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: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).
- Return on Assets (ROA)
- The return on assets exhibited a peak in 2019 at 8.17%, followed by a significant decline in 2020 to 3.28%. Subsequently, the ROA showed a gradual improvement in 2021 and 2022, reaching 4.4%. This trend indicates an initial strong asset utilization that weakened sharply in 2020, with partial recovery in the following years.
- Financial Leverage
- The financial leverage ratio increased from 1.10 in 2018 to a high of 1.29 in 2020, suggesting a rise in the use of debt or liabilities relative to equity during this period. After 2020, the leverage ratio slightly decreased to 1.27 in 2021 and further to 1.22 in 2022, indicating a modest reduction in leverage or improved equity base after the prior peak.
- Return on Equity (ROE)
- Return on equity mirrored the pattern seen in ROA, peaking at 9.25% in 2019 before sharply decreasing to 4.23% in 2020. Following this downturn, ROE showed a steady upward trend in 2021 and 2022, reaching 5.38%. This suggests that shareholder profitability corresponded closely with asset returns and was influenced by changes in leverage.
Three-Component Disaggregation of ROE
Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).
- Net Profit Margin
- The net profit margin exhibited a fluctuating trend over the five-year period. It increased from 20% in 2018 to a peak of 22.5% in 2019. Subsequently, there was a notable decline to 13.69% in 2020, followed by a gradual recovery to 16.93% by 2022. This pattern suggests variability in profitability efficiency, with a significant dip during 2020 and improvement thereafter.
- Asset Turnover
- The asset turnover ratio remained stable at 0.36 in both 2018 and 2019, then declined sharply to 0.24 in 2020. A slight increase was observed in 2021 to 0.27, but this was followed by a marginal decrease to 0.26 in 2022. This indicates reduced efficiency in using assets to generate revenue, particularly in 2020, with only minor recovery in subsequent years.
- Financial Leverage
- Financial leverage increased moderately from 1.1 in 2018 to 1.29 in 2020, reflecting a growing use of debt or other liabilities relative to equity. After 2020, leverage decreased slightly to 1.27 in 2021 and further to 1.22 in 2022, indicating a modest deleveraging trend.
- Return on Equity (ROE)
- ROE demonstrated variability and a downward trend overall. It rose from 7.89% in 2018 to 9.25% in 2019 but sharply dropped to 4.23% in 2020. A gradual recovery occurred over the next two years, reaching 5.38% in 2022, yet it remained significantly below the 2018 and 2019 levels. This aligns with the observed trends in net profit margin and asset turnover, reflecting lower overall profitability and efficiency.
Five-Component Disaggregation of ROE
Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).
The analysis of the financial ratios over the five-year period reveals several notable trends.
- Tax Burden
- The tax burden ratio displays a generally fluctuating pattern, starting at 0.84 in 2018, dipping to a low of 0.72 in 2021, before slightly recovering to 0.76 in 2022. This suggests a period of relatively lower tax expenses relative to earnings before taxes around 2021, with a modest increase in tax impact the following year.
- Interest Burden
- Interest burden remains relatively stable throughout the period, maintaining figures near 0.99 in 2018 and 2019, then slightly decreasing to around 0.93 in 2020 and 2021, and marginally rising to 0.94 in 2022. This indicates consistent interest expense management with a minor decrease in interest costs relative to earnings before interest and taxes during the middle years.
- EBIT Margin
- The EBIT margin reveals more volatility, peaking at 28.12% in 2019 and declining sharply to 17.65% in 2020. It then shows recovery to 22.44% in 2021 and further improvement to 23.77% in 2022. The drop in 2020 suggests a challenging year affecting operational profitability, with gradual recovery thereafter.
- Asset Turnover
- Asset turnover remains stable at 0.36 in 2018 and 2019, followed by a marked decline to 0.24 in 2020. Slight improvements are observed in subsequent years (0.27 in 2021 and 0.26 in 2022), although values remain below the initial levels. This indicates reduced efficiency in utilizing assets to generate revenue starting in 2020, with only partial recovery.
- Financial Leverage
- Financial leverage increases from 1.10 in 2018 to 1.29 in 2020, then decreases gradually to 1.22 by 2022. The rising leverage up to 2020 may suggest increased use of debt or other liabilities relative to equity during this period, followed by a modest deleveraging trend thereafter.
- Return on Equity (ROE)
- ROE trends mimic some of the profitability and efficiency indicators, starting at 7.89% in 2018, peaking to 9.25% in 2019, and then falling sharply to 4.23% in 2020. Thereafter, ROE demonstrates a slow recovery to 5.12% in 2021 and 5.38% in 2022. The decline corresponds with the drop in EBIT margin and asset turnover, indicating overall diminished shareholder returns particularly in 2020, with gradual improvement in the following years.
Two-Component Disaggregation of ROA
Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).
The financial data reveals several notable trends over the five-year period ending in 2022. The net profit margin experienced fluctuations, initially rising from 20% in 2018 to a peak of 22.5% in 2019. However, it then declined significantly in 2020 to 13.69%, followed by a gradual recovery to 16.93% by 2022. This pattern suggests an initial strengthening of profitability followed by challenges impacting margins, with improvement in the most recent years.
The asset turnover ratio remained stable at 0.36 during 2018 and 2019 but then dropped sharply to 0.24 in 2020. Slight recovery to 0.27 was observed in 2021, yet it declined again marginally to 0.26 in 2022. The overall trend indicates reduced efficiency in utilizing assets to generate revenue after 2019, with only partial improvement thereafter.
