Stock Analysis on Net

Broadcom Inc. (NASDAQ:AVGO)

$24.99

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

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

Broadcom Inc., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = ROA × Financial Leverage
May 3, 2026 = ×
Feb 1, 2026 = ×
Nov 2, 2025 = ×
Aug 3, 2025 = ×
May 4, 2025 = ×
Feb 2, 2025 = ×
Nov 3, 2024 = ×
Aug 4, 2024 = ×
May 5, 2024 = ×
Feb 4, 2024 = ×
Oct 29, 2023 = ×
Jul 30, 2023 = ×
Apr 30, 2023 = ×
Jan 29, 2023 = ×
Oct 30, 2022 = ×
Jul 31, 2022 = ×
May 1, 2022 = ×
Jan 30, 2022 = ×
Oct 31, 2021 = ×
Aug 1, 2021 = ×
May 2, 2021 = ×
Jan 31, 2021 = ×

Based on: 10-Q (reporting date: 2026-05-03), 10-Q (reporting date: 2026-02-01), 10-K (reporting date: 2025-11-02), 10-Q (reporting date: 2025-08-03), 10-Q (reporting date: 2025-05-04), 10-Q (reporting date: 2025-02-02), 10-K (reporting date: 2024-11-03), 10-Q (reporting date: 2024-08-04), 10-Q (reporting date: 2024-05-05), 10-Q (reporting date: 2024-02-04), 10-K (reporting date: 2023-10-29), 10-Q (reporting date: 2023-07-30), 10-Q (reporting date: 2023-04-30), 10-Q (reporting date: 2023-01-29), 10-K (reporting date: 2022-10-30), 10-Q (reporting date: 2022-07-31), 10-Q (reporting date: 2022-05-01), 10-Q (reporting date: 2022-01-30), 10-K (reporting date: 2021-10-31), 10-Q (reporting date: 2021-08-01), 10-Q (reporting date: 2021-05-02), 10-Q (reporting date: 2021-01-31).


The analysis of the two-component DuPont disaggregation reveals three distinct phases in the company's financial performance: a period of aggressive expansion, a sharp contraction, and a subsequent recovery phase.

Return on Assets (ROA)
ROA exhibited a strong upward trajectory from January 2021 (5.14%), peaking in July 2023 at 19.44%. This trend indicates a period of significant improvement in operational efficiency and asset utilization. A precipitous decline followed, with the ratio falling to 6.54% by February 2024 and reaching a minimum of 3.03% in August 2024. From August 2024 through May 2026, a consistent recovery is observed, with ROA climbing back to 16.36%.
Financial Leverage
The financial leverage ratio remained relatively stable between 3.03 and 3.42 from January 2021 through October 2023. Following this period, a sustained deleveraging trend emerged, with the ratio declining from 3.04 in October 2023 to 2.04 by May 2026. This represents a strategic shift toward a more conservative capital structure and a reduced reliance on debt to amplify equity returns.
Return on Equity (ROE)
ROE mirrored the volatility of ROA, though the magnitude of its swings was influenced by the changing leverage profile. ROE surged from 16.49% in January 2021 to a peak of 63.03% in April 2023. The collapse in asset efficiency, compounded by the reduction in financial leverage, resulted in a sharp drop in ROE to 7.76% by August 2024. In the final phase, ROE recovered to 33.43% by May 2026; notably, this recovery was driven entirely by improvements in ROA, as the decreasing leverage ratio acted as a drag on the overall equity return.


Three-Component Disaggregation of ROE

Broadcom Inc., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
May 3, 2026 = × ×
Feb 1, 2026 = × ×
Nov 2, 2025 = × ×
Aug 3, 2025 = × ×
May 4, 2025 = × ×
Feb 2, 2025 = × ×
Nov 3, 2024 = × ×
Aug 4, 2024 = × ×
May 5, 2024 = × ×
Feb 4, 2024 = × ×
Oct 29, 2023 = × ×
Jul 30, 2023 = × ×
Apr 30, 2023 = × ×
Jan 29, 2023 = × ×
Oct 30, 2022 = × ×
Jul 31, 2022 = × ×
May 1, 2022 = × ×
Jan 30, 2022 = × ×
Oct 31, 2021 = × ×
Aug 1, 2021 = × ×
May 2, 2021 = × ×
Jan 31, 2021 = × ×

