Decomposing ROE involves expressing net income divided by shareholders’ equity as the product of component ratios.
Paying user area
Try for free
Datadog Inc. pages available for free this week:
- Balance Sheet: Assets
- Common-Size Balance Sheet: Assets
- Analysis of Profitability Ratios
- Enterprise Value to EBITDA (EV/EBITDA)
- Enterprise Value to FCFF (EV/FCFF)
- Capital Asset Pricing Model (CAPM)
- Dividend Discount Model (DDM)
- Current Ratio since 2019
- Price to Book Value (P/BV) since 2019
- Analysis of Revenues
The data is hidden behind: . Unhide it.
Get full access to the entire website from $10.42/mo, or
get 1-month access to Datadog Inc. for $24.99.
This is a one-time payment. There is no automatic renewal.
We accept:
Two-Component Disaggregation of ROE
| ROE | = | ROA | × | Financial Leverage | |
|---|---|---|---|---|---|
| Dec 31, 2025 | = | × | |||
| Dec 31, 2024 | = | × | |||
| Dec 31, 2023 | = | × | |||
| Dec 31, 2022 | = | × | |||
| Dec 31, 2021 | = | × |
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 presented metrics, demonstrates a significant shift over the five-year period. Initially, the company experienced negative profitability, but subsequently achieved substantial improvement, followed by a moderation in later years. This analysis focuses on the interplay between Return on Assets (ROA), Financial Leverage, and Return on Equity (ROE).
- Return on Assets (ROA)
- ROA began at -0.87% in 2021 and decreased to -1.67% in 2022, indicating worsening profitability relative to its assets. A substantial turnaround occurred in 2023, with ROA rising to 1.23%, signifying improved asset utilization and profitability. Further gains were observed in 2024, reaching 3.18%, the highest value in the observed period. However, ROA declined to 1.62% in 2025, suggesting a potential weakening in asset efficiency or profitability.
- Financial Leverage
- Financial Leverage exhibited a gradual decline from 2.29 in 2021 to 1.94 in 2023. This suggests a decreasing reliance on debt financing. A slight increase to 2.13 was noted in 2024, followed by a further decrease to 1.78 in 2025, indicating a continued trend towards reduced financial risk associated with debt.
- Return on Equity (ROE)
- ROE mirrored the trend in ROA, starting at -1.99% in 2021 and reaching a low of -3.56% in 2022. The substantial improvement in ROA translated to a positive ROE of 2.40% in 2023. ROE peaked at 6.77% in 2024, driven by both improved asset profitability and a moderate level of financial leverage. The decline in ROA in 2025 contributed to a decrease in ROE to 2.89%, although it remained positive.
The two-component disaggregation of ROE reveals that the initial negative ROE was primarily driven by negative ROA. The subsequent improvement in ROE was largely attributable to the positive shift in ROA, with financial leverage playing a moderating role. The decrease in both ROA and financial leverage in 2025 resulted in a lower, but still positive, ROE. The company’s ability to improve asset utilization and profitability was a key driver of its financial turnaround, but sustaining this performance appears to be a challenge, as evidenced by the 2025 results.
Three-Component Disaggregation of ROE
| ROE | = | Net Profit Margin | × | Asset Turnover | × | Financial Leverage | |
|---|---|---|---|---|---|---|---|
| Dec 31, 2025 | = | × | × | ||||
| Dec 31, 2024 | = | × | × | ||||
| Dec 31, 2023 | = | × | × | ||||
| Dec 31, 2022 | = | × | × | ||||
| Dec 31, 2021 | = | × | × |
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 three-component DuPont analysis reveals a significant shift in performance metrics between 2021 and 2025. Initially, the company experienced negative profitability, but demonstrated substantial improvement over the period, culminating in positive, though fluctuating, results by 2025. The analysis of Net Profit Margin, Asset Turnover, and Financial Leverage provides insight into the drivers of this change.
