Decomposing ROE involves expressing net income divided by shareholders’ equity as the product of component ratios.
Paying user area
Try for free
Adobe Inc. pages available for free this week:
The data is hidden behind: . Unhide it.
Get full access to the entire website from $10.42/mo, or
get 1-month access to Adobe Inc. for $24.99.
This is a one-time payment. There is no automatic renewal.
We accept:
Two-Component Disaggregation of ROE
ROE | = | ROA | × | Financial Leverage | |
---|---|---|---|---|---|
Nov 29, 2024 | = | × | |||
Dec 1, 2023 | = | × | |||
Dec 2, 2022 | = | × | |||
Dec 3, 2021 | = | × | |||
Nov 27, 2020 | = | × | |||
Nov 29, 2019 | = | × |
Based on: 10-K (reporting date: 2024-11-29), 10-K (reporting date: 2023-12-01), 10-K (reporting date: 2022-12-02), 10-K (reporting date: 2021-12-03), 10-K (reporting date: 2020-11-27), 10-K (reporting date: 2019-11-29).
The analyzed financial ratios indicate several changes in the company's financial performance and structure over the six-year period from 2019 to 2024.
- Return on Assets (ROA)
- The ROA exhibits fluctuations over the years. Starting at 14.22% in 2019, there is a marked increase to 21.66% in 2020. This is followed by a decline to 17.7% in 2021 and a relatively stable trend through 2022 and 2023 with values around 17.5% to 18.23%. By 2024, the ROA slightly increases again to 18.39%. The initial rise and subsequent stabilization suggest the company improved asset efficiency considerably by 2020 and then maintained a moderately high level of asset profitability thereafter.
- Financial Leverage
- Financial leverage ratios show some variability but no clear unidirectional trend. Starting at 1.97 in 2019, leverage decreases to 1.83 in 2020 and then remains almost constant near 1.8-1.9 up to 2023. In 2024, a noticeable increase to 2.14 is observed. This increase may indicate a higher reliance on debt or borrowed funds relative to equity in the most recent year, which could affect risk profile and return dynamics.
- Return on Equity (ROE)
- ROE demonstrates significant volatility. It rises sharply from 28.03% in 2019 to a peak of 39.66% in 2020. Afterward, it declines to 32.59% in 2021, remains in the low-to-mid 30% range through 2022 and 2023, and then rises again to 39.42% in 2024. These fluctuations likely reflect changes in profitability, asset utilization, and financial leverage, with the elevated levels in 2020 and 2024 suggesting periods of particularly strong equity returns.
Overall, the company shows strong profitability as reflected by ROA and ROE, with some year-to-year variations but generally maintaining above-average returns. Financial leverage stays relatively stable except for an uptick in the latest year, which may be linked to strategic financing decisions impacting equity returns.
Three-Component Disaggregation of ROE
ROE | = | Net Profit Margin | × | Asset Turnover | × | Financial Leverage | |
---|---|---|---|---|---|---|---|
Nov 29, 2024 | = | × | × | ||||
Dec 1, 2023 | = | × | × | ||||
Dec 2, 2022 | = | × | × | ||||
Dec 3, 2021 | = | × | × | ||||
Nov 27, 2020 | = | × | × | ||||
Nov 29, 2019 | = | × | × |
Based on: 10-K (reporting date: 2024-11-29), 10-K (reporting date: 2023-12-01), 10-K (reporting date: 2022-12-02), 10-K (reporting date: 2021-12-03), 10-K (reporting date: 2020-11-27), 10-K (reporting date: 2019-11-29).
The financial data indicates several notable trends and fluctuations over the reviewed periods for various performance ratios.
- Net Profit Margin
- The net profit margin showed a significant increase from 26.42% in late 2019 to a peak of 40.88% in 2020. After this peak, it experienced a decline, dropping to 30.55% in 2021 and continuing a downward trend to 25.85% by late 2024. This suggests initial improvement in profitability was not sustained in the subsequent years.
- Asset Turnover
- Asset turnover exhibited a generally positive trajectory over the periods. Starting at 0.54 in 2019, it remained stable in 2020, then increased steadily each year to reach 0.71 by 2024. This demonstrates improving efficiency in using assets to generate sales over time.
- Financial Leverage
- Financial leverage showed some variability. It decreased from 1.97 in 2019 to 1.83 in 2020 and remained relatively stable through 2022. In 2023, it decreased slightly to 1.8 before rising notably to 2.14 in 2024. This indicates a shift towards greater use of debt or other leverage instruments in the most recent period.
