The companies A, B and C record the results presented in the following tableCalculate for each company the ROIC (%) and FCF = NOPAT - i. Suppose that the WACC is 12.5% and that the amount of capital invested in each company is $ 1,200 in company A, $ 900 in company B and $ 700 in company C.

A B C

NOPAT ($)200 200 200

Growth rate (g)8%12%18%

Net investment / NOPAT 90%80%25%

Net investment ($)180$160$50$

Increase in NOPAT ($)16$24$36$