Based on: 10-Q (reporting date: 2026-05-03), 10-Q (reporting date: 2026-02-01), 10-K (reporting date: 2025-11-02), 10-Q (reporting date: 2025-08-03), 10-Q (reporting date: 2025-05-04), 10-Q (reporting date: 2025-02-02), 10-K (reporting date: 2024-11-03), 10-Q (reporting date: 2024-08-04), 10-Q (reporting date: 2024-05-05), 10-Q (reporting date: 2024-02-04), 10-K (reporting date: 2023-10-29), 10-Q (reporting date: 2023-07-30), 10-Q (reporting date: 2023-04-30), 10-Q (reporting date: 2023-01-29), 10-K (reporting date: 2022-10-30), 10-Q (reporting date: 2022-07-31), 10-Q (reporting date: 2022-05-01), 10-Q (reporting date: 2022-01-30), 10-K (reporting date: 2021-10-31), 10-Q (reporting date: 2021-08-01), 10-Q (reporting date: 2021-05-02), 10-Q (reporting date: 2021-01-31).


The Return on Equity (ROE) exhibits a period of significant growth followed by a sharp contraction and a subsequent recovery. ROE increased steadily from 16.49% in January 2021 to a peak of 63.03% in July 2023. This growth was followed by a precipitous decline, reaching a low of 7.76% in August 2024, before trending upward again to reach 33.43% by May 2026.

Net Profit Margin
A strong upward trajectory is observed from January 2021 (16.01%) through October 2023, where margins peaked at 39.31%. This indicates a period of expanding profitability and efficient cost management. A severe compression occurred between February 2024 and August 2024, with the margin falling to 10.88%. Since that trough, a consistent recovery has been recorded, returning to 38.85% by May 2026, suggesting a restoration of pricing power or operational efficiency.
Asset Turnover
Asset efficiency improved steadily during the first phase of the analysis, rising from 0.32 to a peak of 0.50 in July 2023. This indicates an increasing ability to generate revenue from the asset base. Similar to the profit margin, a sharp decline was noted in early 2024, hitting a low of 0.22 in February 2024. A subsequent recovery trend is evident, with the ratio climbing back to 0.42 by May 2026, reflecting improved asset utilization.
Financial Leverage
Financial leverage remained relatively stable between 3.03 and 3.42 from 2021 through late 2023. However, starting in February 2024, a sustained deleveraging trend emerged. The leverage ratio decreased from 3.04 in October 2023 to 2.04 by May 2026. Unlike the other two components, leverage did not experience a "V-shaped" recovery but instead entered a long-term downward trend.

The analysis reveals that the initial surge in ROE was driven by a combination of expanding margins, improved asset turnover, and stable leverage. The subsequent collapse in ROE was the result of a simultaneous decline in all three DuPont components. Notably, the recovery of ROE from August 2024 onward is driven exclusively by the restoration of profitability and asset efficiency, as this improvement occurred despite a continuous reduction in financial leverage. This indicates a transition toward a more organic, operationally-driven return on equity rather than one supported by debt.



Five-Component Disaggregation of ROE

Broadcom Inc., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
May 3, 2026 = × × × ×
Feb 1, 2026 = × × × ×
Nov 2, 2025 = × × × ×
Aug 3, 2025 = × × × ×
May 4, 2025 = × × × ×
Feb 2, 2025 = × × × ×
Nov 3, 2024 = × × × ×
Aug 4, 2024 = × × × ×
May 5, 2024 = × × × ×
Feb 4, 2024 = × × × ×
Oct 29, 2023 = × × × ×
Jul 30, 2023 = × × × ×
Apr 30, 2023 = × × × ×
Jan 29, 2023 = × × × ×
Oct 30, 2022 = × × × ×
Jul 31, 2022 = × × × ×
May 1, 2022 = × × × ×
Jan 30, 2022 = × × × ×
Oct 31, 2021 = × × × ×
Aug 1, 2021 = × × × ×
May 2, 2021 = × × × ×
Jan 31, 2021 = × × × ×

Based on: 10-Q (reporting date: 2026-05-03), 10-Q (reporting date: 2026-02-01), 10-K (reporting date: 2025-11-02), 10-Q (reporting date: 2025-08-03), 10-Q (reporting date: 2025-05-04), 10-Q (reporting date: 2025-02-02), 10-K (reporting date: 2024-11-03), 10-Q (reporting date: 2024-08-04), 10-Q (reporting date: 2024-05-05), 10-Q (reporting date: 2024-02-04), 10-K (reporting date: 2023-10-29), 10-Q (reporting date: 2023-07-30), 10-Q (reporting date: 2023-04-30), 10-Q (reporting date: 2023-01-29), 10-K (reporting date: 2022-10-30), 10-Q (reporting date: 2022-07-31), 10-Q (reporting date: 2022-05-01), 10-Q (reporting date: 2022-01-30), 10-K (reporting date: 2021-10-31), 10-Q (reporting date: 2021-08-01), 10-Q (reporting date: 2021-05-02), 10-Q (reporting date: 2021-01-31).


