Economic Value Added (EVA)
EVA is registered trademark of Stern Stewart.
Economic value added or economic profit is the difference between revenues and costs,where costs include not only expenses, but also cost of capital.
Paying user area
Try for free
Accenture PLC pages available for free this week:
- Common-Size Income Statement
- Common-Size Balance Sheet: Assets
- Analysis of Reportable Segments
- Common Stock Valuation Ratios
- Net Profit Margin since 2005
- Return on Equity (ROE) since 2005
- Current Ratio since 2005
- Total Asset Turnover since 2005
- Price to Operating Profit (P/OP) since 2005
- Price to Sales (P/S) since 2005
The data is hidden behind: . Unhide it.
Get full access to the entire website from $10.42/mo, or
get 1-month access to Accenture PLC for $24.99.
This is a one-time payment. There is no automatic renewal.
We accept:
Economic Profit
Accenture PLC, economic profit calculation
US$ in thousands
| 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 | |||||||
| Cost of capital2 | |||||||
| Invested capital3 | |||||||
| Economic profit4 | |||||||
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
= – × =
- Net Operating Profit After Taxes (NOPAT)
- The NOPAT demonstrates a consistent upward trend from 2019 to 2024, increasing from approximately 4.99 billion US dollars in 2019 to about 7.52 billion US dollars in 2024. Although the growth rate slows slightly between 2022 and 2023, there is a renewed increase in 2024, indicating overall operational profitability improvement over the six-year period.
- Cost of Capital
- The cost of capital remains relatively stable across the years, fluctuating narrowly between 16.23% and 16.55%. This suggests consistent financing costs and potentially stable market or risk conditions influencing the company’s capital structure.
- Invested Capital
- The invested capital exhibits a continuous and significant increase throughout the period, rising from about 20.1 billion US dollars in 2019 to approximately 36.96 billion US dollars in 2024. This steady growth reflects ongoing investments or asset accumulation to support business operations and expansion.
- Economic Profit
- Economic profit increases from 1.73 billion US dollars in 2019 to a peak of approximately 2.43 billion US dollars in 2021, followed by a decline in subsequent years down to around 1.41 billion US dollars by 2024. Despite the growth in NOPAT and invested capital, economic profit decreases notably after 2021, indicating that the returns exceeding the cost of capital have diminished, possibly due to rising invested capital outpacing profit growth or increasing capital costs.
- Overall Analysis
- While operational profits (NOPAT) have improved steadily and invested capital has expanded substantially, the shrinking economic profit in recent years points to challenges in generating returns above the cost of capital. The stability of the cost of capital implies that the reduced economic profit is more likely due to slower profit growth relative to the capital invested, raising considerations about the efficiency of capital deployment and return on investment strategies going forward.
Net Operating Profit after Taxes (NOPAT)
Accenture PLC, NOPAT calculation
US$ in thousands
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
= × =
6 2024 Calculation
Tax benefit of interest expense = Adjusted interest expense × Statutory income tax rate
= × 21.00% =
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
= × 21.00% =
9 Elimination of after taxes investment income.
- Net Income Attributable to Accenture plc
- The net income exhibited a consistent upward trend over the analyzed period. Starting at approximately 4.78 billion US dollars in 2019, the figure increased annually, reaching about 7.26 billion US dollars by 2024. There was a notable acceleration in growth between 2020 and 2022, where net income rose from around 5.11 billion to nearly 6.88 billion US dollars. The increase plateaued slightly in 2023 but regained momentum going into 2024.
- Net Operating Profit After Taxes (NOPAT)
- NOPAT also showed a generally positive trajectory from 2019 to 2024. Beginning near 4.99 billion US dollars in 2019, it rose consistently each year, peaking at approximately 7.52 billion US dollars in 2024. The period between 2019 and 2021 reflected robust growth, with significant increases each year. Growth decelerated between 2022 and 2023, with a slight decline from roughly 7.13 billion to 7.01 billion US dollars, followed by a rebound in 2024. Overall, NOPAT growth aligns closely with net income trends but shows a modest dip in the mid-period.
- Comparative Insights
- Both profitability metrics reflect healthy financial performance with strong upward momentum. The slight divergence in 2023, where net income held steady but NOPAT decreased mildly, may suggest variations in tax expenses, operating efficiencies, or non-operating factors impacting net income. The recovery in 2024 implies successful management interventions or favorable operating conditions resuming. The sustained increase reinforces a solid capacity for generating profit from operations and retaining earnings attributable to the company.
