Stock Analysis on Net
Stock Analysis on Net

Adobe Inc. (NASDAQ:ADBE)

DuPont Analysis: Disaggregation of ROE, ROA, and Net Profit Margin
Quarterly Data

Microsoft Excel

Two-Component Disaggregation of ROE

Adobe Inc., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = ROA × Financial Leverage
Aug 28, 2026 61.92% = 24.30% × 2.55
May 29, 2026 62.76% = 24.15% × 2.60
Feb 27, 2026 63.05% = 24.27% × 2.60
Nov 28, 2025 61.34% = 24.17% × 2.54
Aug 29, 2025 59.11% = 24.19% × 2.44
May 30, 2025 60.00% = 24.44% × 2.46
Feb 28, 2025 51.55% = 22.54% × 2.29
Nov 29, 2024 39.42% = 18.39% × 2.14
Aug 30, 2024 36.85% = 17.97% × 2.05
May 31, 2024 34.22% = 16.93% × 2.02
Mar 1, 2024 31.05% = 16.70% × 1.86
Dec 1, 2023 32.86% = 18.23% × 1.80
Sep 1, 2023 32.46% = 17.60% × 1.84
Jun 2, 2023 32.71% = 17.44% × 1.88
Mar 3, 2023 33.35% = 17.76% × 1.88
Dec 2, 2022 33.85% = 17.51% × 1.93
Sep 2, 2022 33.49% = 18.00% × 1.86
Jun 3, 2022 34.96% = 18.57% × 1.88
Mar 4, 2022 35.04% = 18.58% × 1.89
Dec 3, 2021 32.59% = 17.70% × 1.84
Sep 3, 2021 40.51% = 22.33% × 1.81
Jun 4, 2021 40.30% = 21.82% × 1.85
Mar 5, 2021 41.09% = 22.28% × 1.84

Based on: 10-Q (reporting date: 2026-08-28), 10-Q (reporting date: 2026-05-29), 10-Q (reporting date: 2026-02-27), 10-K (reporting date: 2025-11-28), 10-Q (reporting date: 2025-08-29), 10-Q (reporting date: 2025-05-30), 10-Q (reporting date: 2025-02-28), 10-K (reporting date: 2024-11-29), 10-Q (reporting date: 2024-08-30), 10-Q (reporting date: 2024-05-31), 10-Q (reporting date: 2024-03-01), 10-K (reporting date: 2023-12-01), 10-Q (reporting date: 2023-09-01), 10-Q (reporting date: 2023-06-02), 10-Q (reporting date: 2023-03-03), 10-K (reporting date: 2022-12-02), 10-Q (reporting date: 2022-09-02), 10-Q (reporting date: 2022-06-03), 10-Q (reporting date: 2022-03-04), 10-K (reporting date: 2021-12-03), 10-Q (reporting date: 2021-09-03), 10-Q (reporting date: 2021-06-04), 10-Q (reporting date: 2021-03-05).


The analysis of the return on equity (ROE) reveals a distinct shift in the financial trajectory of the entity, moving from a period of moderate decline and stability between 2021 and 2023 to a phase of aggressive growth from 2024 through 2026. This expansion in ROE is the result of a simultaneous increase in both operational efficiency, as measured by return on assets (ROA), and the strategic application of financial leverage.

Return on Assets (ROA)
ROA exhibited a period of volatility and gradual decline from March 2021 (22.28%) through late 2023, reaching a low of approximately 16.70% in March 2024. However, a strong recovery phase began in mid-2024, with the ratio climbing steadily to peak at 24.30% by August 2026. This upward movement suggests a significant improvement in the ability to generate earnings from the asset base during the latter half of the analyzed period.
Financial Leverage
The leverage ratio remained relatively constant and conservative between 1.80 and 1.93 from 2021 through 2023. Starting in early 2024, a consistent upward trend is observed, with the ratio increasing from 1.86 in December 2023 to a peak of 2.60 by February 2026, before stabilizing at 2.55 in August 2026. This indicates a strategic shift toward a higher proportion of debt or a reduction in equity relative to total assets to amplify returns.
Return on Equity (ROE) Synthesis
ROE followed a U-shaped trajectory, declining from 41.09% in March 2021 to a nadir of 31.05% in March 2024. Subsequently, ROE experienced an accelerated surge, exceeding 50% by February 2025 and peaking at 63.05% in November 2025. The disaggregation confirms that the dramatic rise in ROE during the 2024–2026 period was dual-driven: the improvement in underlying asset productivity (ROA) was further magnified by the increased financial leverage, resulting in a substantial increase in shareholder returns.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?


