Stock Analysis on Net

Accenture PLC (NYSE:ACN)

Economic Value Added (EVA)

Microsoft Excel

Economic Profit

Accenture PLC, economic profit calculation

US$ in thousands

Microsoft Excel
12 months ended: Aug 31, 2024 Aug 31, 2023 Aug 31, 2022 Aug 31, 2021 Aug 31, 2020 Aug 31, 2019
Net operating profit after taxes (NOPAT)1 7,515,553 7,011,593 7,128,082 6,771,649 6,009,567 4,992,768
Cost of capital2 15.49% 15.51% 15.45% 15.51% 15.42% 15.21%
Invested capital3 36,963,067 33,174,004 29,793,146 26,216,920 22,846,720 20,110,534
 
Economic profit4 1,788,253 1,867,115 2,525,797 2,705,406 2,486,687 1,933,457

Based on: 10-K (reporting date: 2024-08-31), 10-K (reporting date: 2023-08-31), 10-K (reporting date: 2022-08-31), 10-K (reporting date: 2021-08-31), 10-K (reporting date: 2020-08-31), 10-K (reporting date: 2019-08-31).

1 NOPAT. See details »

2 Cost of capital. See details »

3 Invested capital. See details »

4 2024 Calculation
Economic profit = NOPAT – Cost of capital × Invested capital
= 7,515,55315.49% × 36,963,067 = 1,788,253

Item Description The company
Economic profit Economic profit is a measure of corporate performance computed by taking the spread between the return on invested capital and the cost of capital, and multiplying by the invested capital. Accenture PLC economic profit decreased from 2022 to 2023 and from 2023 to 2024.

Net Operating Profit after Taxes (NOPAT)

Accenture PLC, NOPAT calculation

US$ in thousands

Microsoft Excel
12 months ended: Aug 31, 2024 Aug 31, 2023 Aug 31, 2022 Aug 31, 2021 Aug 31, 2020 Aug 31, 2019
Net income attributable to Accenture plc 7,264,787 6,871,557 6,877,169 5,906,809 5,107,839 4,779,112
Deferred income tax expense (benefit)1 (93,988) (268,953) (213,294) 60,930 170,951 (96,360)
Increase (decrease) in allowance for credit losses2 1,218 557 (6,420) (8,071) (5,261) (4,375)
Increase (decrease) in deferred revenues3 254,908 370,343 261,506 601,585 573,613 298,253
Increase (decrease) in equity equivalents4 162,138 101,947 41,792 654,444 739,303 197,518
Interest expense 58,969 47,525 47,320 59,492 33,071 22,963
Interest expense, operating lease liability5 130,019 114,043 121,015 134,202 143,793
Adjusted interest expense 188,988 161,568 168,335 193,694 176,864 22,963
Tax benefit of interest expense6 (39,687) (33,929) (35,350) (40,676) (37,141) (4,822)
Adjusted interest expense, after taxes7 149,301 127,639 132,985 153,018 139,722 18,141
Interest income (272,256) (280,409) (45,133) (33,365) (69,331) (87,508)
Investment income, before taxes (272,256) (280,409) (45,133) (33,365) (69,331) (87,508)
Tax expense (benefit) of investment income8 57,174 58,886 9,478 7,007 14,560 18,377
Investment income, after taxes9 (215,082) (221,523) (35,655) (26,358) (54,771) (69,131)
Net income (loss) attributable to noncontrolling interest 154,410 131,973 111,791 83,736 77,474 67,129
Net operating profit after taxes (NOPAT) 7,515,553 7,011,593 7,128,082 6,771,649 6,009,567 4,992,768

Based on: 10-K (reporting date: 2024-08-31), 10-K (reporting date: 2023-08-31), 10-K (reporting date: 2022-08-31), 10-K (reporting date: 2021-08-31), 10-K (reporting date: 2020-08-31), 10-K (reporting date: 2019-08-31).

1 Elimination of deferred tax expense. See details »

2 Addition of increase (decrease) in allowance for credit losses.

3 Addition of increase (decrease) in deferred revenues.

4 Addition of increase (decrease) in equity equivalents to net income attributable to Accenture plc.

5 2024 Calculation
Interest expense on capitalized operating leases = Operating lease liability × Discount rate
= 3,095,692 × 4.20% = 130,019

6 2024 Calculation
Tax benefit of interest expense = Adjusted interest expense × Statutory income tax rate
= 188,988 × 21.00% = 39,687

7 Addition of after taxes interest expense to net income attributable to Accenture plc.

8 2024 Calculation
Tax expense (benefit) of investment income = Investment income, before tax × Statutory income tax rate
= 272,256 × 21.00% = 57,174

9 Elimination of after taxes investment income.

Item Description The company
NOPAT Net operating profit after taxes is income from operations, but after removement of taxes calculated on cash basis that are relevant to operating income. Accenture PLC NOPAT decreased from 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level.