Cash Operating Taxes
Accenture PLC, cash operating taxes calculation
US$ in thousands
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).
- Income Tax Expense
- The income tax expense shows a generally upward trend over the six-year period. Starting at approximately 1.41 billion in 2019, it increased steadily to reach about 2.28 billion by 2024. Notably, there is a significant rise between 2021 and 2022, where the expense increased by approximately 436 million. Although there is a slight dip in 2023 compared to 2022, the expense resumes its upward trajectory in 2024.
- Cash Operating Taxes
- Cash operating taxes demonstrate more variability over the years. In 2019, the amount was roughly 1.49 billion, which declined slightly in 2020 to about 1.44 billion. Subsequently, there was a pronounced increase in 2021 and 2022, peaking near 2.45 billion. The amount stabilized thereafter, with a slight decrease in both 2023 and 2024, maintaining levels just above 2.35 billion.
- Comparison Between Income Tax Expense and Cash Operating Taxes
- Throughout the period, cash operating taxes consistently exceed the recorded income tax expense, suggesting timing or classification differences between reported expenses and actual cash outflows. Both metrics exhibit growth trends, but cash operating taxes show a more pronounced surge in the middle years (2021-2022) followed by stabilization, whereas income tax expense rises more steadily with minor fluctuations.
Invested Capital
Accenture PLC, invested capital calculation (financing approach)
US$ in thousands
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.
- Total reported debt & leases
- The total reported debt and leases exhibit a fluctuating trend over the observed period. Starting at approximately 3.86 billion US dollars in August 2019, the figure declines consistently each year until August 2023, reaching about 3.15 billion. However, in the final year reported (August 2024), there is a notable increase to approximately 4.12 billion, representing the highest point in the period.
- Total Accenture plc shareholders’ equity
- Shareholders' equity shows a steady and significant upward trajectory throughout the time span. Commencing at roughly 14.41 billion US dollars in August 2019, equity increases annually without any dip, reaching about 28.29 billion by August 2024. This almost doubles the initial value and indicates consistent growth in retained earnings, capital injections, or revaluation reserves.
- Invested capital
- Invested capital follows a persistent growth trend across the six years. Beginning from around 20.11 billion US dollars in August 2019, it rises each year to culminate at approximately 36.96 billion in August 2024. This increase demonstrates expanding capital deployment in operations, assets, or acquisitions, growing by over 80% from the start to the end of the period.
- Overall Analysis
- The company shows robust equity growth coupled with an increase in invested capital, signaling expansion and possibly increased business activities or asset base. The fluctuation in total debt and leases, with an initial reduction followed by a pronounced rise in the latest year, suggests a possible strategic shift in financing structure or capital raising efforts in the most recent period. This latest increase in debt might warrant further review to assess its impact on financial risk and capital cost.
Cost of Capital
Accenture PLC, cost of capital calculations
| Capital (fair value)1 | Weights | Cost of capital | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity2 | ÷ | = | × | = | |||||||||
| Outstanding debt3 | ÷ | = | × | × (1 – 21.00%) | = | ||||||||
| Operating lease liability4 | ÷ | = | × | × (1 – 21.00%) | = | ||||||||
| Total: | |||||||||||||
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 | ÷ | = | × | = | |||||||||
| Outstanding debt3 | ÷ | = | × | × (1 – 21.00%) | = | ||||||||
| Operating lease liability4 | ÷ | = | × | × (1 – 21.00%) | = | ||||||||
| Total: | |||||||||||||
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 | ÷ | = | × | = | |||||||||
| Outstanding debt3 | ÷ | = | × | × (1 – 21.00%) | = | ||||||||
| Operating lease liability4 | ÷ | = | × | × (1 – 21.00%) | = | ||||||||
| Total: | |||||||||||||
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 | ÷ | = | × | = | |||||||||
| Outstanding debt3 | ÷ | = | × | × (1 – 21.00%) | = | ||||||||
| Operating lease liability4 | ÷ | = | × | × (1 – 21.00%) | = | ||||||||
| Total: | |||||||||||||
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 | ÷ | = | × | = | |||||||||
| Outstanding debt3 | ÷ | = | × | × (1 – 21.00%) | = | ||||||||
| Operating lease liability4 | ÷ | = | × | × (1 – 21.00%) | = | ||||||||
| Total: | |||||||||||||
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 | ÷ | = | × | = | |||||||||