Three-Component Disaggregation of ROE

Adobe Inc., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Aug 28, 2026 61.92% = 28.05% × 0.87 × 2.55
May 29, 2026 62.76% = 28.69% × 0.84 × 2.60
Feb 27, 2026 63.05% = 29.48% × 0.82 × 2.60
Nov 28, 2025 61.34% = 30.00% × 0.81 × 2.54
Aug 29, 2025 59.11% = 30.01% × 0.81 × 2.44
May 30, 2025 60.00% = 30.39% × 0.80 × 2.46
Feb 28, 2025 51.55% = 30.63% × 0.74 × 2.29
Nov 29, 2024 39.42% = 25.85% × 0.71 × 2.14
Aug 30, 2024 36.85% = 25.59% × 0.70 × 2.05
May 31, 2024 34.22% = 24.86% × 0.68 × 2.02
Mar 1, 2024 31.05% = 24.08% × 0.69 × 1.86
Dec 1, 2023 32.86% = 27.97% × 0.65 × 1.80
Sep 1, 2023 32.46% = 27.12% × 0.65 × 1.84
Jun 2, 2023 32.71% = 26.34% × 0.66 × 1.88
Mar 3, 2023 33.35% = 26.32% × 0.67 × 1.88
Dec 2, 2022 33.85% = 27.01% × 0.65 × 1.93
Sep 2, 2022 33.49% = 28.00% × 0.64 × 1.86
Jun 3, 2022 34.96% = 29.29% × 0.63 × 1.88
Mar 4, 2022 35.04% = 29.90% × 0.62 × 1.89
Dec 3, 2021 32.59% = 30.55% × 0.58 × 1.84
Sep 3, 2021 40.51% = 38.67% × 0.58 × 1.81
Jun 4, 2021 40.30% = 38.79% × 0.56 × 1.85
Mar 5, 2021 41.09% = 40.68% × 0.55 × 1.84

Based on: 10-Q (reporting date: 2026-08-28), 10-Q (reporting date: 2026-05-29), 10-Q (reporting date: 2026-02-27), 10-K (reporting date: 2025-11-28), 10-Q (reporting date: 2025-08-29), 10-Q (reporting date: 2025-05-30), 10-Q (reporting date: 2025-02-28), 10-K (reporting date: 2024-11-29), 10-Q (reporting date: 2024-08-30), 10-Q (reporting date: 2024-05-31), 10-Q (reporting date: 2024-03-01), 10-K (reporting date: 2023-12-01), 10-Q (reporting date: 2023-09-01), 10-Q (reporting date: 2023-06-02), 10-Q (reporting date: 2023-03-03), 10-K (reporting date: 2022-12-02), 10-Q (reporting date: 2022-09-02), 10-Q (reporting date: 2022-06-03), 10-Q (reporting date: 2022-03-04), 10-K (reporting date: 2021-12-03), 10-Q (reporting date: 2021-09-03), 10-Q (reporting date: 2021-06-04), 10-Q (reporting date: 2021-03-05).


The Return on Equity (ROE) exhibits a volatile yet overall upward trajectory over the analyzed period, characterized by an initial contraction followed by a significant acceleration. ROE declined from 41.09% in March 2021 to a trough of 31.05% in March 2024, before surging to a peak of 63.05% by November 2025 and remaining above 61% through August 2026.