Cash Operating Taxes

Accenture PLC, cash operating taxes calculation

US$ in thousands

Microsoft Excel
12 months ended: Aug 31, 2024 Aug 31, 2023 Aug 31, 2022 Aug 31, 2021 Aug 31, 2020 Aug 31, 2019
Income tax expense 2,280,126 2,135,802 2,207,207 1,770,571 1,589,018 1,405,556
Less: Deferred income tax expense (benefit) (93,988) (268,953) (213,294) 60,930 170,951 (96,360)
Add: Tax savings from interest expense 39,687 33,929 35,350 40,676 37,141 4,822
Less: Tax imposed on investment income 57,174 58,886 9,478 7,007 14,560 18,377
Cash operating taxes 2,356,628 2,379,798 2,446,374 1,743,310 1,440,649 1,488,362

Based on: 10-K (reporting date: 2024-08-31), 10-K (reporting date: 2023-08-31), 10-K (reporting date: 2022-08-31), 10-K (reporting date: 2021-08-31), 10-K (reporting date: 2020-08-31), 10-K (reporting date: 2019-08-31).

Item Description The company
Cash operating taxes Cash operating taxes are estimated by adjusting income tax expense for changes in deferred taxes and tax benefit from the interest deduction. Accenture PLC cash operating taxes decreased from 2022 to 2023 and from 2023 to 2024.

Invested Capital

Accenture PLC, invested capital calculation (financing approach)

US$ in thousands

Microsoft Excel
Aug 31, 2024 Aug 31, 2023 Aug 31, 2022 Aug 31, 2021 Aug 31, 2020 Aug 31, 2019
Current portion of long-term debt and bank borrowings 946,229 104,810 9,175 12,080 7,820 6,411
Long-term debt, excluding current portion 78,628 43,093 45,893 53,473 54,052 16,247
Operating lease liability1 3,095,692 3,001,131 3,270,688 3,441,081 3,423,641 3,839,556
Total reported debt & leases 4,120,549 3,149,034 3,325,756 3,506,634 3,485,513 3,862,214
Total Accenture plc shareholders’ equity 28,288,646 25,692,839 22,106,097 19,529,454 17,000,536 14,409,008
Net deferred tax (assets) liabilities2 (3,718,651) (3,759,598) (3,682,616) (3,763,494) (3,973,443) (4,216,232)
Allowance for credit losses3 27,561 26,343 25,786 32,206 40,277 45,538
Deferred revenues4 5,816,014 5,561,106 5,190,763 4,929,257 4,327,672 3,754,059
Equity equivalents5 2,124,924 1,827,851 1,533,933 1,197,969 394,506 (416,635)
Accumulated other comprehensive (income) loss, net of tax6 1,554,742 1,743,101 2,190,342 1,419,497 1,561,837 1,840,577
Noncontrolling interests 879,602 765,754 640,991 567,660 498,637 418,683
Adjusted total Accenture plc shareholders’ equity 32,847,914 30,029,545 26,471,363 22,714,580 19,455,516 16,251,633
Short-term investments7 (5,396) (4,575) (3,973) (4,294) (94,309) (3,313)
Invested capital 36,963,067 33,174,004 29,793,146 26,216,920 22,846,720 20,110,534

Based on: 10-K (reporting date: 2024-08-31), 10-K (reporting date: 2023-08-31), 10-K (reporting date: 2022-08-31), 10-K (reporting date: 2021-08-31), 10-K (reporting date: 2020-08-31), 10-K (reporting date: 2019-08-31).

1 Addition of capitalized operating leases.

2 Elimination of deferred taxes from assets and liabilities. See details »

3 Addition of allowance for doubtful accounts receivable.

4 Addition of deferred revenues.

5 Addition of equity equivalents to total Accenture plc shareholders’ equity.

6 Removal of accumulated other comprehensive income.

7 Subtraction of short-term investments.

Item Description The company
Invested capital Capital is an approximation of the economic book value of all cash invested in going-concern business activities. Accenture PLC invested capital increased from 2022 to 2023 and from 2023 to 2024.

Cost of Capital

Accenture PLC, cost of capital calculations

Capital (fair value)1 Weights Cost of capital
Equity2 225,727,750 225,727,750 ÷ 229,848,299 = 0.98 0.98 × 15.71% = 15.43%
Outstanding debt3 1,024,857 1,024,857 ÷ 229,848,299 = 0.00 0.00 × 5.40% × (1 – 21.00%) = 0.02%
Operating lease liability4 3,095,692 3,095,692 ÷ 229,848,299 = 0.01 0.01 × 4.20% × (1 – 21.00%) = 0.04%
Total: 229,848,299 1.00 15.49%

Based on: 10-K (reporting date: 2024-08-31).