The Return on Equity (ROE) exhibited a significant cyclical trajectory over the analyzed period. An initial period of aggressive expansion saw ROE climb from 16.49% in January 2021 to a peak of 63.03% in July 2023. This growth was followed by a sharp contraction, reaching a trough of 7.76% by August 2024, before entering a consistent recovery phase that brought ROE to 33.43% by May 2026.

Profitability and EBIT Margin
The EBIT Margin demonstrated a strong upward trend during the first half of the period, rising from 22.11% to a peak of 46.68% in October 2023. A substantial correction occurred starting in early 2024, with margins dropping to a low of 26.36% by November 2024. Subsequent quarters show a steady recovery, with the margin returning to 44.56% by May 2026, indicating a restoration of operating profitability.
Asset Efficiency
Asset Turnover increased gradually from 0.32 to a peak of 0.50 between January 2021 and July 2023. A precipitous decline was observed in February 2024, where the ratio fell to 0.22, suggesting a significant increase in the asset base relative to revenue generation. This efficiency metric has since recovered incrementally, reaching 0.42 by May 2026.
Financial Leverage
Financial Leverage remained relatively stable between 3.03 and 3.42 from 2021 through late 2023. Beginning in February 2024, a structural shift occurred, characterized by a consistent downward trend in leverage. The ratio declined from 2.53 in February 2024 to 2.04 by May 2026, indicating a reduction in the use of debt to finance assets or a substantial increase in equity.
Tax and Interest Burdens
The Tax Burden remained stable around 0.92 to 1.12 for most of the period but experienced a severe anomaly in 2024, dropping to 0.52 in May 2024 and 0.61 in November 2024, which heavily penalized net income. The Interest Burden showed a general improvement from 0.64 in early 2021 to 0.90 in late 2023, followed by a dip to 0.71 in November 2024, before recovering to 0.91 by May 2026.

The overall analysis suggests that the dramatic decline in ROE during 2024 was a multi-factor event driven by a simultaneous compression of EBIT margins, a collapse in asset turnover, a reduction in financial leverage, and an acute tax burden shock. The subsequent recovery of ROE has been primarily driven by the restoration of operating margins and asset efficiency, despite the continuing trend of deleveraging.


Two-Component Disaggregation of ROA

Broadcom Inc., decomposition of ROA (quarterly data)

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
May 3, 2026 = ×
Feb 1, 2026 = ×
Nov 2, 2025 = ×
Aug 3, 2025 = ×
May 4, 2025 = ×
Feb 2, 2025 = ×
Nov 3, 2024 = ×
Aug 4, 2024 = ×
May 5, 2024 = ×
Feb 4, 2024 = ×
Oct 29, 2023 = ×
Jul 30, 2023 = ×
Apr 30, 2023 = ×
Jan 29, 2023 = ×
Oct 30, 2022 = ×
Jul 31, 2022 = ×
May 1, 2022 = ×
Jan 30, 2022 = ×
Oct 31, 2021 = ×
Aug 1, 2021 = ×
May 2, 2021 = ×
Jan 31, 2021 = ×

Based on: 10-Q (reporting date: 2026-05-03), 10-Q (reporting date: 2026-02-01), 10-K (reporting date: 2025-11-02), 10-Q (reporting date: 2025-08-03), 10-Q (reporting date: 2025-05-04), 10-Q (reporting date: 2025-02-02), 10-K (reporting date: 2024-11-03), 10-Q (reporting date: 2024-08-04), 10-Q (reporting date: 2024-05-05), 10-Q (reporting date: 2024-02-04), 10-K (reporting date: 2023-10-29), 10-Q (reporting date: 2023-07-30), 10-Q (reporting date: 2023-04-30), 10-Q (reporting date: 2023-01-29), 10-K (reporting date: 2022-10-30), 10-Q (reporting date: 2022-07-31), 10-Q (reporting date: 2022-05-01), 10-Q (reporting date: 2022-01-30), 10-K (reporting date: 2021-10-31), 10-Q (reporting date: 2021-08-01), 10-Q (reporting date: 2021-05-02), 10-Q (reporting date: 2021-01-31).


The analysis of Return on Assets (ROA) reveals a distinct three-phase cycle consisting of an initial expansion period, a sharp contraction, and a subsequent recovery phase.

