Stock Analysis on Net

Adobe Inc. (NASDAQ:ADBE)

$24.99

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
Nov 28, 2025 = ×
Aug 29, 2025 = ×
May 30, 2025 = ×
Feb 28, 2025 = ×
Nov 29, 2024 = ×
Aug 30, 2024 = ×
May 31, 2024 = ×
Mar 1, 2024 = ×
Dec 1, 2023 = ×
Sep 1, 2023 = ×
Jun 2, 2023 = ×
Mar 3, 2023 = ×
Dec 2, 2022 = ×
Sep 2, 2022 = ×
Jun 3, 2022 = ×
Mar 4, 2022 = ×
Dec 3, 2021 = ×
Sep 3, 2021 = ×
Jun 4, 2021 = ×
Mar 5, 2021 = ×

Based on: 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 presented financial metrics reveals distinct trends in Return on Assets (ROA), Financial Leverage, and Return on Equity (ROE) over the observed period. Initially, ROA demonstrated relative stability, fluctuating between approximately 21.8% and 22.3% through the first three quarters of 2021 before experiencing a notable decline in the final quarter. Financial Leverage remained consistently around 1.8 to 1.9 for much of the period, with a gradual upward trend becoming more pronounced in late 2022 and continuing into 2023 and 2024. Consequently, ROE mirrored the ROA trend, declining from over 40% in early 2021 to approximately 32.6% by mid-2023.

Return on Assets (ROA)
ROA experienced a significant decrease from 22.3% in September 2021 to 17.7% in December 2021. Following this decline, ROA remained relatively stable, oscillating between 17.4% and 18.6% through 2022 and the first half of 2023. A clear upward trend in ROA emerges in the latter half of 2023 and continues through the forecast period, reaching 24.4% in June 2025. This suggests improving asset utilization and profitability.
Financial Leverage
Financial Leverage exhibited a consistent, albeit gradual, increase throughout the observed period. Starting at approximately 1.8 in early 2021, it steadily rose to 2.54 by November 2025. This indicates an increasing reliance on debt financing. The most substantial increases occurred between December 2022 and November 2025, suggesting a deliberate strategy to amplify returns through increased borrowing.
Return on Equity (ROE)
ROE initially tracked ROA, declining from 41.1% in March 2021 to a low of 32.5% in December 2021. The subsequent stabilization of ROA, coupled with the increasing Financial Leverage, resulted in a period of relatively stable ROE between 32.4% and 35.1% through mid-2023. The combined effect of rising ROA and increasing Financial Leverage then drove a substantial increase in ROE, culminating in values exceeding 60% in the forecast period. This demonstrates the significant impact of both profitability and financial leverage on shareholder returns.

The observed trends indicate a shift in the company’s financial strategy. While initial performance was characterized by strong profitability and moderate leverage, the latter portion of the period demonstrates a greater emphasis on utilizing debt to enhance returns. The substantial increase in ROE, driven by both improved asset efficiency and higher leverage, suggests a successful, though potentially riskier, approach to maximizing shareholder value.


Three-Component Disaggregation of ROE

Adobe Inc., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Nov 28, 2025 = × ×
Aug 29, 2025 = × ×
May 30, 2025 = × ×
Feb 28, 2025 = × ×
Nov 29, 2024 = × ×
Aug 30, 2024 = × ×
May 31, 2024 = × ×
Mar 1, 2024 = × ×
Dec 1, 2023 = × ×
Sep 1, 2023 = × ×
Jun 2, 2023 = × ×
Mar 3, 2023 = × ×
Dec 2, 2022 = × ×
Sep 2, 2022 = × ×
Jun 3, 2022 = × ×
Mar 4, 2022 = × ×
Dec 3, 2021 = × ×
Sep 3, 2021 = × ×
Jun 4, 2021 = × ×
Mar 5, 2021 = × ×

Based on: 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 provided financial metrics reveals evolving trends in profitability, efficiency, and financial leverage over the observed period. Return on Equity (ROE) demonstrates a generally increasing trajectory, though with notable fluctuations. This overall performance is driven by changes in Net Profit Margin, Asset Turnover, and Financial Leverage, which are examined in detail below.