Net Profit Margin
A sustained downward trend is observed in profit margins during the first half of the period, falling from 40.68% in March 2021 to a low of 24.08% in March 2024. While a recovery phase occurred between February 2025 and November 2025, where margins reached approximately 30%, the trend concluded with a slight decline to 28.05% by August 2026. This indicates a long-term compression of profitability relative to revenue compared to the baseline period.
Asset Turnover
Asset utilization shows consistent and linear improvement across the entire timeframe. The ratio increased steadily from 0.55 in March 2021 to 0.87 by August 2026. This growth reflects an increasing efficiency in generating revenue from the asset base, serving as a consistent positive driver for the overall return.
Financial Leverage
Financial leverage remained relatively stable, fluctuating between 1.80 and 1.93 from March 2021 through December 2023. A significant shift occurred starting in May 2024, as the leverage ratio climbed from 2.02 to a peak of 2.60 in February 2026. This increase in leverage indicates a higher reliance on debt or a reduction in equity, which acted as a primary multiplier for ROE in the latter years.
ROE Driver Synthesis
The fluctuations in ROE are the result of opposing internal drivers. The initial decline in ROE from 2021 to 2024 was primarily dictated by the contraction of the Net Profit Margin. However, the subsequent surge in ROE from 2025 onward was driven by the combined impact of improved Asset Turnover and substantially increased Financial Leverage, which more than offset the permanently lower profit margins relative to 2021 levels.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?


Five-Component Disaggregation of ROE

Adobe Inc., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Aug 28, 2026 61.92% = 0.78 × 0.97 × 36.74% × 0.87 × 2.55
May 29, 2026 62.76% = 0.79 × 0.97 × 37.19% × 0.84 × 2.60
Feb 27, 2026 63.05% = 0.80 × 0.97 × 37.78% × 0.82 × 2.60
Nov 28, 2025 61.34% = 0.82 × 0.97 × 37.85% × 0.81 × 2.54
Aug 29, 2025 59.11% = 0.82 × 0.97 × 37.57% × 0.81 × 2.44
May 30, 2025 60.00% = 0.83 × 0.97 × 37.82% × 0.80 × 2.46
Feb 28, 2025 51.55% = 0.83 × 0.98 × 37.89% × 0.74 × 2.29
Nov 29, 2024 39.42% = 0.80 × 0.98 × 33.02% × 0.71 × 2.14
Aug 30, 2024 36.85% = 0.79 × 0.98 × 32.92% × 0.70 × 2.05
May 31, 2024 34.22% = 0.79 × 0.98 × 32.17% × 0.68 × 2.02
Mar 1, 2024 31.05% = 0.78 × 0.98 × 31.49% × 0.69 × 1.86
Dec 1, 2023 32.86% = 0.80 × 0.98 × 35.61% × 0.65 × 1.80
Sep 1, 2023 32.46% = 0.79 × 0.98 × 35.06% × 0.65 × 1.84
Jun 2, 2023 32.71% = 0.78 × 0.98 × 34.38% × 0.66 × 1.88
Mar 3, 2023 33.35% = 0.78 × 0.98 × 34.33% × 0.67 × 1.88
Dec 2, 2022 33.85% = 0.79 × 0.98 × 34.76% × 0.65 × 1.93
Sep 2, 2022 33.49% = 0.81 × 0.98 × 35.31% × 0.64 × 1.86
Jun 3, 2022 34.96% = 0.83 × 0.98 × 36.13% × 0.63 × 1.88
Mar 4, 2022 35.04% = 0.83 × 0.98 × 36.71% × 0.62 × 1.89
Dec 3, 2021 32.59% = 0.85 × 0.98 × 36.86% × 0.58 × 1.84
Sep 3, 2021 40.51% = 1.07 × 0.98 × 36.73% × 0.58 × 1.81
Jun 4, 2021 40.30% = 1.10 × 0.98 × 36.06% × 0.56 × 1.85
Mar 5, 2021 41.09% = 1.19 × 0.98 × 35.10% × 0.55 × 1.84

Based on: 10-Q (reporting date: 2026-08-28), 10-Q (reporting date: 2026-05-29), 10-Q (reporting date: 2026-02-27), 10-K (reporting date: 2025-11-28), 10-Q (reporting date: 2025-08-29), 10-Q (reporting date: 2025-05-30), 10-Q (reporting date: 2025-02-28), 10-K (reporting date: 2024-11-29), 10-Q (reporting date: 2024-08-30), 10-Q (reporting date: 2024-05-31), 10-Q (reporting date: 2024-03-01), 10-K (reporting date: 2023-12-01), 10-Q (reporting date: 2023-09-01), 10-Q (reporting date: 2023-06-02), 10-Q (reporting date: 2023-03-03), 10-K (reporting date: 2022-12-02), 10-Q (reporting date: 2022-09-02), 10-Q (reporting date: 2022-06-03), 10-Q (reporting date: 2022-03-04), 10-K (reporting date: 2021-12-03), 10-Q (reporting date: 2021-09-03), 10-Q (reporting date: 2021-06-04), 10-Q (reporting date: 2021-03-05).


