Stock Analysis on Net

Analog Devices Inc. (NASDAQ:ADI)

$24.99

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

Microsoft Excel

Paying user area


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Two-Component Disaggregation of ROE

Analog Devices Inc., decomposition of ROE

Microsoft Excel
ROE = ROA × Financial Leverage
Nov 2, 2024 = ×
Oct 28, 2023 = ×
Oct 29, 2022 = ×
Oct 30, 2021 = ×
Oct 31, 2020 = ×
Nov 2, 2019 = ×

Based on: 10-K (reporting date: 2024-11-02), 10-K (reporting date: 2023-10-28), 10-K (reporting date: 2022-10-29), 10-K (reporting date: 2021-10-30), 10-K (reporting date: 2020-10-31), 10-K (reporting date: 2019-11-02).


Return on Assets (ROA)
The return on assets displayed a decreasing trend from 6.37% in late 2019 to a low of 2.66% in 2021. Subsequently, it improved to 6.79% by late 2023, before declining again to 3.39% in 2024. This indicates fluctuating efficiency in asset utilization, with a notable dip in 2021 followed by partial recovery and another drop in the most recent year.
Financial Leverage
Financial leverage ratios decreased significantly from 1.83 in 2019 to 1.38 in 2021 and remained relatively steady around 1.37 through 2024. This reduction suggests a gradual decrease in reliance on debt financing or improved equity base, contributing to a more conservative capital structure over the period.
Return on Equity (ROE)
The return on equity mirrors the trend observed in ROA, with a decline from 11.64% in 2019 to 3.66% in 2021. A recovery phase follows, reaching 9.32% in 2023, yet it falls again to 4.65% in 2024. The movement in ROE aligns with changes in asset profitability and leverage, reflecting overall variability in shareholder returns during the analyzed years.

Three-Component Disaggregation of ROE

Analog Devices Inc., decomposition of ROE

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Nov 2, 2024 = × ×
Oct 28, 2023 = × ×
Oct 29, 2022 = × ×
Oct 30, 2021 = × ×
Oct 31, 2020 = × ×
Nov 2, 2019 = × ×

Based on: 10-K (reporting date: 2024-11-02), 10-K (reporting date: 2023-10-28), 10-K (reporting date: 2022-10-29), 10-K (reporting date: 2021-10-30), 10-K (reporting date: 2020-10-31), 10-K (reporting date: 2019-11-02).


The financial data reveals several trends in profitability, asset efficiency, leverage, and overall return on equity over the six-year period.

Net Profit Margin
The net profit margin shows volatility throughout the period. It starts at 22.75% in 2019 and slightly declines to 21.79% in 2020, followed by a more notable decrease to 19% in 2021. Subsequently, it rebounds strongly to a peak of 26.94% in 2023 before falling sharply to 17.35% in 2024. This indicates fluctuations in profitability relative to revenue, with a pronounced dip in the latest year measured.
Asset Turnover
The asset turnover ratio, reflecting efficiency in generating sales from assets, decreases from 0.28 in 2019 to a low of 0.14 in 2021. Thereafter, there is a partial recovery to 0.25 in 2023, followed by a decline to 0.20 in 2024. Overall, the asset utilization has experienced a weakening trend towards mid-period with some recovery and subsequent decline, suggesting variable operational efficiency.
Financial Leverage
The financial leverage ratio remains relatively stable but shows a gradual decrease from 1.83 in 2019 to 1.37 from 2022 onward. This consistent reduction suggests a deliberate or natural decrease in reliance on debt or external financing relative to equity over time, implying a more conservative capital structure adopted in later years.
Return on Equity (ROE)
The ROE exhibits a declining trend with some fluctuations. Beginning at 11.64% in 2019, it drops to a low of 3.66% in 2021, rises moderately to 9.32% in 2023, and then declines again to 4.65% in 2024. The pattern suggests diminishing effectiveness in generating profit from shareholders' equity, reflective of the combined effects of changes in profit margin, asset turnover, and leverage.

In summary, the company experienced variability in profitability and efficiency metrics, with net profit margin and asset turnover showing notable fluctuations. Financial leverage decreased steadily, indicating reduced financial risk or leverage use. Returns on equity are generally lower in recent periods, highlighting challenges in maintaining shareholder value generation relative to previous years.