Net Profit Margin Trends
A consistent upward trajectory is observed from January 2021, where the margin stood at 16.01%, peaking at 39.31% by October 2023. This expansion was followed by a significant decline starting in February 2024, reaching a trough of 10.88% in August 2024. Since November 2024, a strong recovery trend has emerged, with margins climbing steadily to reach 38.85% by May 2026.
Asset Turnover Trends
Asset utilization showed steady improvement from January 2021 (0.32) to July 2023 (0.50). A precipitous drop occurred between October 2023 and February 2024, where the ratio fell to its lowest point of 0.22. A gradual and consistent recovery is noted thereafter, with the turnover ratio increasing incrementally to 0.42 by May 2026.
Return on Assets (ROA) Synthesis
The ROA reflects the combined impact of the fluctuations in profit margins and asset turnover. The metric grew from 5.14% in early 2021 to a peak of 19.44% in July 2023. A severe contraction followed, with ROA bottoming out at 3.03% in August 2024. The recovery phase from November 2024 through May 2026 demonstrates a return toward previous performance levels, ending at 16.36%.

The evidence indicates that the performance decline observed in 2024 was the result of a simultaneous collapse in both operational efficiency and profitability. The subsequent rebound suggests a synchronized recovery in both asset productivity and margin expansion.



Four-Component Disaggregation of ROA

Broadcom Inc., decomposition of ROA (quarterly data)

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
May 3, 2026 = × × ×
Feb 1, 2026 = × × ×
Nov 2, 2025 = × × ×
Aug 3, 2025 = × × ×
May 4, 2025 = × × ×
Feb 2, 2025 = × × ×
Nov 3, 2024 = × × ×
Aug 4, 2024 = × × ×
May 5, 2024 = × × ×
Feb 4, 2024 = × × ×
Oct 29, 2023 = × × ×
Jul 30, 2023 = × × ×
Apr 30, 2023 = × × ×
Jan 29, 2023 = × × ×
Oct 30, 2022 = × × ×
Jul 31, 2022 = × × ×
May 1, 2022 = × × ×
Jan 30, 2022 = × × ×
Oct 31, 2021 = × × ×
Aug 1, 2021 = × × ×
May 2, 2021 = × × ×
Jan 31, 2021 = × × ×

Based on: 10-Q (reporting date: 2026-05-03), 10-Q (reporting date: 2026-02-01), 10-K (reporting date: 2025-11-02), 10-Q (reporting date: 2025-08-03), 10-Q (reporting date: 2025-05-04), 10-Q (reporting date: 2025-02-02), 10-K (reporting date: 2024-11-03), 10-Q (reporting date: 2024-08-04), 10-Q (reporting date: 2024-05-05), 10-Q (reporting date: 2024-02-04), 10-K (reporting date: 2023-10-29), 10-Q (reporting date: 2023-07-30), 10-Q (reporting date: 2023-04-30), 10-Q (reporting date: 2023-01-29), 10-K (reporting date: 2022-10-30), 10-Q (reporting date: 2022-07-31), 10-Q (reporting date: 2022-05-01), 10-Q (reporting date: 2022-01-30), 10-K (reporting date: 2021-10-31), 10-Q (reporting date: 2021-08-01), 10-Q (reporting date: 2021-05-02), 10-Q (reporting date: 2021-01-31).


The Return on Assets (ROA) exhibited a significant cyclical pattern, characterized by a sustained growth phase from January 2021 through October 2023, followed by a sharp contraction in early 2024 and a subsequent recovery trend leading into 2026. ROA climbed from an initial 5.14% to a peak of 19.44% in July 2023, before plunging to a low of 3.03% in May 2024. By May 2026, the metric recovered to 16.36%, indicating a return toward historical peaks.

Tax Burden
The tax burden remained relatively stable between 0.92 and 1.12 during the first three years of the period. A marked deterioration occurred in May 2024, where the ratio dropped to 0.52, representing a significant increase in the effective tax drag on earnings. This volatility persisted through late 2024 before stabilizing and returning to a range of 0.96 to 1.02 by 2025 and 2026.
Interest Burden
A general upward trend in the interest burden ratio is observed from January 2021 (0.64) to October 2023 (0.90), suggesting that interest expenses became a smaller proportion of operating income. Although a temporary decline occurred in mid-2024, reaching a trough of 0.71 in November 2024, the ratio subsequently recovered, ending at 0.91 in May 2026.
EBIT Margin
Operational profitability showed strong expansion for the first several quarters, with the EBIT margin rising from 22.11% to a peak of 46.68% in October 2023. This was followed by a severe compression, falling to 28.13% by May 2024. The recovery phase saw a steady reclamation of margins, which reached 44.56% by May 2026, nearly returning to the previous peak levels.
Asset Turnover
Asset productivity improved consistently from 0.32 in January 2021 to 0.50 in July 2023. A sudden and sharp decline occurred in February 2024, with the ratio dropping to 0.22, indicating a significant decrease in the efficiency of assets in generating revenue. A gradual recovery followed, with the turnover ratio climbing back to 0.42 by May 2026.