Net Profit Margin
The Net Profit Margin exhibited a relatively stable performance between March 2021 and December 2021, fluctuating between approximately 30% and 40%. A decline was observed through the first three quarters of 2022, reaching a low of 27.01% in December 2022. However, a consistent upward trend commenced in March 2023, culminating in a peak of 30.63% in February 2025, before stabilizing around 30% in subsequent periods. This suggests improving profitability in recent periods.
Asset Turnover
Asset Turnover showed a steady incremental increase from 0.55 in March 2021 to 0.65 in December 2022, indicating improving efficiency in utilizing assets to generate revenue. This trend continued with further increases to 0.71 in November 2024. The most significant acceleration occurred between June 2024 and February 2025, reaching 0.80 and then 0.81, respectively. The ratio remained relatively stable at approximately 0.81 in the final periods, suggesting sustained operational efficiency.
Financial Leverage
Financial Leverage generally increased over the period. It remained relatively stable between 1.81 and 1.89 from March 2021 to September 2022. A more pronounced upward trend began in December 2022, accelerating through the subsequent periods, reaching 2.54 in November 2025. This indicates an increasing reliance on debt financing. The increase in leverage appears to be a key driver of the overall ROE increase, particularly in the later periods.
Return on Equity (ROE)
ROE initially decreased from 41.09% in March 2021 to 32.59% in December 2021, largely mirroring the decline in Net Profit Margin. It then experienced a period of relative stability between 32.71% and 35.04% through June 2023. A significant increase began in March 2024, accelerating sharply to 61.34% in November 2025. This substantial rise in ROE is attributable to the combined effects of increasing Asset Turnover and, more significantly, the substantial increase in Financial Leverage. The initial decline in ROE was offset by subsequent improvements in all three components, resulting in a significantly higher ROE by the end of the observed period.

In summary, the observed trends suggest a company that has navigated a period of fluctuating profitability, improved asset utilization, and increasing financial leverage. The recent substantial increase in ROE is primarily driven by the increased use of debt, alongside improvements in operational efficiency and profitability. Continued monitoring of these ratios is recommended to assess the sustainability of these trends and the associated risks.


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
Nov 28, 2025 = × × × ×
Aug 29, 2025 = × × × ×
May 30, 2025 = × × × ×
Feb 28, 2025 = × × × ×
Nov 29, 2024 = × × × ×
Aug 30, 2024 = × × × ×
May 31, 2024 = × × × ×
Mar 1, 2024 = × × × ×
Dec 1, 2023 = × × × ×
Sep 1, 2023 = × × × ×
Jun 2, 2023 = × × × ×
Mar 3, 2023 = × × × ×
Dec 2, 2022 = × × × ×
Sep 2, 2022 = × × × ×
Jun 3, 2022 = × × × ×
Mar 4, 2022 = × × × ×
Dec 3, 2021 = × × × ×
Sep 3, 2021 = × × × ×
Jun 4, 2021 = × × × ×
Mar 5, 2021 = × × × ×

Based on: 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 five-component DuPont analysis reveals notable shifts in the drivers of return on equity over the observed period. Initially, from March 2021 through November 2021, the return on equity remained relatively stable, fluctuating between approximately 32% and 41%. Subsequently, a period of decline occurred through December 2022, followed by a significant upward trajectory culminating in substantial ROE figures in late 2025.

Tax Burden
The tax burden generally decreased from 1.19 in March 2021 to a low of 0.78 in December 2022, before stabilizing and modestly increasing to 0.82 by November 2025. This suggests a decreasing effective tax rate, contributing positively to net income and, consequently, ROE. The recent increase may indicate a shift in tax circumstances.
Interest Burden
The interest burden remained remarkably consistent at approximately 0.98 throughout the majority of the period, with a slight decrease to 0.97 in the final quarters. This indicates stable interest expense relative to earnings before interest and taxes, having a minimal impact on ROE fluctuations.
EBIT Margin
The EBIT margin demonstrated relative stability in the earlier period, ranging from 35.10% to 36.86% between March 2021 and December 2021. A decline was observed through March 2023, reaching a low of 31.49%. However, a strong recovery commenced, with the margin increasing substantially to 37.85% by September 2025, and peaking at 37.89% in February 2025. This improvement in profitability is a key driver of the overall ROE increase.
Asset Turnover
Asset turnover exhibited a consistent upward trend from 0.55 in March 2021 to 0.81 in November 2025. This indicates increasing efficiency in utilizing assets to generate revenue, positively influencing ROE. The acceleration in asset turnover in the later periods contributes significantly to the observed ROE growth.
Financial Leverage
Financial leverage increased steadily throughout the period, rising from 1.84 in March 2021 to 2.54 in November 2025. This indicates a growing reliance on debt financing. While increased leverage can amplify returns, it also elevates financial risk. The substantial increase in leverage, coupled with improvements in profitability and asset turnover, has significantly boosted ROE.