- Net Profit Margin
- The Net Profit Margin exhibited a dramatic turnaround. Beginning with negative values of -2.02% and -2.99% in 2021 and 2022 respectively, it rose to a positive 2.28% in 2023, peaked at 6.85% in 2024, and then decreased to 3.14% in 2025. This indicates a substantial improvement in the company’s ability to generate profit from revenue, although the most recent year shows a decline from the prior peak.
- Asset Turnover
- Asset Turnover showed an initial increase from 0.43 in 2021 to 0.56 in 2022, followed by relative stability at 0.54 in 2023. A decrease to 0.46 was observed in 2024, with a slight recovery to 0.52 in 2025. This suggests a fluctuating efficiency in utilizing assets to generate revenue. The 2024 dip warrants further investigation.
- Financial Leverage
- Financial Leverage demonstrated a decreasing trend over the five-year period, moving from 2.29 in 2021 to 1.78 in 2025. This indicates a reduction in the company’s reliance on debt financing. While leverage initially contributed to magnifying returns (even negative ones), the decline suggests a more conservative capital structure.
Return on Equity (ROE) mirrored the trend in Net Profit Margin, transitioning from negative values in 2021 (-1.99%) and 2022 (-3.56%) to positive values in subsequent years. It reached 2.40% in 2023, peaked at 6.77% in 2024, and then decreased to 2.89% in 2025. The ROE improvement is directly attributable to the positive shift in Net Profit Margin, partially offset by fluctuations in Asset Turnover and the decreasing Financial Leverage. The decline in ROE from 2024 to 2025, despite a positive Net Profit Margin, suggests that the decrease in Asset Turnover had a notable impact.
Overall, the company demonstrated a significant improvement in profitability and efficiency, leading to a positive ROE. However, the recent fluctuations in Asset Turnover and Net Profit Margin, coupled with the declining Financial Leverage, suggest a need for continued monitoring to ensure sustained performance.
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 a significant improvement in Return on Equity (ROE) between 2022 and 2024, followed by a slight decline in the most recent year. This shift is attributable to changes across multiple contributing factors. The analysis indicates a recovery from initial losses to a period of profitability, though recent performance suggests potential headwinds.
- Tax Burden
- The Tax Burden demonstrates volatility, increasing from 0.81 in 2023 to 0.90 in 2024, then decreasing slightly to 0.85 in 2025. This suggests fluctuations in effective tax rates or changes in the composition of income.
- Interest Burden
- The Interest Burden transitions from a negative value of -7.00 in 2021 to positive values in subsequent years, peaking at 0.97 in 2024 and decreasing to 0.92 in 2025. The initial negative value suggests interest income exceeding interest expense, a situation that reversed in later periods. The subsequent stabilization indicates a more consistent relationship between interest income and expense.
- EBIT Margin
- The EBIT Margin exhibits the most dramatic change. A negative margin of -1.29% in 2022 is followed by substantial increases to 3.13% in 2023 and 7.86% in 2024. However, the margin declines to 4.03% in 2025. This indicates a significant improvement in operational profitability, followed by a moderation of that improvement. The 2024 peak suggests a period of strong cost control or revenue growth, while the 2025 decline warrants further investigation.
- Asset Turnover
- Asset Turnover shows moderate fluctuations. It increases from 0.43 in 2021 to 0.56 in 2022, remains relatively stable at 0.54 in 2023, decreases to 0.46 in 2024, and then recovers slightly to 0.52 in 2025. This suggests a varying efficiency in utilizing assets to generate revenue, with a recent trend towards improved asset utilization.
- Financial Leverage
- Financial Leverage demonstrates a decreasing trend, moving from 2.29 in 2021 to 1.94 in 2023, increasing to 2.13 in 2024, and then decreasing to 1.78 in 2025. This indicates a reduction in the reliance on debt financing, potentially reflecting a strengthening financial position or a shift in capital structure strategy.
- Return on Equity (ROE)
- ROE experienced a substantial turnaround. Negative values of -1.99% in 2021 and -3.56% in 2022 are followed by positive values of 2.40% in 2023 and a peak of 6.77% in 2024. The ROE then declines to 2.89% in 2025. This trajectory mirrors the improvement and subsequent moderation observed in the EBIT Margin, highlighting the significant influence of profitability on overall equity returns.