The Return on Equity (ROE) exhibits a distinct U-shaped trajectory over the analyzed period. After starting at 41.09% in March 2021, the ROE experienced a gradual decline, reaching a trough of 31.05% by March 2024. This was followed by a rapid and significant acceleration, with values climbing to a peak of 63.05% by November 2025, before stabilizing in the 62% range through August 2026.

Tax Burden
A marked contraction is observed in the tax burden ratio, which fell from 1.19 in early 2021 to 0.85 by December 2021. For the remainder of the period, this ratio remained relatively stable, fluctuating narrowly between 0.78 and 0.83, indicating a consistent tax environment following the initial adjustment.
Interest Burden
The interest burden remained nearly constant for the majority of the timeline at 0.98. A marginal decrease to 0.97 occurred starting in May 2025 and persisted through August 2026, suggesting that interest expenses have had a negligible and stable impact on pre-tax income.
EBIT Margin
Operating profitability showed stability between 34% and 37% from 2021 through 2023. A temporary contraction occurred in early 2024, with the margin dipping to 31.49%. However, a strong recovery followed, with margins surging to 37.89% by February 2025 and maintaining a level above 36% through the end of the period.
Asset Turnover
A consistent and positive linear trend is evident in asset turnover. The ratio rose steadily from 0.55 in March 2021 to 0.87 by August 2026. This indicates a continuous improvement in the efficiency of asset utilization to generate revenue over the entire duration.
Financial Leverage
Financial leverage remained stable around 1.80 to 1.90 until early 2024. Starting in May 2024, a sharp upward trend emerged, with the ratio increasing from 2.02 to a peak of 2.60 by February 2026. This represents a strategic shift toward higher leverage to amplify equity returns.

The substantial expansion of ROE observed from 2024 onwards is the result of a compounding effect between three primary drivers: the recovery of EBIT margins, the steady increase in asset turnover, and a significant rise in financial leverage. While the tax and interest burdens remained stable, the combined impact of improved operational efficiency and increased debt utilization drove the ROE to levels significantly higher than those seen at the start of the period.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?


Two-Component Disaggregation of ROA

Adobe Inc., decomposition of ROA (quarterly data)

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Aug 28, 2026 24.30% = 28.05% × 0.87
May 29, 2026 24.15% = 28.69% × 0.84
Feb 27, 2026 24.27% = 29.48% × 0.82
Nov 28, 2025 24.17% = 30.00% × 0.81
Aug 29, 2025 24.19% = 30.01% × 0.81
May 30, 2025 24.44% = 30.39% × 0.80
Feb 28, 2025 22.54% = 30.63% × 0.74
Nov 29, 2024 18.39% = 25.85% × 0.71
Aug 30, 2024 17.97% = 25.59% × 0.70
May 31, 2024 16.93% = 24.86% × 0.68
Mar 1, 2024 16.70% = 24.08% × 0.69
Dec 1, 2023 18.23% = 27.97% × 0.65
Sep 1, 2023 17.60% = 27.12% × 0.65
Jun 2, 2023 17.44% = 26.34% × 0.66
Mar 3, 2023 17.76% = 26.32% × 0.67
Dec 2, 2022 17.51% = 27.01% × 0.65
Sep 2, 2022 18.00% = 28.00% × 0.64
Jun 3, 2022 18.57% = 29.29% × 0.63
Mar 4, 2022 18.58% = 29.90% × 0.62
Dec 3, 2021 17.70% = 30.55% × 0.58
Sep 3, 2021 22.33% = 38.67% × 0.58
Jun 4, 2021 21.82% = 38.79% × 0.56
Mar 5, 2021 22.28% = 40.68% × 0.55