- Return on Equity (ROE)
- Return on equity followed a pattern similar to net profit margin, with a strong peak of 39.66% in 2020, declining to 32.59% in 2021, then exhibiting minor fluctuations before rising again to 39.42% in 2024. The resurgence in ROE in the last period coincides with increased financial leverage, suggesting leverage may be contributing to enhancing equity returns.
Overall, the data reveals improved operational efficiency as seen in asset turnover, fluctuating profitability margins, and a strategic increase in financial leverage in the latest year, which appears to support a rebound in return on equity.
Five-Component Disaggregation of ROE
Based on: 10-K (reporting date: 2024-11-29), 10-K (reporting date: 2023-12-01), 10-K (reporting date: 2022-12-02), 10-K (reporting date: 2021-12-03), 10-K (reporting date: 2020-11-27), 10-K (reporting date: 2019-11-29).
The analysis of the financial ratios over the indicated periods reveals several noteworthy trends regarding profitability, operational efficiency, and capital structure.
- Tax Burden
- The tax burden ratio shows fluctuations with an initial increase from 0.92 to 1.26 between 2019 and 2020, followed by a significant decrease to 0.79 in 2022, and stabilization around 0.8 thereafter. This suggests variability in the effective tax rate or adjustments impacting net income post-tax across the periods.
- Interest Burden
- Interest burden remains remarkably stable over time, holding steady close to 0.95-0.98. This indicates consistent interest expense relative to earnings before interest and taxes, implying stable debt servicing costs or interest rates.
- EBIT Margin
- Operating profitability experienced growth from 30.09% in 2019 to a peak of 36.86% in 2021, followed by a gradual decline to 33.02% by 2024. This trend reflects initial efficiency gains or revenue expansion outpacing operating expenses, with some contraction in margin levels in the latter years.
- Asset Turnover
- The asset turnover ratio exhibits an increasing trajectory, rising from 0.54 in 2019 to 0.71 in 2024. This improvement indicates enhanced efficiency in using assets to generate revenue, suggesting better asset management or growth in sales relative to asset base.
- Financial Leverage
- Leverage trends reveal moderate fluctuations, declining slightly from 1.97 in 2019 to 1.8 in 2023, then rising notably to 2.14 in 2024. The overall movement suggests variable dependence on debt or equity financing, with a recent increase in leverage which may impact risk and return profiles.
- Return on Equity (ROE)
- ROE demonstrates notable volatility, jumping from 28.03% in 2019 to a high of 39.66% in 2020, decreasing thereafter before ascending again to 39.42% in 2024. These swings mirror impacts from profitability, asset utilization, and leverage changes, highlighting fluctuations in shareholder returns.
Overall, the data reflects a company improving asset efficiency and managing stable interest costs, while facing shifts in tax burden and operating margins. The variability in leverage and ROE indicates dynamic financial strategies influencing equity returns over the period under review.
Two-Component Disaggregation of ROA
ROA | = | Net Profit Margin | × | Asset Turnover | |
---|---|---|---|---|---|
Nov 29, 2024 | = | × | |||
Dec 1, 2023 | = | × | |||
Dec 2, 2022 | = | × | |||
Dec 3, 2021 | = | × | |||
Nov 27, 2020 | = | × | |||
Nov 29, 2019 | = | × |
Based on: 10-K (reporting date: 2024-11-29), 10-K (reporting date: 2023-12-01), 10-K (reporting date: 2022-12-02), 10-K (reporting date: 2021-12-03), 10-K (reporting date: 2020-11-27), 10-K (reporting date: 2019-11-29).
- Net Profit Margin
- The net profit margin showed a significant increase from 26.42% in 2019 to a peak of 40.88% in 2020, indicating improved profitability during that period. However, following 2020, the margin declined steadily to 25.85% by 2024. This downward trend after the peak suggests a reduction in profit efficiency relative to sales over the more recent years.
- Asset Turnover
- Asset turnover ratio remained relatively stable around 0.54-0.58 from 2019 through 2021 but demonstrated consistent growth thereafter, rising from 0.65 in 2022 to 0.71 in 2024. This upward trend implies enhanced efficiency in generating revenue from assets over the last three years.
- Return on Assets (ROA)
- Return on assets increased sharply from 14.22% in 2019 to 21.66% in 2020, paralleling the net profit margin trend. Subsequently, ROA decreased to 17.51% in 2022 but modestly improved to 18.39% by 2024. Despite the decline from the 2020 peak, ROA levels remained higher than those in 2019, indicating a relatively strong ability to generate returns from assets in recent years.