Return on assets (ROA) declined considerably from 7.19% in 2018 to 3.28% in 2020, reflecting the combined effects of reduced profit margins and asset turnover. A moderate upward trend is noted from 2020 to 2022, with ROA increasing from 3.28% to 4.4%. Despite this recovery, the level remains below the figures reported in 2018 and 2019.
- Net Profit Margin
- Showed an initial increase, followed by a significant decline in 2020, then gradual recovery through 2022.
- Asset Turnover
- Maintained at 0.36 until 2019, then declined sharply in 2020 with minor fluctuations afterward, indicating diminished asset utilization efficiency.
- Return on Assets (ROA)
- Exhibited a marked drop from 2018 to 2020, correlating with trends in profit margin and asset turnover, followed by a modest improvement by 2022.
Overall, the data suggests that the company faced operational or market challenges around 2020, adversely affecting profitability and asset efficiency. Subsequent years show signs of recovery, though key performance indicators have not yet returned to pre-2020 levels.
Four-Component Disaggregation of ROA
Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).
The analysis of the financial ratios over the five-year period reveals several noteworthy trends and variations in profitability and operational efficiency metrics.
- Tax Burden
- The tax burden ratio demonstrates moderate fluctuations, starting at 0.84 in 2018, decreasing to 0.81 in 2019, returning to 0.84 in 2020, and then showing a decline to 0.72 in 2021 before a slight recovery to 0.76 in 2022. This pattern indicates some variability in the effective tax rate impacting net profitability, with a notable reduction in 2021 suggesting lower tax expenses relative to pre-tax income during that year.
- Interest Burden
- The interest burden ratio remains relatively stable throughout the period, consistently around 0.93 to 0.99, suggesting limited variation in interest expenses relative to operating income. The minor decline from 0.99 in 2018 and 2019 to 0.93 in 2020 and 2021, before a slight increase to 0.94 in 2022, points to a small improvement in managing interest costs during the middle years, followed by stabilization.
- EBIT Margin
- The EBIT margin exhibits considerable volatility. Beginning at a healthy 24.07% in 2018, it peaks at 28.12% in 2019, then sharply declines to 17.65% in 2020. It recovers partially to 22.44% in 2021 and further to 23.77% in 2022. The sharp drop in 2020 may reflect operational challenges or increased costs during that period, with gradual improvement in subsequent years indicating a return toward prior profitability levels.
- Asset Turnover
- Asset turnover ratio shows a declining trend, starting at 0.36 in 2018 and 2019, decreasing substantially to 0.24 in 2020, with a slight increase to 0.27 in 2021 and a marginal decrease to 0.26 in 2022. This decline implies a reduction in the efficiency of the company’s asset use to generate revenues, particularly in 2020, with modest recovery thereafter but not reaching earlier levels.
- Return on Assets (ROA)
- Return on assets shows a marked downward shift from 7.19% in 2018 and 8.17% in 2019 to 3.28% in 2020. It subsequently improves to 4.03% in 2021 and 4.4% in 2022. This trend aligns closely with the EBIT margin and asset turnover patterns, reflecting that profitability and asset utilization challenges in 2020 significantly impacted overall asset returns, although there has been a gradual recovery since then.
In summary, the data indicate that the company experienced a notable downturn in operational efficiency and profitability in 2020, likely influenced by external or internal disruptions. While some recovery is evident in the following years, key efficiency metrics such as asset turnover and profitability ratios have not fully returned to pre-2020 levels. Interest and tax burdens remained relatively stable, suggesting that changes in profitability were primarily driven by operational factors rather than financing or tax variations.
Disaggregation of Net Profit Margin
Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).
The analysis of the financial ratios over the five-year period reveals several notable trends. The tax burden ratio experienced fluctuations, initially decreasing from 0.84 in 2018 to 0.81 in 2019, then returning to 0.84 in 2020 before declining more substantially to 0.72 in 2021. This ratio slightly increased to 0.76 in 2022, indicating variability in the company's effective tax rate relative to its pre-tax income.
Regarding the interest burden ratio, the values were relatively stable, maintaining very high levels close to 0.99 in 2018 and 2019, followed by a small decline to 0.93 in 2020 and remaining steady at 0.93 and 0.94 in 2021 and 2022 respectively. This stability suggests limited fluctuations in the company's interest expense burden relative to earnings before interest and taxes (EBIT).
The EBIT margin showed considerable volatility during the period under review. It increased from 24.07% in 2018 to a peak of 28.12% in 2019, then sharply declined to 17.65% in 2020. Following that decline, the EBIT margin improved to 22.44% in 2021 and further increased marginally to 23.77% in 2022. This pattern reflects variations in operating profitability possibly influenced by changing operational efficiency or cost structures.
The net profit margin trend largely parallels that of the EBIT margin but exhibits more pronounced declines and slower recovery. Starting at 20% in 2018, it rose to 22.5% in 2019 before dropping significantly to 13.69% in 2020. Subsequently, the margin showed gradual improvement, reaching 15.05% in 2021 and 16.93% in 2022. This trajectory indicates that while operational profitability rebounded somewhat, net profitability faced greater challenges, potentially from increased non-operating expenses or tax impacts.
- Summary of key insights:
- - The tax burden ratio shows variable trends with a low point in 2021, suggesting changes in tax strategy or tax environment effects.
- - The interest burden ratio remained stable, signifying consistent interest expense management relative to EBIT.
- - EBIT margin experienced an initial rise followed by a significant dip and a partial recovery, highlighting operational profitability fluctuations.
- - Net profit margin followed a similar but more pronounced pattern, with a sharp decline in 2020 and gradual recovery thereafter, pointing to pressures beyond core operations affecting overall profitability.