Decomposing ROE involves expressing net income divided by shareholders’ equity as the product of component ratios.
Two-Component Disaggregation of ROE
Based on: 10-K (reporting date: 2025-12-31), 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).
The period under review demonstrates fluctuations in profitability and financial leverage. Return on Equity (ROE) experienced an initial decline followed by a recovery and subsequent growth, while Return on Assets (ROA) exhibited a more moderate pattern of change. Financial Leverage remained relatively stable throughout the observed timeframe.
- Return on Equity (ROE)
- ROE decreased from 30.22% in 2021 to 23.41% in 2022, representing a notable decline. A subsequent recovery was observed in 2023, with ROE increasing to 26.04%. This upward trend continued into 2024 and 2025, reaching 30.80% and 31.83% respectively. The latter values indicate ROE surpassed its 2021 level.
- Return on Assets (ROA)
- ROA began at 21.16% in 2021, then decreased to 16.42% in 2022. An increase to 18.34% was recorded in 2023, followed by a more substantial rise to 22.24% in 2024. ROA remained relatively consistent in 2025 at 22.20%, suggesting a stabilization of asset utilization efficiency.
- Financial Leverage
- Financial Leverage remained consistently around 1.4, fluctuating between 1.39 and 1.43 over the five-year period. A slight decrease was observed in 2024, but it recovered to the initial level in 2025. This indicates a stable capital structure and consistent use of debt financing relative to equity.
The increase in ROE from 2022 onwards, coupled with the stabilization of ROA and consistent financial leverage, suggests an improved ability to generate profits from both assets and equity. The initial ROE decline in 2022 was likely driven by a more significant decrease in ROA, while the subsequent ROE recovery benefited from both ROA improvement and sustained leverage.
Three-Component Disaggregation of ROE
Based on: 10-K (reporting date: 2025-12-31), 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).
The period under review demonstrates fluctuating performance across key profitability and efficiency ratios. Overall, Return on Equity (ROE) exhibits an increasing trend, though not consistently. This movement is driven by changes in Net Profit Margin, Asset Turnover, and Financial Leverage, which interact according to the DuPont formula.
- Net Profit Margin
- Net Profit Margin decreased from 29.51% in 2021 to 21.20% in 2022, representing a significant decline. A recovery began in 2023, reaching 24.01%, and continued through 2025, culminating in 32.81%. This indicates improving profitability from core operations over the latter part of the period.
- Asset Turnover
- Asset Turnover showed a slight increase from 0.72 in 2021 to 0.77 in 2022. It remained relatively stable at 0.76 in 2023, then increased slightly to 0.78 in 2024 before decreasing to 0.68 in 2025. This suggests a generally consistent ability to generate sales from its asset base, with a recent decline in efficiency.
- Financial Leverage
- Financial Leverage remained remarkably stable between 2021 and 2024, fluctuating only slightly around 1.43. A minor decrease to 1.39 was observed in 2024, followed by a return to 1.43 in 2025. This indicates a consistent use of debt financing relative to equity.
The decrease in ROE from 2021 to 2022 was primarily attributable to the substantial decline in Net Profit Margin, despite a slight increase in Asset Turnover. The subsequent increase in ROE from 2022 to 2024 was driven by the recovery in Net Profit Margin and a continued, albeit modest, improvement in Asset Turnover. The ROE increase from 2024 to 2025 was supported by the Net Profit Margin increase, despite the decrease in Asset Turnover. The consistent Financial Leverage had a relatively stable impact on ROE throughout the period.
The observed trends suggest that profitability is a key driver of overall returns. While asset efficiency experienced a recent decline, the company’s ability to improve its profit margin has been instrumental in bolstering ROE. The stable financial leverage indicates a consistent capital structure strategy.
Five-Component Disaggregation of ROE
Based on: 10-K (reporting date: 2025-12-31), 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).
The five-component DuPont analysis reveals shifts in the drivers of return on equity over the observed period. Return on Equity (ROE) experienced volatility, initially decreasing from 30.22% in 2021 to 23.41% in 2022, before recovering to 26.04% in 2023, and further increasing to 30.80% in 2024 and 31.83% in 2025.
