Stock Analysis on Net
Stock Analysis on Net

Broadcom Inc. (NASDAQ:AVGO)

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

Microsoft Excel

Decomposing ROE involves expressing net income divided by shareholders’ equity as the product of component ratios.

Two-Component Disaggregation of ROE

Broadcom Inc., decomposition of ROE

Microsoft Excel
ROE = ROA × Financial Leverage
Oct 29, 2023 58.70% = 19.33% × 3.04
Oct 30, 2022 50.62% = 15.69% × 3.23
Oct 31, 2021 26.99% = 8.91% × 3.03
Nov 1, 2020 12.40% = 3.90% × 3.18
Nov 3, 2019 10.92% = 4.04% × 2.71
Nov 4, 2018 45.99% = 24.46% × 1.88

Based on: 10-K (reporting date: 2023-10-29), 10-K (reporting date: 2022-10-30), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-11-01), 10-K (reporting date: 2019-11-03), 10-K (reporting date: 2018-11-04).

The primary reason for the increase in return on equity ratio (ROE) over 2023 year is the increase in profitability measured by return on assets ratio (ROA).

Three-Component Disaggregation of ROE

Broadcom Inc., decomposition of ROE

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Oct 29, 2023 58.70% = 39.31% × 0.49 × 3.04
Oct 30, 2022 50.62% = 34.62% × 0.45 × 3.23
Oct 31, 2021 26.99% = 24.54% × 0.36 × 3.03
Nov 1, 2020 12.40% = 12.39% × 0.31 × 3.18
Nov 3, 2019 10.92% = 12.05% × 0.33 × 2.71
Nov 4, 2018 45.99% = 58.80% × 0.42 × 1.88

Based on: 10-K (reporting date: 2023-10-29), 10-K (reporting date: 2022-10-30), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-11-01), 10-K (reporting date: 2019-11-03), 10-K (reporting date: 2018-11-04).

The primary reason for the increase in return on equity ratio (ROE) over 2023 year is the increase in profitability measured by net profit margin ratio.

Five-Component Disaggregation of ROE

Broadcom Inc., decomposition of ROE

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Oct 29, 2023 58.70% = 0.93 × 0.90 × 46.68% × 0.49 × 3.04
Oct 30, 2022 50.62% = 0.92 × 0.88 × 42.68% × 0.45 × 3.23
Oct 31, 2021 26.99% = 1.00 × 0.78 × 31.51% × 0.36 × 3.03
Nov 1, 2020 12.40% = 1.21 × 0.58 × 17.66% × 0.31 × 3.18
Nov 3, 2019 10.92% = 1.23 × 0.61 × 16.19% × 0.33 × 2.71
Nov 4, 2018 45.99% = 2.94 × 0.87 × 23.04% × 0.42 × 1.88

Based on: 10-K (reporting date: 2023-10-29), 10-K (reporting date: 2022-10-30), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-11-01), 10-K (reporting date: 2019-11-03), 10-K (reporting date: 2018-11-04).

The primary reason for the increase in return on equity ratio (ROE) over 2023 year is the increase in operating profitability measured by EBIT margin ratio.

Two-Component Disaggregation of ROA

Broadcom Inc., decomposition of ROA

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Oct 29, 2023 19.33% = 39.31% × 0.49
Oct 30, 2022 15.69% = 34.62% × 0.45
Oct 31, 2021 8.91% = 24.54% × 0.36
Nov 1, 2020 3.90% = 12.39% × 0.31
Nov 3, 2019 4.04% = 12.05% × 0.33
Nov 4, 2018 24.46% = 58.80% × 0.42

Based on: 10-K (reporting date: 2023-10-29), 10-K (reporting date: 2022-10-30), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-11-01), 10-K (reporting date: 2019-11-03), 10-K (reporting date: 2018-11-04).

The primary reason for the increase in return on assets ratio (ROA) over 2023 year is the increase in profitability measured by net profit margin ratio.

Four-Component Disaggregation of ROA

Broadcom Inc., decomposition of ROA

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Oct 29, 2023 19.33% = 0.93 × 0.90 × 46.68% × 0.49
Oct 30, 2022 15.69% = 0.92 × 0.88 × 42.68% × 0.45
Oct 31, 2021 8.91% = 1.00 × 0.78 × 31.51% × 0.36
Nov 1, 2020 3.90% = 1.21 × 0.58 × 17.66% × 0.31
Nov 3, 2019 4.04% = 1.23 × 0.61 × 16.19% × 0.33
Nov 4, 2018 24.46% = 2.94 × 0.87 × 23.04% × 0.42

Based on: 10-K (reporting date: 2023-10-29), 10-K (reporting date: 2022-10-30), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-11-01), 10-K (reporting date: 2019-11-03), 10-K (reporting date: 2018-11-04).

The primary reason for the increase in return on assets ratio (ROA) over 2023 year is the increase in operating profitability measured by EBIT margin ratio.

Disaggregation of Net Profit Margin

Broadcom Inc., decomposition of net profit margin ratio

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Oct 29, 2023 39.31% = 0.93 × 0.90 × 46.68%
Oct 30, 2022 34.62% = 0.92 × 0.88 × 42.68%
Oct 31, 2021 24.54% = 1.00 × 0.78 × 31.51%
Nov 1, 2020 12.39% = 1.21 × 0.58 × 17.66%
Nov 3, 2019 12.05% = 1.23 × 0.61 × 16.19%
Nov 4, 2018 58.80% = 2.94 × 0.87 × 23.04%

Based on: 10-K (reporting date: 2023-10-29), 10-K (reporting date: 2022-10-30), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-11-01), 10-K (reporting date: 2019-11-03), 10-K (reporting date: 2018-11-04).

The primary reason for the increase in net profit margin ratio over 2023 year is the increase in operating profitability measured by EBIT margin ratio.