Five-Component Disaggregation of ROE

Analog Devices Inc., decomposition of ROE

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Nov 2, 2024 = × × × ×
Oct 28, 2023 = × × × ×
Oct 29, 2022 = × × × ×
Oct 30, 2021 = × × × ×
Oct 31, 2020 = × × × ×
Nov 2, 2019 = × × × ×

Based on: 10-K (reporting date: 2024-11-02), 10-K (reporting date: 2023-10-28), 10-K (reporting date: 2022-10-29), 10-K (reporting date: 2021-10-30), 10-K (reporting date: 2020-10-31), 10-K (reporting date: 2019-11-02).


Tax Burden
The tax burden ratio exhibited slight fluctuations over the analyzed periods, starting at 0.92, peaking at 1.05 in 2021, and then stabilizing around 0.92 by 2024. This indicates some variability in the company's effective tax rate, with a notable increase in 2021 that was not sustained in subsequent years.
Interest Burden
The interest burden remained relatively stable from 2019 to 2021, staying close to 0.87-0.88. It improved in 2022 and 2023 to values of approximately 0.93-0.94, suggesting reduced interest expenses or improved operating income before interest. However, there was a decline to 0.85 in 2024, indicating increased interest expenses or reduced earnings before interest.
EBIT Margin
The EBIT margin showed a notable decrease from 28.62% in 2019 to a low of 20.68% in 2021, reflecting pressure on operating profitability. It recovered strongly to 31.47% in 2023, the highest point in the period, before declining again to 22.27% in 2024. This pattern suggests volatility in operating efficiency or cost structure throughout the years.
Asset Turnover
Asset turnover declined significantly from 0.28 in 2019 to 0.14 in 2021, indicating reduced efficiency in utilizing assets to generate revenue. There was a partial recovery to around 0.25 in 2023, followed by a slight decrease to 0.20 in 2024. Overall, asset utilization demonstrates substantial variability with a general downward tendency.
Financial Leverage
Financial leverage decreased steadily from 1.83 in 2019 to 1.37 by 2022 and remained stable through 2024. The reduction indicates a deliberate shift toward a more conservative capital structure with less dependence on debt financing over time.
Return on Equity (ROE)
ROE experienced a downward trend from 11.64% in 2019 to a low of 3.66% in 2021, signaling substantial declines in profitability relative to shareholder equity during that interval. It improved modestly to 9.32% in 2023 but dropped again to 4.65% in 2024. These fluctuations align with changes in other operational ratios and suggest challenges in maintaining consistent shareholder returns.

Two-Component Disaggregation of ROA

Analog Devices Inc., decomposition of ROA

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Nov 2, 2024 = ×
Oct 28, 2023 = ×
Oct 29, 2022 = ×
Oct 30, 2021 = ×
Oct 31, 2020 = ×
Nov 2, 2019 = ×

Based on: 10-K (reporting date: 2024-11-02), 10-K (reporting date: 2023-10-28), 10-K (reporting date: 2022-10-29), 10-K (reporting date: 2021-10-30), 10-K (reporting date: 2020-10-31), 10-K (reporting date: 2019-11-02).


Net Profit Margin
The net profit margin exhibits notable fluctuations over the observed periods. Starting at 22.75% in 2019, it experiences a slight decline to 21.79% in 2020, followed by a more pronounced decrease to 19% in 2021. The margin rebounds in 2022 and 2023, reaching a peak of 26.94%, indicating a period of improved profitability. However, it declines significantly in 2024 to 17.35%, the lowest point in the given timeframe, suggesting a recent reduction in profitability.
Asset Turnover
The asset turnover ratio shows a downward trend overall, with values starting at 0.28 in 2019 and declining to 0.26 in 2020. A significant drop occurs in 2021, bringing the ratio to 0.14, indicating reduced efficiency in using assets to generate sales during this period. There is a partial recovery in 2022 and 2023, with ratios of 0.24 and 0.25 respectively, before it falls again to 0.20 in 2024. This pattern suggests fluctuating but generally weakening asset utilization over the years.
Return on Assets (ROA)
The return on assets follows a pattern similar to that of net profit margin and asset turnover. It starts at 6.37% in 2019, decreases steadily to 5.69% in 2020 and further down to 2.66% in 2021. Thereafter, ROA improves to 5.46% in 2022 and reaches 6.79% in 2023, the highest point across the periods, indicating better overall asset profitability during these years. Nonetheless, in 2024, it declines sharply to 3.39%, reflecting a recent dip in the effectiveness of asset utilization to generate earnings.