The substantial increase in ROE observed in the latter part of the period is attributable to a combination of factors: a strengthening EBIT margin, improved asset turnover, and increasing financial leverage. The decreasing tax burden also played a supporting role. The increasing financial leverage warrants continued monitoring to assess potential risks associated with higher debt levels.


Two-Component Disaggregation of ROA

Adobe Inc., decomposition of ROA (quarterly data)

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Nov 28, 2025 = ×
Aug 29, 2025 = ×
May 30, 2025 = ×
Feb 28, 2025 = ×
Nov 29, 2024 = ×
Aug 30, 2024 = ×
May 31, 2024 = ×
Mar 1, 2024 = ×
Dec 1, 2023 = ×
Sep 1, 2023 = ×
Jun 2, 2023 = ×
Mar 3, 2023 = ×
Dec 2, 2022 = ×
Sep 2, 2022 = ×
Jun 3, 2022 = ×
Mar 4, 2022 = ×
Dec 3, 2021 = ×
Sep 3, 2021 = ×
Jun 4, 2021 = ×
Mar 5, 2021 = ×

Based on: 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 financial performance, as indicated by the two-component disaggregation of Return on Assets (ROA), reveals distinct trends over the analyzed period. A general observation is a fluctuating, yet ultimately improving, ROA driven by changes in both Net Profit Margin and Asset Turnover.

Net Profit Margin
The Net Profit Margin exhibited volatility throughout the period. It began at 40.68% in March 2021 and generally declined to a low of 24.08% in March 2023. A subsequent recovery commenced, reaching 30.63% in February 2025, with minor fluctuations in the following quarters. The most recent value, as of November 2025, is 30.00%, indicating a stabilization at a level significantly lower than the initial values but higher than the recent low.
Asset Turnover
Asset Turnover demonstrated a consistent upward trend. Starting at 0.55 in March 2021, it steadily increased to 0.81 in both August and November 2025. This indicates increasing efficiency in utilizing assets to generate revenue. The rate of increase was more pronounced in the later periods, particularly between May 2024 and November 2025.
Return on Assets (ROA)
ROA initially decreased from 22.28% in March 2021 to 17.70% in December 2021, largely mirroring the decline in Net Profit Margin. It remained relatively stable between 17.44% and 18.58% through much of 2022 and early 2023. The period from March 2023 to November 2025 shows a substantial increase in ROA, reaching a peak of 24.44% in June 2025, before settling at 24.17% in November 2025. This improvement is attributable to the combined effect of a recovering Net Profit Margin and a consistently increasing Asset Turnover. The increasing Asset Turnover appears to have partially offset the earlier declines in profitability, ultimately driving the ROA higher.

The interplay between Net Profit Margin and Asset Turnover suggests a strategic shift or operational improvement in asset utilization. While profitability experienced a dip, the company effectively leveraged its assets to maintain and ultimately improve overall returns. The recent stabilization of the Net Profit Margin, coupled with continued gains in Asset Turnover, points towards a potentially sustainable improvement in financial performance.


Four-Component Disaggregation of ROA

Adobe Inc., decomposition of ROA (quarterly data)

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Nov 28, 2025 = × × ×
Aug 29, 2025 = × × ×
May 30, 2025 = × × ×
Feb 28, 2025 = × × ×
Nov 29, 2024 = × × ×
Aug 30, 2024 = × × ×
May 31, 2024 = × × ×
Mar 1, 2024 = × × ×
Dec 1, 2023 = × × ×
Sep 1, 2023 = × × ×
Jun 2, 2023 = × × ×
Mar 3, 2023 = × × ×
Dec 2, 2022 = × × ×
Sep 2, 2022 = × × ×
Jun 3, 2022 = × × ×
Mar 4, 2022 = × × ×
Dec 3, 2021 = × × ×
Sep 3, 2021 = × × ×
Jun 4, 2021 = × × ×
Mar 5, 2021 = × × ×

Based on: 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 financial performance, as indicated by the four-component DuPont analysis, reveals several noteworthy trends over the observed period. Return on Assets (ROA) experienced fluctuations, initially decreasing from 22.28% to 17.70% before recovering and ultimately increasing to 24.17% by the end of the period. This ROA movement is attributable to changes in its underlying components: Tax Burden, Interest Burden, EBIT Margin, and Asset Turnover.