- Profitability (EBIT Margin)
- EBIT Margin demonstrated a notable decline from 35.35% in 2021 to 25.35% in 2022. A recovery commenced in 2023, reaching 27.99%, and continued through 2025, culminating in 39.61%. This suggests improving operational efficiency and pricing power in the later years of the period.
- Asset Turnover
- Asset Turnover exhibited an initial increase from 0.72 in 2021 to 0.77 in 2022, followed by a slight decrease to 0.76 in 2023 and a further increase to 0.78 in 2024. A decrease to 0.68 is observed in 2025, indicating a reduced efficiency in generating sales from its asset base in the final year.
- Financial Leverage
- Financial Leverage remained relatively stable between 1.42 and 1.43 throughout the period, with a slight dip to 1.39 in 2024. This indicates a consistent use of debt financing, with minimal change in the company’s capital structure.
- Tax Burden
- The Tax Burden remained consistently high, fluctuating slightly between 0.83 and 0.86. This suggests a limited impact of tax rate changes on net income during the analyzed timeframe.
- Interest Burden
- The Interest Burden remained constant at 1.00 across all years, indicating no changes in the company’s ability to cover its interest expenses.
The recovery in ROE from 2022 onwards appears primarily driven by the substantial improvement in EBIT Margin, partially offset by the decrease in Asset Turnover in 2025. The consistent Financial Leverage and Tax Burden suggest these factors did not significantly contribute to the observed ROE fluctuations. The interplay between profitability and asset utilization is a key determinant of the company’s overall financial performance.
Two-Component Disaggregation of ROA
Based on: 10-K (reporting date: 2025-12-31), 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).
The financial performance, as indicated by the two-component disaggregation of Return on Assets (ROA), reveals fluctuating trends between 2021 and 2025. Overall, ROA demonstrates a recovery from a mid-period dip, though stabilization appears to be occurring in the most recent year.
- Net Profit Margin
- The Net Profit Margin experienced a significant decrease from 29.51% in 2021 to 21.20% in 2022. A subsequent recovery is observed, with the margin increasing to 24.01% in 2023 and further to 28.60% in 2024. This upward trend continues into 2025, reaching a peak of 32.81%. This suggests improving profitability over the period.
- Asset Turnover
- Asset Turnover exhibited a modest increase from 0.72 in 2021 to 0.77 in 2022. It then decreased slightly to 0.76 in 2023, followed by a further increase to 0.78 in 2024. A noticeable decline is present in 2025, with the ratio falling to 0.68. This indicates a decreasing efficiency in utilizing assets to generate revenue in the final year of the observed period.
- Return on Assets (ROA)
- ROA followed a similar pattern to the Net Profit Margin, declining from 21.16% in 2021 to 16.42% in 2022. It then began to recover, reaching 18.34% in 2023 and 22.24% in 2024. The rate of increase slowed in 2025, with ROA remaining relatively stable at 22.20%. The initial decline in ROA appears to be driven by the decrease in Net Profit Margin, while the subsequent recovery is attributable to improvements in both Net Profit Margin and, to a lesser extent, Asset Turnover. The stabilization in 2025 suggests that the positive momentum may be waning.
The interplay between Net Profit Margin and Asset Turnover demonstrates that profitability improvements have largely offset the declining asset efficiency in the latter part of the period. The recent stabilization of ROA, despite continued margin growth, suggests that the decrease in Asset Turnover is beginning to exert a more significant influence on overall performance.
Four-Component Disaggregation of ROA
Based on: 10-K (reporting date: 2025-12-31), 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).
The financial performance, as indicated by the four-component DuPont analysis, reveals notable shifts over the five-year period. Return on Assets (ROA) experienced fluctuations, initially declining before recovering and stabilizing. This overall ROA movement is attributable to changes in profitability, efficiency, and financial leverage, as detailed below.