| Outstanding debt3 | ÷ | = | × | × (1 – 21.00%) | = | ||||||||
| Operating lease liability4 | ÷ | = | × | × (1 – 21.00%) | = | ||||||||
| Total: | |||||||||||||
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
| 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 | |||||||
| Invested capital2 | |||||||
| Performance Ratio | |||||||
| Economic spread ratio3 | |||||||
| Benchmarks | |||||||
| Economic Spread Ratio, Competitors4 | |||||||
| Adobe Inc. | |||||||
| Cadence Design Systems Inc. | |||||||
| CrowdStrike Holdings Inc. | |||||||
| Fair Isaac Corp. | |||||||
| International Business Machines Corp. | |||||||
| Intuit Inc. | |||||||
| Microsoft Corp. | |||||||
| Oracle Corp. | |||||||
| Palantir Technologies Inc. | |||||||
| Palo Alto Networks Inc. | |||||||
| Salesforce Inc. | |||||||
| ServiceNow Inc. | |||||||
| Synopsys Inc. | |||||||
| Workday Inc. | |||||||
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 × ÷ =
4 Click competitor name to see calculations.
- Economic Profit
- There was an overall increasing trend in economic profit from 2019 to 2021, reaching a peak in 2021. However, from 2021 onward, a decline is observed with significant drops in 2023 and 2024. This suggests a diminishing ability to generate profits above the cost of capital in recent years.
- Invested Capital
- The invested capital shows a consistent upward trajectory throughout the entire period, increasing steadily each year from 2019 to 2024. This indicates ongoing capital investments or asset growth, reflecting expansion or scaling of business operations.
- Economic Spread Ratio
- Despite the invested capital growth, the economic spread ratio demonstrates a declining trend starting from 2020. After peaking in 2020, the ratio has decreased each year through 2024, indicating a reduction in the spread between return on invested capital and the cost of capital. This suggests that while the company is investing more, the returns relative to the cost are shrinking, which may point to reduced profitability efficiency.
- Overall Analysis
- The combination of increasing invested capital with declining economic profit and economic spread ratio highlights a potential challenge in maintaining high returns on new investments. The reduction in economic profit and spread ratio over the last few years suggests that the returns generated by the company’s investments are not keeping pace with the costs, potentially signaling efficiency or market pressures affecting profitability.
Economic Profit Margin
Accenture PLC, economic profit margin calculation, comparison to benchmarks
| 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 | |||||||
| Revenues | |||||||
| Add: Increase (decrease) in deferred revenues | |||||||
| Adjusted revenues | |||||||
| Performance Ratio | |||||||
| Economic profit margin2 | |||||||
| Benchmarks | |||||||
| Economic Profit Margin, Competitors3 | |||||||
| Adobe Inc. | |||||||
| Cadence Design Systems Inc. | |||||||
| CrowdStrike Holdings Inc. | |||||||
| Fair Isaac Corp. | |||||||
| International Business Machines Corp. | |||||||
| Intuit Inc. | |||||||
| Microsoft Corp. | |||||||
| Oracle Corp. | |||||||
| Palantir Technologies Inc. | |||||||
| Palo Alto Networks Inc. | |||||||
| Salesforce Inc. | |||||||
| ServiceNow Inc. | |||||||
| Synopsys Inc. | |||||||
| Workday Inc. | |||||||
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 × ÷ =
3 Click competitor name to see calculations.
- Economic Profit
- Economic profit increased steadily from 2019 to 2021, reaching a peak in 2021. However, there was a notable decline starting in 2022, with economic profit dropping in 2023 and further decreasing into 2024. Despite the decrease in recent years, economic profit remains positive throughout the period analyzed.
- Adjusted Revenues
- Adjusted revenues showed a consistent upward trend over the six-year period. There was steady growth every year, with particularly significant increases observed from 2020 to 2022. Growth continued beyond 2022 but at a slower pace through 2023 and 2024.
- Economic Profit Margin
- The economic profit margin increased from 2019 to 2020, peaking in 2020. Following this peak, it declined each subsequent year through 2024. The margin improvement from 2019 to 2020 suggests enhanced profitability or operational efficiency at that time, while the continuous decline afterward indicates decreasing profitability relative to revenues in later years.
- Overall Analysis
- The data indicates that although revenues have grown consistently and substantially over the entire period, economic profit and related margins have not maintained the same upward momentum. The decline in economic profit and its margin despite rising revenues suggests increased costs, investments, or other factors negatively impacting profitability. The peak economic profit and margin in 2020 and 2021 followed by declines may reflect changing operational conditions or external economic influences affecting financial performance since 2022.