| Industry | Companies | Invested capitalSAR M | NOPATSAR M | NOPAT margin | ROIC | WACC | Spread |
|---|---|---|---|---|---|---|---|
| Telecom | 3 | 174,430 | 25,535 | 23.5% | 14.6% | 10.3% | +4.4pt |
| Mills | 4 | 6,896 | 1,150 | 29.9% | 16.7% | 9.0% | +7.6pt |
| Car Rental | 3 | 10,810 | 1,086 | 19.4% | 10.0% | 9.5% | +0.5pt |
| Manpower | 4 | 3,373 | 641 | 7.3% | 19.0% | 11.3% | +7.7pt |
| Dairy | – | – | – | – | – | – | – |
| Pharma | – | – | – | – | – | – | – |
| Industry | Companies | Invested capitalSAR M | NOPATSAR M | NOPAT margin | ROIC | WACC | Spread |
|---|---|---|---|---|---|---|---|
| Telecom | 3 | 173,948 | 25,070 | 24.0% | 14.4% | 9.6% | +4.8pt |
| Mills | 4 | 6,774 | 1,105 | 30.2% | 16.3% | 7.1% | +9.2pt |
| Car Rental | 3 | 9,780 | 1,002 | 20.8% | 10.2% | 8.8% | +1.4pt |
| Manpower | 4 | 3,213 | 483 | 7.0% | 15.0% | 11.6% | +3.5pt |
| Dairy | – | – | – | – | – | – | – |
| Pharma | – | – | – | – | – | – | – |
| Industry | Companies | Invested capitalSAR M | NOPATSAR M | NOPAT margin | ROIC | WACC | Spread |
|---|---|---|---|---|---|---|---|
| Telecom | 3 | 172,472 | 22,377 | 22.7% | 13.0% | 9.6% | +3.3pt |
| Mills | 4 | 6,640 | 1,033 | 31.0% | 15.6% | 8.6% | +6.9pt |
| Car Rental | 3 | 7,099 | 773 | 21.4% | 10.9% | 9.4% | +1.5pt |
| Manpower | 4 | 2,736 | 427 | 7.8% | 15.6% | 12.0% | +3.6pt |
| Dairy | – | – | – | – | – | – | – |
| Pharma | – | – | – | – | – | – | – |
| Industry | Companies | Invested capitalSAR M | NOPATSAR M | NOPAT margin | ROIC | WACC | Spread |
|---|---|---|---|---|---|---|---|
| Telecom | 3 | 153,086 | 23,711 | 25.7% | 15.5% | 8.9% | +6.6pt |
| Mills | 4 | 7,117 | 1,035 | 30.7% | 14.5% | 5.0% | +9.6pt |
| Car Rental | 3 | 5,364 | 670 | 24.2% | 12.5% | 6.4% | +6.1pt |
| Manpower | 4 | 2,543 | 396 | 8.1% | 15.6% | 7.5% | +8.1pt |
| Dairy | – | – | – | – | – | – | – |
| Pharma | – | – | – | – | – | – | – |
| Industry | Companies | Invested capitalSAR M | NOPATSAR M | NOPAT margin | ROIC | WACC | Spread |
|---|---|---|---|---|---|---|---|
| Telecom | 3 | 148,667 | 20,502 | 23.9% | 13.8% | 6.7% | +7.1pt |
| Mills | 4 | 4,352 | 534 | 22.9% | 12.3% | 6.4% | +5.8pt |
| Car Rental | 3 | 3,736 | 495 | 21.9% | 13.2% | 5.1% | +8.1pt |
| Manpower | 4 | 1,823 | 424 | 10.5% | 23.3% | 5.8% | +17.5pt |
| Dairy | – | – | – | – | – | – | – |
| Pharma | – | – | – | – | – | – | – |
| Industry | Companies | Invested capitalSAR M | NOPATSAR M | NOPAT margin | ROIC | WACC | Spread |
|---|---|---|---|---|---|---|---|
| Telecom | 3 | 139,062 | 20,580 | 25.4% | 14.8% | 8.1% | +6.7pt |
| Mills | 4 | 4,838 | 499 | 23.7% | 10.3% | 8.0% | +2.3pt |
| Car Rental | 3 | 3,462 | 364 | 17.7% | 10.5% | – | – |
| Manpower | – | – | – | – | – | – | – |
| Dairy | – | – | – | – | – | – | – |
| Pharma | – | – | – | – | – | – | – |
| Industry | Companies | Invested capitalSAR M | NOPATSAR M | NOPAT margin | ROIC | WACC | Spread |
|---|---|---|---|---|---|---|---|
| Telecom | 3 | 140,068 | 20,075 | 26.3% | 14.3% | 10.6% | +3.7pt |
| Mills | 2 | 2,420 | 193 | 17.7% | 8.0% | 8.7% | -0.7pt |
| Car Rental | 3 | 3,299 | 378 | 19.0% | 11.5% | – | – |
| Manpower | – | – | – | – | – | – | – |
| Dairy | – | – | – | – | – | – | – |
| Pharma | – | – | – | – | – | – | – |
| Industry | Companies | Invested capitalSAR M | NOPATSAR M | NOPAT margin | ROIC | WACC | Spread |
|---|---|---|---|---|---|---|---|
| Telecom | 3 | 129,775 | 18,515 | 25.9% | 14.3% | 10.6% | +3.7pt |
| Mills | 2 | 2,165 | 198 | 19.0% | 9.2% | 10.6% | -1.4pt |
| Car Rental | 1 | 1,275 | 183 | 17.6% | 14.3% | – | – |
| Manpower | – | – | – | – | – | – | – |
| Dairy | – | – | – | – | – | – | – |
| Pharma | – | – | – | – | – | – | – |
Spread = ROIC - WACC.
Industry averages from the companies' audited annual reports. A dash means the figure is not available yet.