Stock Analysis on Net

General Motors Co. (NYSE:GM)

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)

General Motors Co., ROIC calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Selected Financial Data (US$ in millions)
Net operating profit after taxes (NOPAT)1 10,525 11,524 10,217 13,885 7,866
Invested capital2 194,168 182,260 172,128 167,086 152,793
Performance Ratio
ROIC3 5.42% 6.32% 5.94% 8.31% 5.15%
Benchmarks
ROIC, Competitors4
Ford Motor Co. 3.61% 1.73% 1.70% 7.11% -0.25%
Tesla Inc. 13.07% 19.02% 29.98% 17.93% 5.84%

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

1 NOPAT. See details »

2 Invested capital. See details »

3 2024 Calculation
ROIC = 100 × NOPAT ÷ Invested capital
= 100 × 10,525 ÷ 194,168 = 5.42%

4 Click competitor name to see calculations.

Performance ratio Description The company
ROIC A measure of the periodic, after tax, cash-on-cash yield earned in the business. General Motors Co. ROIC improved from 2022 to 2023 but then deteriorated significantly from 2023 to 2024.

Decomposition of ROIC

General Motors Co., decomposition of ROIC

Microsoft Excel
ROIC = OPM1 × TO2 × 1 – CTR3
Dec 31, 2024 5.42% = 6.76% × 0.89 × 89.96%
Dec 31, 2023 6.32% = 8.21% × 0.87 × 87.99%
Dec 31, 2022 5.94% = 8.16% × 0.84 × 86.57%
Dec 31, 2021 8.31% = 12.91% × 0.68 × 94.97%
Dec 31, 2020 5.15% = 8.22% × 0.71 × 88.33%

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

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 2024 year is the decrease in profitability measured by operating profit margin (OPM) ratio.


Operating Profit Margin (OPM)

General Motors Co., OPM calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Selected Financial Data (US$ in millions)
Net operating profit after taxes (NOPAT)1 10,525 11,524 10,217 13,885 7,866
Add: Cash operating taxes2 1,174 1,573 1,585 735 1,039
Net operating profit before taxes (NOPBT) 11,699 13,097 11,802 14,620 8,905
 
Automotive net sales and revenue 171,606 157,658 143,975 113,590 108,673
Add: Increase (decrease) in deferred revenue 1,490 1,780 570 (376) (349)
Adjusted automotive net sales and revenue 173,096 159,438 144,545 113,214 108,324
Profitability Ratio
OPM3 6.76% 8.21% 8.16% 12.91% 8.22%
Benchmarks
OPM, Competitors4
Ford Motor Co. 4.41% 2.56% 3.67% 8.31% 0.22%
Tesla Inc. 10.19% 12.73% 19.64% 14.93% 8.50%

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

1 NOPAT. See details »

2 Cash operating taxes. See details »

3 2024 Calculation
OPM = 100 × NOPBT ÷ Adjusted automotive net sales and revenue
= 100 × 11,699 ÷ 173,096 = 6.76%

4 Click competitor name to see calculations.

Profitability ratio Description The company
OPM The operating profit margin (OPM) is the ratio of pretax economic earnings, or NOPBT, to sales. General Motors Co. OPM improved from 2022 to 2023 but then deteriorated significantly from 2023 to 2024.

Turnover of Capital (TO)

General Motors Co., TO calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Selected Financial Data (US$ in millions)
Automotive net sales and revenue 171,606 157,658 143,975 113,590 108,673
Add: Increase (decrease) in deferred revenue 1,490 1,780 570 (376) (349)
Adjusted automotive net sales and revenue 173,096 159,438 144,545 113,214 108,324
 
Invested capital1 194,168 182,260 172,128 167,086 152,793
Efficiency Ratio
TO2 0.89 0.87 0.84 0.68 0.71
Benchmarks
TO, Competitors3
Ford Motor Co. 0.93 0.96 0.91 0.79 0.68
Tesla Inc. 1.45 1.65 1.66 1.36 0.81

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

1 Invested capital. See details »

2 2024 Calculation
TO = Adjusted automotive net sales and revenue ÷ Invested capital
= 173,096 ÷ 194,168 = 0.89

3 Click competitor name to see calculations.

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. General Motors Co. TO improved from 2022 to 2023 and from 2023 to 2024.

Effective Cash Tax Rate (CTR)

General Motors Co., CTR calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Selected Financial Data (US$ in millions)
Net operating profit after taxes (NOPAT)1 10,525 11,524 10,217 13,885 7,866
Add: Cash operating taxes2 1,174 1,573 1,585 735 1,039
Net operating profit before taxes (NOPBT) 11,699 13,097 11,802 14,620 8,905
Tax Rate
CTR3 10.04% 12.01% 13.43% 5.03% 11.67%
Benchmarks
CTR, Competitors4
Ford Motor Co. 12.00% 29.29% 49.15% -8.20% 269.76%
Tesla Inc. 11.65% 9.65% 8.24% 11.48% 15.54%

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

1 NOPAT. See details »

2 Cash operating taxes. See details »

3 2024 Calculation
CTR = 100 × Cash operating taxes ÷ NOPBT
= 100 × 1,174 ÷ 11,699 = 10.04%

4 Click competitor name to see calculations.

Tax rate Description The company
CTR Effective cash tax rate on operating income. General Motors Co. CTR decreased from 2022 to 2023 and from 2023 to 2024.