- Tax Burden
- The Tax Burden remained consistently high, fluctuating minimally between 0.83 and 0.86. This indicates a stable effective tax rate throughout the period, with a slight decrease observed in the most recent year. The consistency suggests limited impact from changes in tax laws or strategic tax planning.
- Interest Burden
- The Interest Burden remained constant at 1.00 across all observed years. This signifies that earnings before interest and taxes consistently covered interest expense, indicating a stable capital structure and consistent debt management practices. No changes in financial leverage impacted earnings during this period.
- EBIT Margin
- The EBIT Margin demonstrated a significant pattern. It decreased from 35.35 in 2021 to 25.35 in 2022, before initiating a recovery. By 2024, the EBIT Margin had surpassed its initial value, reaching 34.31, and continued to improve to 39.61 in 2025. This suggests improved operational efficiency and/or pricing power in later years, offsetting the initial decline. The substantial increase in the most recent year is a key driver of overall ROA improvement.
- Asset Turnover
- Asset Turnover exhibited a more moderate trend. It increased from 0.72 in 2021 to 0.77 in 2022, then decreased slightly to 0.76 in 2023, and increased again to 0.78 in 2024. A noticeable decline to 0.68 was observed in 2025. This indicates a fluctuating ability to generate sales from its asset base, with a recent decrease suggesting potential inefficiencies in asset utilization or a shift in business strategy.
- Return on Assets (ROA)
- ROA initially declined from 21.16 in 2021 to 16.42 in 2022, mirroring the decrease in EBIT Margin. It then began to recover, reaching 18.34 in 2023 and 22.24 in 2024. ROA stabilized at 22.20 in 2025. The recovery in ROA is primarily driven by the improvement in the EBIT Margin, partially offset by the slight decline in Asset Turnover in the final year. The consistent Tax and Interest Burdens had a stabilizing effect on ROA.
In summary, the observed performance is characterized by a strong recovery in profitability, which ultimately drove the improvement in ROA. While asset utilization experienced some fluctuation, the consistent financial leverage and tax burden contributed to a relatively stable overall financial profile.
Disaggregation of Net Profit Margin
Based on: 10-K (reporting date: 2025-12-31), 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).
The period under review demonstrates fluctuations in profitability metrics, with a notable recovery observed towards the later years. The net profit margin exhibits a cyclical pattern, influenced by changes in the EBIT margin, while tax and interest burdens remain remarkably stable. A detailed examination of these components provides insight into the drivers of overall profitability.
- Net Profit Margin
- The net profit margin decreased from 29.51% in 2021 to 21.20% in 2022, representing a significant decline. However, a recovery commenced in 2023, with the margin increasing to 24.01%, and continued through 2025, reaching 32.81%. This suggests a strengthening of overall profitability in recent periods.
- EBIT Margin
- The EBIT margin mirrors the trend observed in the net profit margin, though with greater volatility. It fell from 35.35% in 2021 to 25.35% in 2022, before rising to 27.99% in 2023. Further improvement was seen in 2024 (34.31%) and 2025 (39.61%), indicating enhanced operational efficiency and core business profitability. The magnitude of the EBIT margin changes appears to have a direct correlation with the net profit margin fluctuations.
- Tax Burden
- The tax burden remained consistently high throughout the period, fluctuating only slightly between 0.83 and 0.86. This indicates a stable effective tax rate and minimal impact from tax-related events on net income. The consistency suggests a predictable tax expense relative to pre-tax income.
- Interest Burden
- The interest burden remained constant at 1.00 across all years. This implies that interest expense has a consistent relationship with earnings before interest and taxes, and that changes in debt levels or interest rates did not materially affect profitability during the analyzed timeframe. The stability of this ratio simplifies the analysis of core operational performance.
In summary, the observed decline in net profit margin in 2022 appears to be primarily driven by a corresponding decrease in the EBIT margin. The subsequent recovery in both margins suggests improved operational performance and a strengthening financial position. The consistent tax and interest burdens indicate stability in these areas, allowing for a focused interpretation of the core business drivers of profitability.