Stock Analysis on Net

CoStar Group Inc. (NASDAQ:CSGP)

This company has been moved to the archive! The financial data has not been updated since July 26, 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)

CoStar Group Inc., ROIC calculation

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)1 321,495 362,411 250,569 333,240 240,403
Invested capital2 8,182,919 7,034,732 6,661,421 3,711,336 3,312,194
Performance Ratio
ROIC3 3.93% 5.15% 3.76% 8.98% 7.26%

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 NOPAT. See details »

2 Invested capital. See details »

3 2022 Calculation
ROIC = 100 × NOPAT ÷ Invested capital
= 100 × 321,495 ÷ 8,182,919 = 3.93%

Performance ratio Description The company
ROIC A measure of the periodic, after tax, cash-on-cash yield earned in the business. CoStar Group Inc. ROIC improved from 2020 to 2021 but then slightly deteriorated from 2021 to 2022 not reaching 2020 level.

Decomposition of ROIC

CoStar Group Inc., decomposition of ROIC

Microsoft Excel
ROIC = OPM1 × TO2 × 1 – CTR3
Dec 31, 2022 3.93% = 21.18% × 0.27 × 69.33%
Dec 31, 2021 5.15% = 23.28% × 0.28 × 79.28%
Dec 31, 2020 3.76% = 18.65% × 0.25 × 80.66%
Dec 31, 2019 8.98% = 28.10% × 0.38 × 83.57%
Dec 31, 2018 7.26% = 23.36% × 0.36 × 85.80%

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 primary reason for the decrease in return on invested capital (ROIC) over 2022 year is the increase in effective cash tax rate (CTR).


Operating Profit Margin (OPM)

CoStar Group Inc., OPM calculation

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)1 321,495 362,411 250,569 333,240 240,403
Add: Cash operating taxes2 142,190 94,697 60,078 65,509 39,802
Net operating profit before taxes (NOPBT) 463,685 457,109 310,647 398,749 280,205
 
Revenues 2,182,399 1,944,135 1,659,019 1,399,719 1,191,832
Add: Increase (decrease) in deferred revenue 7,058 19,361 6,743 19,161 7,489
Adjusted revenues 2,189,457 1,963,496 1,665,762 1,418,880 1,199,321
Profitability Ratio
OPM3 21.18% 23.28% 18.65% 28.10% 23.36%

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 ÷ Adjusted revenues
= 100 × 463,685 ÷ 2,189,457 = 21.18%

Profitability ratio Description The company
OPM The operating profit margin (OPM) is the ratio of pretax economic earnings, or NOPBT, to sales. CoStar Group Inc. OPM improved from 2020 to 2021 but then slightly deteriorated from 2021 to 2022.

Turnover of Capital (TO)

CoStar Group Inc., TO calculation

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Selected Financial Data (US$ in thousands)
Revenues 2,182,399 1,944,135 1,659,019 1,399,719 1,191,832
Add: Increase (decrease) in deferred revenue 7,058 19,361 6,743 19,161 7,489
Adjusted revenues 2,189,457 1,963,496 1,665,762 1,418,880 1,199,321
 
Invested capital1 8,182,919 7,034,732 6,661,421 3,711,336 3,312,194
Efficiency Ratio
TO2 0.27 0.28 0.25 0.38 0.36

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 = Adjusted revenues ÷ Invested capital
= 2,189,457 ÷ 8,182,919 = 0.27

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. CoStar Group Inc. TO improved from 2020 to 2021 but then slightly deteriorated from 2021 to 2022.

Effective Cash Tax Rate (CTR)

CoStar Group Inc., CTR calculation

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)1 321,495 362,411 250,569 333,240 240,403
Add: Cash operating taxes2 142,190 94,697 60,078 65,509 39,802
Net operating profit before taxes (NOPBT) 463,685 457,109 310,647 398,749 280,205
Tax Rate
CTR3 30.67% 20.72% 19.34% 16.43% 14.20%

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 × 142,190 ÷ 463,685 = 30.67%

Tax rate Description The company
CTR Effective cash tax rate on operating income. CoStar Group Inc. CTR increased from 2020 to 2021 and from 2021 to 2022.