Based on: 10-Q (reporting date: 2026-08-28), 10-Q (reporting date: 2026-05-29), 10-Q (reporting date: 2026-02-27), 10-K (reporting date: 2025-11-28), 10-Q (reporting date: 2025-08-29), 10-Q (reporting date: 2025-05-30), 10-Q (reporting date: 2025-02-28), 10-K (reporting date: 2024-11-29), 10-Q (reporting date: 2024-08-30), 10-Q (reporting date: 2024-05-31), 10-Q (reporting date: 2024-03-01), 10-K (reporting date: 2023-12-01), 10-Q (reporting date: 2023-09-01), 10-Q (reporting date: 2023-06-02), 10-Q (reporting date: 2023-03-03), 10-K (reporting date: 2022-12-02), 10-Q (reporting date: 2022-09-02), 10-Q (reporting date: 2022-06-03), 10-Q (reporting date: 2022-03-04), 10-K (reporting date: 2021-12-03), 10-Q (reporting date: 2021-09-03), 10-Q (reporting date: 2021-06-04), 10-Q (reporting date: 2021-03-05).


The Return on Assets (ROA) exhibits a cyclical trajectory between March 2021 and August 2026, characterized by an initial period of decline followed by a sustained recovery and stabilization. While the metric began at 22.28%, it reached a trough of 16.70% in March 2024 before climbing to a plateau of approximately 24% during the 2025 and 2026 periods.

Net Profit Margin
A significant downward trend is observed from March 2021 to March 2024, where the margin compressed from 40.68% to a low of 24.08%. This decline represents a substantial reduction in bottom-line efficiency per unit of revenue. However, a recovery phase occurred throughout 2025, with margins returning to the 30% range, before experiencing a slight softening toward 28.05% by August 2026.
Asset Turnover
In contrast to the volatility of profit margins, asset turnover demonstrates a consistent and linear upward trend across the entire analyzed period. Starting at 0.55 in March 2021, the ratio grew steadily to 0.87 by August 2026. This indicates a progressive improvement in the efficiency of asset utilization to generate revenue.
ROA Disaggregation and Synthesis
The two-component analysis reveals that the fluctuations in ROA were primarily driven by the Net Profit Margin. Between 2021 and early 2024, the gains in asset efficiency were insufficient to offset the sharp contraction in profit margins, leading to a net decrease in ROA. Conversely, the recovery in ROA starting in February 2025 was the result of a synergistic effect: the restoration of profit margins to approximately 30% coincided with the continued expansion of asset turnover, which reached its peak levels. This combination allowed the ROA to stabilize at a higher level (24.30%) than observed during the mid-period slump.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?


Four-Component Disaggregation of ROA

Adobe Inc., decomposition of ROA (quarterly data)

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Aug 28, 2026 24.30% = 0.78 × 0.97 × 36.74% × 0.87
May 29, 2026 24.15% = 0.79 × 0.97 × 37.19% × 0.84
Feb 27, 2026 24.27% = 0.80 × 0.97 × 37.78% × 0.82
Nov 28, 2025 24.17% = 0.82 × 0.97 × 37.85% × 0.81
Aug 29, 2025 24.19% = 0.82 × 0.97 × 37.57% × 0.81
May 30, 2025 24.44% = 0.83 × 0.97 × 37.82% × 0.80
Feb 28, 2025 22.54% = 0.83 × 0.98 × 37.89% × 0.74
Nov 29, 2024 18.39% = 0.80 × 0.98 × 33.02% × 0.71
Aug 30, 2024 17.97% = 0.79 × 0.98 × 32.92% × 0.70
May 31, 2024 16.93% = 0.79 × 0.98 × 32.17% × 0.68
Mar 1, 2024 16.70% = 0.78 × 0.98 × 31.49% × 0.69
Dec 1, 2023 18.23% = 0.80 × 0.98 × 35.61% × 0.65
Sep 1, 2023 17.60% = 0.79 × 0.98 × 35.06% × 0.65
Jun 2, 2023 17.44% = 0.78 × 0.98 × 34.38% × 0.66
Mar 3, 2023 17.76% = 0.78 × 0.98 × 34.33% × 0.67
Dec 2, 2022 17.51% = 0.79 × 0.98 × 34.76% × 0.65
Sep 2, 2022 18.00% = 0.81 × 0.98 × 35.31% × 0.64
Jun 3, 2022 18.57% = 0.83 × 0.98 × 36.13% × 0.63
Mar 4, 2022 18.58% = 0.83 × 0.98 × 36.71% × 0.62
Dec 3, 2021 17.70% = 0.85 × 0.98 × 36.86% × 0.58
Sep 3, 2021 22.33% = 1.07 × 0.98 × 36.73% × 0.58
Jun 4, 2021 21.82% = 1.10 × 0.98 × 36.06% × 0.56
Mar 5, 2021 22.28% = 1.19 × 0.98 × 35.10% × 0.55