The analysis indicates that the peak in ROA achieved in 2023 was driven by a simultaneous optimization of operating margins and asset turnover. The collapse in ROA during early 2024 was a multi-factor event, resulting from a combination of margin compression, a collapse in asset turnover, and an increased tax burden. The recovery through 2025 and 2026 was primarily fueled by the restoration of the EBIT margin and the steady improvement of asset productivity.


Disaggregation of Net Profit Margin

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

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
May 3, 2026 = × ×
Feb 1, 2026 = × ×
Nov 2, 2025 = × ×
Aug 3, 2025 = × ×
May 4, 2025 = × ×
Feb 2, 2025 = × ×
Nov 3, 2024 = × ×
Aug 4, 2024 = × ×
May 5, 2024 = × ×
Feb 4, 2024 = × ×
Oct 29, 2023 = × ×
Jul 30, 2023 = × ×
Apr 30, 2023 = × ×
Jan 29, 2023 = × ×
Oct 30, 2022 = × ×
Jul 31, 2022 = × ×
May 1, 2022 = × ×
Jan 30, 2022 = × ×
Oct 31, 2021 = × ×
Aug 1, 2021 = × ×
May 2, 2021 = × ×
Jan 31, 2021 = × ×

Based on: 10-Q (reporting date: 2026-05-03), 10-Q (reporting date: 2026-02-01), 10-K (reporting date: 2025-11-02), 10-Q (reporting date: 2025-08-03), 10-Q (reporting date: 2025-05-04), 10-Q (reporting date: 2025-02-02), 10-K (reporting date: 2024-11-03), 10-Q (reporting date: 2024-08-04), 10-Q (reporting date: 2024-05-05), 10-Q (reporting date: 2024-02-04), 10-K (reporting date: 2023-10-29), 10-Q (reporting date: 2023-07-30), 10-Q (reporting date: 2023-04-30), 10-Q (reporting date: 2023-01-29), 10-K (reporting date: 2022-10-30), 10-Q (reporting date: 2022-07-31), 10-Q (reporting date: 2022-05-01), 10-Q (reporting date: 2022-01-30), 10-K (reporting date: 2021-10-31), 10-Q (reporting date: 2021-08-01), 10-Q (reporting date: 2021-05-02), 10-Q (reporting date: 2021-01-31).


An analysis of the financial performance indicators reveals a cyclical trajectory characterized by a period of steady expansion, a significant mid-term contraction, and a subsequent recovery toward peak efficiency levels.

Operating Profitability (EBIT Margin)
A consistent upward trend in operational efficiency is observed from January 2021, where the margin stood at 22.11%, peaking at 46.68% in October 2023. This growth phase indicates a strong scaling of operations and cost management. A sharp decline followed, reaching a trough of 26.36% in November 2024, before initiating a robust recovery that brought the margin back to 44.56% by May 2026.
Interest Burden
The interest burden ratio exhibited a gradual improvement from 0.64 in January 2021 to a plateau of 0.90 between April and October 2023, suggesting a reduction in the relative impact of interest expenses on earnings. A temporary dip to 0.71 occurred in November 2024, coinciding with the broader profitability slump, followed by a steady return to 0.91 by May 2026, reflecting a stabilization of the financing structure.
Tax Burden
The tax burden remained relatively stable between 0.92 and 1.12 through late 2023. However, a severe volatility event is evident starting in August 2024, where the ratio plummeted to 0.52, indicating a substantial increase in the effective tax rate or a significant one-time tax charge. This factor acted as a primary catalyst for the erosion of bottom-line profitability during 2024. The ratio gradually normalized, returning to a range of 0.96 to 1.02 by mid-2025.
Net Profit Margin Synthesis
The net profit margin mirrored the operational growth of the EBIT margin, rising from 16.01% in early 2021 to a peak of 39.31% in October 2023. The subsequent collapse to 10.88% in August 2024 was the result of a concurrent decline in EBIT margins and the aforementioned sharp drop in the tax burden ratio. The recovery phase was swift, with the margin climbing back to 38.85% by May 2026, nearly reclaiming its historical peak.

The disaggregation demonstrates that while operational performance (EBIT) drove the initial growth and final recovery, the mid-period profitability crisis was exacerbated by fiscal factors, specifically a dramatic increase in the tax burden, which disproportionately suppressed net income relative to operating earnings.