Four-Component Disaggregation of ROA
ROA | = | Tax Burden | × | Interest Burden | × | EBIT Margin | × | Asset Turnover | |
---|---|---|---|---|---|---|---|---|---|
Nov 29, 2024 | = | × | × | × | |||||
Dec 1, 2023 | = | × | × | × | |||||
Dec 2, 2022 | = | × | × | × | |||||
Dec 3, 2021 | = | × | × | × | |||||
Nov 27, 2020 | = | × | × | × | |||||
Nov 29, 2019 | = | × | × | × |
Based on: 10-K (reporting date: 2024-11-29), 10-K (reporting date: 2023-12-01), 10-K (reporting date: 2022-12-02), 10-K (reporting date: 2021-12-03), 10-K (reporting date: 2020-11-27), 10-K (reporting date: 2019-11-29).
- Tax Burden
- The tax burden ratio exhibits notable fluctuation over the analyzed periods. It increased from 0.92 in 2019 to a peak of 1.26 in 2020, followed by a decline to 0.85 in 2021. From 2022 onwards, it stabilized around 0.79 to 0.80, indicating a more consistent tax impact in recent years compared to the earlier volatility.
- Interest Burden
- This ratio demonstrates a marginal but steady improvement over time, moving from 0.95 in 2019 to a consistent 0.98 from 2021 through 2024. The trend suggests reduced interest expenses relative to earnings before interest and taxes, implying enhanced financial efficiency or reduced leverage cost.
- EBIT Margin
- The EBIT margin shows an overall upward trend from 2019, rising from 30.09% to a peak of 36.86% in 2021. However, it has since experienced a slight decline, settling at 33.02% by 2024. Despite this decline, margins remain higher than in 2019, reflecting sustained operational profitability improvements over the medium term.
- Asset Turnover
- The asset turnover ratio indicates a consistent and progressive increase throughout the period. Starting at 0.54 in 2019, it improved steadily each year, reaching 0.71 in 2024. This upward trend suggests enhanced efficiency in utilizing assets to generate sales or revenue.
- Return on Assets (ROA)
- The ROA presents a more variable pattern. It increased significantly from 14.22% in 2019 to 21.66% in 2020, then declined to 17.7% in 2021 and remained relatively stable thereafter, fluctuating slightly around 17.5% to 18.4%. The initial spike followed by stabilization indicates a temporary boost in asset profitability, with subsequent normalization to a moderate but improved level relative to 2019.
Disaggregation of Net Profit Margin
Net Profit Margin | = | Tax Burden | × | Interest Burden | × | EBIT Margin | |
---|---|---|---|---|---|---|---|
Nov 29, 2024 | = | × | × | ||||
Dec 1, 2023 | = | × | × | ||||
Dec 2, 2022 | = | × | × | ||||
Dec 3, 2021 | = | × | × | ||||
Nov 27, 2020 | = | × | × | ||||
Nov 29, 2019 | = | × | × |
Based on: 10-K (reporting date: 2024-11-29), 10-K (reporting date: 2023-12-01), 10-K (reporting date: 2022-12-02), 10-K (reporting date: 2021-12-03), 10-K (reporting date: 2020-11-27), 10-K (reporting date: 2019-11-29).
The financial ratios over the analyzed periods indicate several notable trends and patterns.
- Tax Burden
- The tax burden ratio shows considerable fluctuation. It increased sharply from 0.92 in 2019 to 1.26 in 2020, indicating an unusually high tax effect relative to earnings during that year. Subsequently, it declined steadily, stabilizing around 0.79 to 0.80 from 2022 onwards, suggesting a normalization of tax effects in the more recent periods.
- Interest Burden
- The interest burden ratio remains consistently high and stable throughout all periods, ranging narrowly between 0.95 and 0.98. This points to relatively low and stable interest expenses compared to earnings before interest and taxes, implying effective management of interest costs.
- EBIT Margin
- The EBIT margin generally demonstrates an improving trend from 30.09% in 2019 to a peak of 36.86% in 2021, reflecting enhanced operational profitability. However, after 2021, the margin declines gradually to 33.02% by 2024, indicating some erosion in operating efficiency or increased costs impacting earnings before interest and taxes.
- Net Profit Margin
- The net profit margin experiences significant variability, rising sharply to 40.88% in 2020 from 26.42% in 2019, possibly driven by one-time factors or favorable tax conditions. Following this peak, the margin declines to 25.85% in 2024, which is below the initial 2019 level, suggesting increased costs, reduced pricing power, or other factors adversely affecting net profitability.
Overall, while operational profitability (as indicated by EBIT margin) improved through 2021 before a moderate decline, the net profit margin shows greater volatility with a peak in 2020 followed by a decline below initial levels. The stable interest burden suggests manageable financing costs, but the fluctuating tax burden signals variability in tax impacts on profitability. These dynamics collectively indicate periods of both strong and challenged profit performance across the analyzed timeframe.