Rs 1,52,00,000. Then the numerator is clicked in from the statement of profit and loss, and the cell that gets clicked is the bottom one, profit after tax of Rs 30,00,000. The sheet returns 19.7 per cent. The figure is plausible and arrived without any struggle at all, so it goes into the pack.

Nothing on the sheet looks wrong, and that is exactly the problem: the base was built with care, the check was run and passed, and the one input that was never checked is the one that decides what the ratio means. The Rs 30,00,000 is what was left after the lenders took Rs 3,50,000 and the tax authority took Rs 8,00,000. The Rs 1,52,00,000 underneath still counts the lenders' Rs 10,00,000. So the finished figure measures the owners' return against everybody's capital. The comparison is between two different sets of claimants, and it is not a return on capital employed at all. Nobody else computes their figure that way, so it cannot be set beside anyone else's.

The cost is not the 7.6 percentage points between 19.7 and 27.3. The cost is that a figure built this way silently changes with things that have nothing to do with the business's operations. Take on more borrowing and the finance cost rises, so the Rs 30,00,000 falls and the reported ratio drops even if the trading was identical. Sit in a year with a different tax charge and the ratio moves again. Anjani Kulkarni ends up being asked why the return fell when the operating profit did not move, the meeting hunts through the trading for an explanation that was never there, and the actual answer, that the numerator was taken three lines too low, is the one thing nobody looks at because the base underneath it was checked so carefully.

The base was checked twice. The numerator was never checked once. FORMULA = B9 / B14 the numerator should have been B6, three rows up SHEET, AS TYPED FROM THE STATEMENTS B6 Operating profit Rs 41,50,000 B7 Less finance cost Rs 3,50,000 B8 Less tax expense Rs 8,00,000 B9 Profit after tax Rs 30,00,000 B14 Capital employed, both routes agree Rs 1,52,00,000 B6 and B9 are Rs 11,50,000 apart, and that is the lenders plus the tax authority WHAT THE SHEET REPORTED 19.7% the owners' profit measured against everybody's capital, so it is comparable with nobody else's figure computed figure: 27.3% THE COST A ratio that moves whenever the borrowing or the tax charge moves, while the operating profit sits perfectly still.
Wiring the numerator to profit after tax of Rs 30,00,000 rather than operating profit of Rs 41,50,000 turns a computed 27.3 per cent into a reported 19.7 per cent, which measures the owners' profit against capital that lenders also funded.
Return on capital employed is one division, and the computation stops there. What capital employed is, why the base is built the way it is, and which lines belong inside it are covered under capital employed. Return on equity, return on assets and the wider set of return measures are covered under financial ratios, as is the practice of breaking a return figure into a margin and a turnover. What return a business should be aiming for, and how a required return is arrived at at all, is covered under the foundations vocabulary. Cash is a separate subject: a return on capital employed is computed from a profit figure and a balance sheet, and neither input is a receipt or a payment.
The base was checked twice, the numerator never. See what a return rests on.

References

SourceDocumentWhere
No standard setter or regulatorReturn on capital employed is not defined by any single authority. It is a computation readers assemble from published statements, and the base timing and the exact treatment of individual lines are conventions rather than requirements, which is why the convention used has to be stated beside the answernot applicable
Institute of Chartered Accountants of IndiaThe Indian Accounting Standards it issues, cited here only for the presentation of the underlying figures: that a balance sheet separates current from non-current liabilities and that a statement of profit and loss presents its subtotals in a set order, which is what makes both inputs findableicai.org

Anjani Stationers Private Limited, Chitra Binding Works Private Limited, Anjani Kulkarni, Meera Rao and the Sunrise Public School group are invented.
Educational material. Not advice on any investment, tax, budget or market position.

← PreviousNext →
Fin Maverick Micro CoursesExplore Micro Courses
Fin Maverick BootcampsExplore Bootcamps
Fin Maverick

Finance education that ends in a job, not a certificate that gathers dust. Built for young India.

LEARN
CalculatorsFrameworksComparisonsCareersShowdown
RESOURCES
All CoursesMicro CoursesBootcampsInternships
COMPANY
AboutJob openingPartnership
LEGAL
Privacy PolicyTerms & ConditionsContent LicenseReturn & Refund Policy
© 2026 FIN MAVERICK / BUILT FOR INDIA.DO FINANCE, DO NOT JUST READ ABOUT IT.