Based on: 10-Q (reporting date: 2026-08-28), 10-Q (reporting date: 2026-05-29), 10-Q (reporting date: 2026-02-27), 10-K (reporting date: 2025-11-28), 10-Q (reporting date: 2025-08-29), 10-Q (reporting date: 2025-05-30), 10-Q (reporting date: 2025-02-28), 10-K (reporting date: 2024-11-29), 10-Q (reporting date: 2024-08-30), 10-Q (reporting date: 2024-05-31), 10-Q (reporting date: 2024-03-01), 10-K (reporting date: 2023-12-01), 10-Q (reporting date: 2023-09-01), 10-Q (reporting date: 2023-06-02), 10-Q (reporting date: 2023-03-03), 10-K (reporting date: 2022-12-02), 10-Q (reporting date: 2022-09-02), 10-Q (reporting date: 2022-06-03), 10-Q (reporting date: 2022-03-04), 10-K (reporting date: 2021-12-03), 10-Q (reporting date: 2021-09-03), 10-Q (reporting date: 2021-06-04), 10-Q (reporting date: 2021-03-05).


The Return on Assets (ROA) exhibits a cyclical trend, starting at 22.28% in March 2021, declining to a trough of 16.70% by March 2024, and subsequently recovering to a sustained plateau of approximately 24% between May 2025 and August 2026. This trajectory is the result of diverging influences across the four DuPont components, where improvements in operational efficiency offset increased tax pressures.

Tax Burden
A marked downward trend is observed in the tax burden, which fell from a peak of 1.19 in March 2021 to a range between 0.78 and 0.83 from 2022 through 2026. This decline indicates an increase in the effective tax rate over the period, acting as a persistent drag on the overall ROA.
Interest Burden
The interest burden remains exceptionally stable, maintaining a ratio of 0.98 for the majority of the period before shifting slightly to 0.97 starting in May 2025. This stability suggests a consistent debt service profile relative to operating income, contributing minimally to the volatility of the ROA.
EBIT Margin
Operating profitability remained relatively resilient, generally fluctuating between 34% and 37%. A temporary compression occurred between March 2024 (31.49%) and November 2024 (33.02%), which aligns with the period of lowest ROA. However, a strong recovery is evident from February 2025 onward, with margins stabilizing near 37%.
Asset Turnover
Asset turnover demonstrates a consistent and positive linear trend, increasing from 0.55 in March 2021 to 0.87 by August 2026. This steady improvement in asset utilization is the primary driver of the ROA recovery in the latter half of the analyzed period, effectively compensating for the diminished tax burden ratio.

In summary, the overall expansion of ROA in the final quarters is primarily attributed to significant gains in asset turnover and a recovery in EBIT margins, which together outweighed the negative impact of a higher effective tax rate.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?


Disaggregation of Net Profit Margin

Adobe Inc., decomposition of net profit margin ratio (quarterly data)