Four-Component Disaggregation of ROA

Analog Devices Inc., decomposition of ROA

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Nov 2, 2024 = × × ×
Oct 28, 2023 = × × ×
Oct 29, 2022 = × × ×
Oct 30, 2021 = × × ×
Oct 31, 2020 = × × ×
Nov 2, 2019 = × × ×

Based on: 10-K (reporting date: 2024-11-02), 10-K (reporting date: 2023-10-28), 10-K (reporting date: 2022-10-29), 10-K (reporting date: 2021-10-30), 10-K (reporting date: 2020-10-31), 10-K (reporting date: 2019-11-02).


The analysis of the annual financial ratios over the examined periods reveals several notable trends and fluctuations.

Tax Burden
The tax burden ratio fluctuated slightly but remained relatively stable, ranging between 0.89 and 1.05. The highest value occurred in the year ending October 30, 2021, indicating a temporary increase in tax impact. Otherwise, the ratio hovered around 0.92, suggesting a consistent tax expense proportion relative to pre-tax earnings throughout most periods.
Interest Burden
Interest burden exhibited moderate variability. Initially stable at 0.87 in 2019 and 2020, it increased to 0.94 in 2022, followed by a slight decline to 0.93, and then a notable decrease to 0.85 in 2024. This pattern indicates fluctuating interest expenses relative to earnings before interest and taxes, with the latest period showing a reduction in interest burden.
EBIT Margin
EBIT margin demonstrated significant volatility across the periods. Starting at a robust 28.62% in 2019, it decreased to a low of 20.68% in 2021. A recovery occurred in 2022 and 2023, where the margin peaked at 31.47%, the highest value recorded. However, the margin dropped sharply to 22.27% in 2024, indicating challenges in sustaining profitability at the EBIT level in the most recent year.
Asset Turnover
Asset turnover showed a declining trend with some intermittent improvement. The ratio started at 0.28 in 2019, and fell to 0.14 in 2021, indicating decreased efficiency in utilizing assets to generate sales. Subsequent years saw improvement to 0.25 in 2023, but this was followed by a decrease to 0.20 in 2024, highlighting ongoing fluctuations in asset utilization efficiency.
Return on Assets (ROA)
ROA followed a pattern broadly consistent with trends in EBIT margin and asset turnover. Beginning at 6.37% in 2019, it declined sharply to 2.66% in 2021, then rebounded to 6.79% in 2023, the highest point during the period. This was followed by a decline to 3.39% in 2024, reflecting challenges in achieving stable returns on asset investment in the latest year.

Disaggregation of Net Profit Margin

Analog Devices Inc., decomposition of net profit margin ratio

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Nov 2, 2024 = × ×
Oct 28, 2023 = × ×
Oct 29, 2022 = × ×
Oct 30, 2021 = × ×
Oct 31, 2020 = × ×
Nov 2, 2019 = × ×

Based on: 10-K (reporting date: 2024-11-02), 10-K (reporting date: 2023-10-28), 10-K (reporting date: 2022-10-29), 10-K (reporting date: 2021-10-30), 10-K (reporting date: 2020-10-31), 10-K (reporting date: 2019-11-02).


The financial data reveals several key trends in profitability and expense management over the examined periods.

Tax Burden
The tax burden ratio shows relative stability, fluctuating slightly between 0.89 and 1.05. The peak at 1.05 in 2021 suggests a period of increased tax pressure, but this reverted to a consistent range close to 0.92 in the most recent years, indicating stable tax expense relative to earnings before tax.
Interest Burden
This ratio remains generally steady across the years, with a modest improvement in 2022 and 2023 where it rose to around 0.93-0.94, indicating reduced interest expenses relative to operating income. However, it declined to 0.85 in 2024, which could signify increasing interest costs or changes in financing structure negatively affecting interest burden in that year.
EBIT Margin
The EBIT margin experiences notable volatility. Starting high at 28.62% in 2019, it declined to a low of 20.68% in 2021, then rebounded sharply to 31.47% in 2023, representing an improvement in operating profitability. However, in 2024 it dropped again to 22.27%, indicating potential operational challenges or cost increases impacting earnings before interest and taxes.
Net Profit Margin
The net profit margin follows a somewhat similar pattern to EBIT margin but with slightly less volatility. It decreased from 22.75% in 2019 to 19% in 2021, then improved significantly to 26.94% in 2023. Nevertheless, it fell to 17.35% in 2024, suggesting pressures on overall profitability possibly related to increased interest burdens or other non-operating costs in the latest year.

Overall, the data highlights a period of operational and financial fluctuations, with peaks in margin performance in 2023 followed by a notable decline in 2024. Interest burden deterioration and resultant impact on net profitability in the most recent period warrant further investigation for potential underlying causes such as higher financing costs or other financial stresses.