1 US$ in thousands

2 Equity. See details »

3 Outstanding debt. See details »

4 Operating lease liability. See details »

Capital (fair value)1 Weights Cost of capital
Equity2 191,119,074 191,119,074 ÷ 194,268,108 = 0.98 0.98 × 15.71% = 15.46%
Outstanding debt3 147,903 147,903 ÷ 194,268,108 = 0.00 0.00 × 5.40% × (1 – 21.00%) = 0.00%
Operating lease liability4 3,001,131 3,001,131 ÷ 194,268,108 = 0.02 0.02 × 3.80% × (1 – 21.00%) = 0.05%
Total: 194,268,108 1.00 15.51%

Based on: 10-K (reporting date: 2023-08-31).

1 US$ in thousands

2 Equity. See details »

3 Outstanding debt. See details »

4 Operating lease liability. See details »

Capital (fair value)1 Weights Cost of capital
Equity2 157,689,340 157,689,340 ÷ 161,015,096 = 0.98 0.98 × 15.71% = 15.39%
Outstanding debt3 55,068 55,068 ÷ 161,015,096 = 0.00 0.00 × 0.00% × (1 – 21.00%) = 0.00%
Operating lease liability4 3,270,688 3,270,688 ÷ 161,015,096 = 0.02 0.02 × 3.70% × (1 – 21.00%) = 0.06%
Total: 161,015,096 1.00 15.45%

Based on: 10-K (reporting date: 2022-08-31).

1 US$ in thousands

2 Equity. See details »

3 Outstanding debt. See details »

4 Operating lease liability. See details »

Capital (fair value)1 Weights Cost of capital
Equity2 216,082,660 216,082,660 ÷ 219,589,294 = 0.98 0.98 × 15.71% = 15.46%
Outstanding debt3 65,553 65,553 ÷ 219,589,294 = 0.00 0.00 × 0.00% × (1 – 21.00%) = 0.00%
Operating lease liability4 3,441,081 3,441,081 ÷ 219,589,294 = 0.02 0.02 × 3.90% × (1 – 21.00%) = 0.05%
Total: 219,589,294 1.00 15.51%

Based on: 10-K (reporting date: 2021-08-31).

1 US$ in thousands

2 Equity. See details »

3 Outstanding debt. See details »

4 Operating lease liability. See details »

Capital (fair value)1 Weights Cost of capital
Equity2 144,662,081 144,662,081 ÷ 148,147,594 = 0.98 0.98 × 15.71% = 15.34%
Outstanding debt3 61,872 61,872 ÷ 148,147,594 = 0.00 0.00 × 0.00% × (1 – 21.00%) = 0.00%
Operating lease liability4 3,423,641 3,423,641 ÷ 148,147,594 = 0.02 0.02 × 4.20% × (1 – 21.00%) = 0.08%
Total: 148,147,594 1.00 15.42%

Based on: 10-K (reporting date: 2020-08-31).

1 US$ in thousands

2 Equity. See details »

3 Outstanding debt. See details »

4 Operating lease liability. See details »

Capital (fair value)1 Weights Cost of capital
Equity2 117,472,267 117,472,267 ÷ 121,334,481 = 0.97 0.97 × 15.71% = 15.21%
Outstanding debt3 22,658 22,658 ÷ 121,334,481 = 0.00 0.00 × 0.00% × (1 – 21.00%) = 0.00%
Operating lease liability4 3,839,556 3,839,556 ÷ 121,334,481 = 0.03 0.03 × 0.00% × (1 – 21.00%) = 0.00%
Total: 121,334,481 1.00 15.21%

Based on: 10-K (reporting date: 2019-08-31).