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Aug 28, 2026 28.05% = 0.78 × 0.97 × 36.74%
May 29, 2026 28.69% = 0.79 × 0.97 × 37.19%
Feb 27, 2026 29.48% = 0.80 × 0.97 × 37.78%
Nov 28, 2025 30.00% = 0.82 × 0.97 × 37.85%
Aug 29, 2025 30.01% = 0.82 × 0.97 × 37.57%
May 30, 2025 30.39% = 0.83 × 0.97 × 37.82%
Feb 28, 2025 30.63% = 0.83 × 0.98 × 37.89%
Nov 29, 2024 25.85% = 0.80 × 0.98 × 33.02%
Aug 30, 2024 25.59% = 0.79 × 0.98 × 32.92%
May 31, 2024 24.86% = 0.79 × 0.98 × 32.17%
Mar 1, 2024 24.08% = 0.78 × 0.98 × 31.49%
Dec 1, 2023 27.97% = 0.80 × 0.98 × 35.61%
Sep 1, 2023 27.12% = 0.79 × 0.98 × 35.06%
Jun 2, 2023 26.34% = 0.78 × 0.98 × 34.38%
Mar 3, 2023 26.32% = 0.78 × 0.98 × 34.33%
Dec 2, 2022 27.01% = 0.79 × 0.98 × 34.76%
Sep 2, 2022 28.00% = 0.81 × 0.98 × 35.31%
Jun 3, 2022 29.29% = 0.83 × 0.98 × 36.13%
Mar 4, 2022 29.90% = 0.83 × 0.98 × 36.71%
Dec 3, 2021 30.55% = 0.85 × 0.98 × 36.86%
Sep 3, 2021 38.67% = 1.07 × 0.98 × 36.73%
Jun 4, 2021 38.79% = 1.10 × 0.98 × 36.06%
Mar 5, 2021 40.68% = 1.19 × 0.98 × 35.10%

Based on: 10-Q (reporting date: 2026-08-28), 10-Q (reporting date: 2026-05-29), 10-Q (reporting date: 2026-02-27), 10-K (reporting date: 2025-11-28), 10-Q (reporting date: 2025-08-29), 10-Q (reporting date: 2025-05-30), 10-Q (reporting date: 2025-02-28), 10-K (reporting date: 2024-11-29), 10-Q (reporting date: 2024-08-30), 10-Q (reporting date: 2024-05-31), 10-Q (reporting date: 2024-03-01), 10-K (reporting date: 2023-12-01), 10-Q (reporting date: 2023-09-01), 10-Q (reporting date: 2023-06-02), 10-Q (reporting date: 2023-03-03), 10-K (reporting date: 2022-12-02), 10-Q (reporting date: 2022-09-02), 10-Q (reporting date: 2022-06-03), 10-Q (reporting date: 2022-03-04), 10-K (reporting date: 2021-12-03), 10-Q (reporting date: 2021-09-03), 10-Q (reporting date: 2021-06-04), 10-Q (reporting date: 2021-03-05).


The analysis of the net profit margin disaggregation reveals a period of significant volatility influenced primarily by shifts in tax burdens and operational efficiency, while financing costs remained remarkably stable. The net profit margin experienced a general decline from a peak of 40.68% in early 2021 to a low of 24.08% in early 2024, followed by a partial recovery and stabilization around 28% to 30% through 2026.

Tax Burden
A significant transition is observed in the tax burden, which acted as a primary driver for the initial net profit margin levels. In the first half of 2021, the ratio exceeded 1.0, peaking at 1.19, indicating tax benefits or credits that bolstered net income relative to pre-tax earnings. However, a sharp contraction occurred between December 2021 and March 2023, where the ratio fell to 0.78. This shift represents a transition toward a standard tax expense profile, which contributed substantially to the compression of the overall net profit margin.
Interest Burden
The interest burden exhibits the highest degree of stability across the entire period. Maintaining a nearly constant ratio of 0.98 until mid-2025, before a marginal shift to 0.97, it is evident that interest expenses have had a negligible impact on the fluctuations of the net profit margin. This suggests a highly stable capital structure with consistent debt service requirements relative to operating income.
EBIT Margin
Operational profitability remained relatively resilient, generally fluctuating between 34% and 38%. A notable dip in operational efficiency occurred in March 2024, where the EBIT margin fell to 31.49%. This decline coincided with the lowest point of the net profit margin, suggesting a temporary increase in operating expenses or a contraction in gross margins during that period. A strong recovery followed, with the EBIT margin peaking at 37.89% in February 2025, indicating a successful restoration of operational leverage.
Net Profit Margin Synthesis
The trajectory of the net profit margin is the result of the interplay between these three components. The early high margins were an anomaly driven by favorable tax conditions (Tax Burden > 1). The subsequent decline was a dual result of the normalization of tax expenses and a period of operational volatility in early 2024. The recovery observed in 2025 was driven almost exclusively by an expansion in the EBIT margin, as both the tax and interest burdens remained flat, highlighting that recent profitability gains are rooted in operational performance rather than financial or tax engineering.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?