Tax Burden
The Tax Burden generally decreased from 1.19 to 0.79, indicating a more favorable tax environment or changes in tax planning strategies. It then stabilized around 0.78-0.80 for several quarters before increasing slightly to 0.83 and remaining relatively stable through the end of the observed period. This suggests a recent shift, but overall, the company has benefited from a lower tax burden over the majority of the timeframe.
Interest Burden
The Interest Burden remained remarkably stable at 0.98 for the vast majority of the period. A slight decrease to 0.97 is observed in the later quarters, suggesting a minimal change in the company’s financial leverage or interest expense relative to its earnings. This consistency indicates a stable capital structure and debt management practices.
EBIT Margin
The EBIT Margin demonstrated initial strength, peaking at 36.86%, before experiencing a gradual decline to 34.33%. A significant recovery began in the latter half of the period, with the margin increasing substantially to 37.89% and remaining high, reaching 37.85% by the end of the observation window. This suggests improved operational efficiency or pricing power in recent quarters.
Asset Turnover
Asset Turnover exhibited a consistent upward trend, increasing from 0.55 to 0.81. This indicates improving efficiency in utilizing assets to generate revenue. The most substantial increases occurred in the later periods, contributing significantly to the overall ROA improvement. This suggests the company is becoming more effective at converting its investments in assets into sales.

The initial decline in ROA was primarily driven by a combination of decreasing EBIT Margin and a relatively stable Asset Turnover. However, the subsequent recovery and increase in ROA are largely attributable to the substantial improvement in Asset Turnover, coupled with the rebound in EBIT Margin. The consistent Interest Burden and fluctuating, but generally decreasing, Tax Burden also played a role, though less pronounced, in the overall ROA performance.

The observed trends suggest a company that has successfully adapted to changing economic conditions and improved its operational efficiency. The increasing Asset Turnover is a particularly positive sign, indicating a more effective use of resources. The recent improvements in EBIT Margin further reinforce this positive outlook.


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
Nov 28, 2025 = × ×
Aug 29, 2025 = × ×
May 30, 2025 = × ×
Feb 28, 2025 = × ×
Nov 29, 2024 = × ×
Aug 30, 2024 = × ×
May 31, 2024 = × ×
Mar 1, 2024 = × ×
Dec 1, 2023 = × ×
Sep 1, 2023 = × ×
Jun 2, 2023 = × ×
Mar 3, 2023 = × ×
Dec 2, 2022 = × ×
Sep 2, 2022 = × ×
Jun 3, 2022 = × ×
Mar 4, 2022 = × ×
Dec 3, 2021 = × ×
Sep 3, 2021 = × ×
Jun 4, 2021 = × ×
Mar 5, 2021 = × ×

Based on: 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 information presents a quarterly view of several financial metrics related to profitability, specifically focusing on the components influencing net profit margin. A general trend of decreasing profitability is observed from early 2021 through 2022, followed by a partial recovery and subsequent fluctuations through the forecast period into 2025.

Tax Burden
The tax burden exhibits relative stability, fluctuating between 0.78 and 1.19 over the analyzed period. An initial decline is noted from 2021 to 2022, bottoming out around 0.78-0.81, before gradually increasing again to reach 0.82-0.83 in the later quarters of the forecast. This suggests some degree of consistency in the company’s effective tax rate, with minor adjustments over time.
Interest Burden
The interest burden remains remarkably consistent throughout the entire period, hovering very close to 0.98. A slight decrease to 0.97 is observed in the later forecast periods, but the change is minimal. This indicates a stable capital structure and consistent interest expense relative to earnings before interest and taxes.
EBIT Margin
The EBIT margin demonstrates a clear downward trend from 35.10% in March 2021 to a low of 34.33% in September 2022. A recovery begins in late 2022, peaking at 37.89% in March 2025, but then experiences a slight decline to 37.85% by November 2025. This suggests operational performance is subject to some volatility, but generally improves after the initial decline.
Net Profit Margin
The net profit margin mirrors the trend observed in the EBIT margin, with a significant decrease from 40.68% in March 2021 to 26.32% in September 2022. A subsequent recovery is evident, reaching 30.63% in March 2025, followed by a slight decrease to 30.00% in November 2025. The decline in net profit margin is more pronounced than the decline in EBIT margin, indicating that changes in non-operating items, such as taxes, are amplifying the impact on overall profitability. The relatively stable interest burden does not appear to be a significant driver of the net profit margin fluctuations.

The disaggregation reveals that the primary driver of the net profit margin decline is the EBIT margin, while the tax burden has a secondary, modulating effect. The consistency of the interest burden suggests that debt financing costs are not a major contributor to the observed changes in profitability.