1 US$ in thousands

2 Equity. See details »

3 Outstanding debt. See details »

4 Operating lease liability. See details »


Economic Spread Ratio

Accenture PLC, economic spread ratio calculation, comparison to benchmarks

Microsoft Excel
Aug 31, 2024 Aug 31, 2023 Aug 31, 2022 Aug 31, 2021 Aug 31, 2020 Aug 31, 2019
Selected Financial Data (US$ in thousands)
Economic profit1 1,788,253 1,867,115 2,525,797 2,705,406 2,486,687 1,933,457
Invested capital2 36,963,067 33,174,004 29,793,146 26,216,920 22,846,720 20,110,534
Performance Ratio
Economic spread ratio3 4.84% 5.63% 8.48% 10.32% 10.88% 9.61%
Benchmarks
Economic Spread Ratio, Competitors4
Adobe Inc. 5.20% 10.64% 13.05% 5.32% 3.43%
Autodesk Inc. -10.63% 1.73% -2.84% -3.00% 4.64% -16.38%
Cadence Design Systems Inc. 10.41% 9.79% 10.02% 10.82% 5.30%
CrowdStrike Holdings Inc. -2.67% 0.98% -2.28% -4.55% 6.33%
International Business Machines Corp. -1.57% -9.42% -4.43% -4.15% -0.43%
Intuit Inc. -4.40% -6.46% -5.39% 2.34% 5.68% 19.34%
Microsoft Corp. 13.03% 16.07% 24.02% 33.03% 31.05% 26.17%
Oracle Corp. -0.31% -1.36% -1.05% 7.01% 1.33% 4.01%
Palo Alto Networks Inc. 8.56% 14.57% 6.43% -2.25% -3.27% -0.05%
Salesforce Inc. -10.04% -12.32% -9.89% -7.59% -10.63% -6.61%
ServiceNow Inc. 8.74% 4.20% 5.41% 7.04% 6.45%
Synopsys Inc. -3.88% 2.70% -3.32% -3.14% -6.13%

Based on: 10-K (reporting date: 2024-08-31), 10-K (reporting date: 2023-08-31), 10-K (reporting date: 2022-08-31), 10-K (reporting date: 2021-08-31), 10-K (reporting date: 2020-08-31), 10-K (reporting date: 2019-08-31).

1 Economic profit. See details »

2 Invested capital. See details »

3 2024 Calculation
Economic spread ratio = 100 × Economic profit ÷ Invested capital
= 100 × 1,788,253 ÷ 36,963,067 = 4.84%

4 Click competitor name to see calculations.

Performance ratio Description The company
Economic spread ratio The ratio of economic profit to invested capital, also equal to the difference between return on invested capital (ROIC) and cost of capital. Accenture PLC economic spread ratio deteriorated from 2022 to 2023 and from 2023 to 2024.

Economic Profit Margin

Accenture PLC, economic profit margin calculation, comparison to benchmarks

Microsoft Excel
Aug 31, 2024 Aug 31, 2023 Aug 31, 2022 Aug 31, 2021 Aug 31, 2020 Aug 31, 2019
Selected Financial Data (US$ in thousands)
Economic profit1 1,788,253 1,867,115 2,525,797 2,705,406 2,486,687 1,933,457
 
Revenues 64,896,464 64,111,745 61,594,305 50,533,389 44,327,039 43,215,013
Add: Increase (decrease) in deferred revenues 254,908 370,343 261,506 601,585 573,613 298,253
Adjusted revenues 65,151,372 64,482,088 61,855,811 51,134,974 44,900,652 43,513,266
Performance Ratio
Economic profit margin2 2.74% 2.90% 4.08% 5.29% 5.54% 4.44%
Benchmarks
Economic Profit Margin, Competitors3
Adobe Inc. 6.51% 12.39% 16.26% 7.63% 5.15%
Autodesk Inc. -15.03% 2.21% -4.02% -4.14% 6.13% -26.70%
Cadence Design Systems Inc. 10.37% 9.77% 10.18% 10.90% 5.14%
CrowdStrike Holdings Inc. -4.20% 1.31% -3.56% -9.45% 5.56%
International Business Machines Corp. -2.79% -16.36% -8.44% -7.22% -0.73%
Intuit Inc. -6.76% -10.58% -10.38% 2.96% 6.39% 12.88%
Microsoft Corp. 18.22% 18.30% 23.02% 27.42% 23.05% 19.36%
Oracle Corp. -0.59% -2.63% -1.93% 13.86% 3.02% 7.31%
Palo Alto Networks Inc. 9.08% 14.47% 7.50% -3.03% -5.30% -0.06%
Salesforce Inc. -23.22% -31.38% -27.46% -17.40% -26.15% -13.01%
ServiceNow Inc. 7.03% 3.38% 4.68% 5.74% 4.72%
Synopsys Inc. -5.47% 3.81% -5.28% -5.39% -10.59%

Based on: 10-K (reporting date: 2024-08-31), 10-K (reporting date: 2023-08-31), 10-K (reporting date: 2022-08-31), 10-K (reporting date: 2021-08-31), 10-K (reporting date: 2020-08-31), 10-K (reporting date: 2019-08-31).

1 Economic profit. See details »

2 2024 Calculation
Economic profit margin = 100 × Economic profit ÷ Adjusted revenues
= 100 × 1,788,253 ÷ 65,151,372 = 2.74%

3 Click competitor name to see calculations.

Performance ratio Description The company
Economic profit margin The ratio of economic profit to sales. It is the company profit margin covering income efficiency and asset management. Economic profit margin is not biased in favor of capital-intensive business models, because any added capital is a cost to the economic profit margin. Accenture PLC economic profit margin deteriorated from 2022 to 2023 and from 2023 to 2024.