The interplay between these components suggests that the improvement in ROE was primarily driven by the substantial increase in the EBIT Margin, partially offset by fluctuations in Asset Turnover and Financial Leverage. The recent decline in ROE in 2025 is likely attributable to the decrease in EBIT Margin, despite a continued reduction in Financial Leverage.
Two-Component Disaggregation of ROA
| ROA | = | Net Profit Margin | × | Asset Turnover | |
|---|---|---|---|---|---|
| Dec 31, 2025 | = | × | |||
| Dec 31, 2024 | = | × | |||
| Dec 31, 2023 | = | × | |||
| Dec 31, 2022 | = | × | |||
| Dec 31, 2021 | = | × |
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), demonstrates a significant shift over the five-year period. Initially, the company experienced negative profitability and relatively moderate asset utilization, resulting in a negative ROA. However, subsequent years show improvements in both profit margin and asset turnover, culminating in a peak ROA before a slight decline in the most recent year.
- Net Profit Margin
- The Net Profit Margin exhibited a substantial improvement from negative values in 2021 and 2022 to a positive 2.28% in 2023. This trend continued with a peak of 6.85% in 2024, indicating increased profitability. However, the margin decreased to 3.14% in 2025, suggesting a potential moderation of profitability gains. The initial negative margins indicate the company was operating at a loss during those periods.
- Asset Turnover
- Asset Turnover showed an increasing trend from 0.43 in 2021 to 0.56 in 2022, demonstrating improved efficiency in utilizing assets to generate revenue. While it remained relatively stable at 0.54 in 2023, it decreased to 0.46 in 2024 before recovering slightly to 0.52 in 2025. This suggests fluctuations in the company’s ability to generate sales from its asset base.
- Return on Assets (ROA)
- The Return on Assets mirrored the combined effect of the Net Profit Margin and Asset Turnover. Starting with a negative ROA of -0.87% in 2021 and -1.67% in 2022, it turned positive in 2023, reaching 1.23%. The ROA peaked at 3.18% in 2024, driven by improvements in both profitability and asset utilization. A subsequent decrease to 1.62% in 2025 indicates a weakening of overall asset efficiency and profitability compared to the prior year, despite remaining positive.
The interplay between Net Profit Margin and Asset Turnover highlights the drivers of ROA. The significant improvement in ROA from 2022 to 2024 was primarily fueled by the substantial increase in Net Profit Margin, with Asset Turnover contributing to a lesser extent. The decline in ROA in 2025 suggests that the decrease in Net Profit Margin had a more pronounced impact than the slight improvement in Asset Turnover.
Four-Component Disaggregation of ROA
| ROA | = | Tax Burden | × | Interest Burden | × | EBIT Margin | × | Asset Turnover | |
|---|---|---|---|---|---|---|---|---|---|
| Dec 31, 2025 | = | × | × | × | |||||
| Dec 31, 2024 | = | × | × | × | |||||
| Dec 31, 2023 | = | × | × | × | |||||
| Dec 31, 2022 | = | × | × | × | |||||
| Dec 31, 2021 | = | × | × | × |
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, demonstrates a significant turnaround from 2021 to 2024, followed by a slight moderation in 2025. Initially, the company experienced negative profitability and asset utilization, resulting in a negative Return on Assets (ROA). However, improvements in profitability metrics and asset turnover contributed to a positive ROA by 2023, peaking in 2024 before decreasing slightly in 2025.
- EBIT Margin
- The EBIT Margin exhibited substantial volatility. A negative margin of -1.29% was recorded in 2022, indicating operational losses. This was followed by a strong recovery to 3.13% in 2023 and a considerable increase to 7.86% in 2024, signifying improved operational efficiency and profitability. The margin decreased to 4.03% in 2025, suggesting a potential stabilization at a lower, though still positive, level.
- Asset Turnover
- Asset Turnover showed an initial increase from 0.43 in 2021 to 0.56 in 2022, indicating improved efficiency in generating sales from assets. This remained relatively stable at 0.54 in 2023 before declining to 0.46 in 2024. A slight recovery to 0.52 was observed in 2025, suggesting a potential stabilization of asset utilization.
- Tax Burden
- The Tax Burden remained relatively stable, fluctuating between 0.81 and 0.90 from 2023 to 2025. This indicates a consistent effective tax rate during this period.
- Interest Burden
- The Interest Burden was negative in 2021 (-7.00), potentially indicating interest income exceeding interest expense. It became positive in 2023 (0.91) and increased to 0.97 in 2024, suggesting a rise in net interest expense relative to EBIT. The burden decreased slightly to 0.92 in 2025.
The Return on Assets (ROA) mirrored the improvements in the EBIT Margin and Asset Turnover. The negative ROA values in 2021 and 2022 transitioned to a positive 1.23% in 2023, peaking at 3.18% in 2024, and then moderating to 1.62% in 2025. This suggests that the company became more effective at utilizing its assets to generate profits, although the rate of improvement slowed in the most recent period.
Overall, the analysis reveals a substantial improvement in financial performance between 2021 and 2024, driven primarily by a significant increase in the EBIT Margin. While the performance moderated slightly in 2025, the company maintained a positive ROA, indicating a sustained improvement in profitability and asset utilization.
Disaggregation of Net Profit Margin
| Net Profit Margin | = | Tax Burden | × | Interest Burden | × | EBIT Margin | |
|---|---|---|---|---|---|---|---|
| Dec 31, 2025 | = | × | × | ||||
| Dec 31, 2024 | = | × | × | ||||
| Dec 31, 2023 | = | × | × | ||||
| Dec 31, 2022 | = | × | × | ||||
| Dec 31, 2021 | = | × | × |
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 between 2021 and 2025 demonstrates a significant evolution in profitability metrics. Initial years exhibit negative net profit margins, followed by improvement and subsequent moderation. A detailed examination of contributing factors reveals key trends in tax and interest burdens, alongside the core operating performance reflected in the EBIT margin.
- Net Profit Margin
- The net profit margin experienced substantial fluctuation. Beginning with a negative 2.02% in 2021, it declined further to -2.99% in 2022. A positive turnaround occurred in 2023, reaching 2.28%, which then increased markedly to 6.85% in 2024 before receding to 3.14% in 2025. This suggests increasing profitability initially, followed by a potential stabilization or slight decline in the most recent year.
- EBIT Margin
- The EBIT margin mirrors the overall trend of improving operational performance. Starting at 0.26% in 2021, it decreased to -1.29% in 2022. A substantial increase is then observed, reaching 3.13% in 2023 and peaking at 7.86% in 2024. The margin then decreased to 4.03% in 2025. This indicates that core business operations became increasingly profitable, with a particularly strong performance in 2024, though this was not sustained at the same level in 2025.
- Tax Burden
- The tax burden is only available from 2023 onwards. It began at 0.81 in 2023, increased to 0.90 in 2024, and then decreased slightly to 0.85 in 2025. This suggests a relatively stable tax rate, with a minor increase in 2024 followed by a slight reduction.
- Interest Burden
- The interest burden shows a negative value in 2021 (-7.00), indicating a net benefit from interest income or a reduction in interest expense. The value is unavailable for 2022. From 2023, the interest burden becomes positive, starting at 0.91 and increasing to 0.97 in 2024 before decreasing slightly to 0.92 in 2025. This shift suggests a change in the company’s financing structure or interest rate environment, resulting in a net interest expense.
The interplay between the EBIT margin, tax burden, and interest burden significantly influences the net profit margin. The substantial improvement in the EBIT margin between 2022 and 2024 appears to be the primary driver of the corresponding increase in net profit margin. The subsequent moderation of the EBIT margin in 2025 contributed to a decrease in the net profit margin, despite relatively stable tax and interest burdens.