Stock Analysis on Net

Dollar Tree Inc. (NASDAQ:DLTR)

This company has been moved to the archive! The financial data has not been updated since November 22, 2022.

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

Microsoft Excel

Two-Component Disaggregation of ROE

Dollar Tree Inc., decomposition of ROE

Microsoft Excel
ROE = ROA × Financial Leverage
Jan 29, 2022 17.20% = 6.11% × 2.81
Jan 30, 2021 18.42% = 6.48% × 2.84
Feb 1, 2020 13.22% = 4.22% × 3.13
Feb 2, 2019 -28.19% = -11.78% × 2.39
Feb 3, 2018 23.87% = 10.50% × 2.27
Jan 28, 2017 16.63% = 5.71% × 2.91

Based on: 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03), 10-K (reporting date: 2017-01-28).

The primary reason for the decrease in return on equity ratio (ROE) over 2022 year is the decrease in profitability measured by return on assets ratio (ROA).


Three-Component Disaggregation of ROE

Dollar Tree Inc., decomposition of ROE

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Jan 29, 2022 17.20% = 5.05% × 1.21 × 2.81
Jan 30, 2021 18.42% = 5.26% × 1.23 × 2.84
Feb 1, 2020 13.22% = 3.50% × 1.21 × 3.13
Feb 2, 2019 -28.19% = -6.97% × 1.69 × 2.39
Feb 3, 2018 23.87% = 7.71% × 1.36 × 2.27
Jan 28, 2017 16.63% = 4.33% × 1.32 × 2.91

Based on: 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03), 10-K (reporting date: 2017-01-28).

The primary reason for the decrease in return on equity ratio (ROE) over 2022 year is the decrease in profitability measured by net profit margin ratio.


Five-Component Disaggregation of ROE

Dollar Tree Inc., decomposition of ROE

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Jan 29, 2022 17.20% = 0.81 × 0.90 × 6.88% × 1.21 × 2.81
Jan 30, 2021 18.42% = 0.77 × 0.92 × 7.40% × 1.23 × 2.84
Feb 1, 2020 13.22% = 0.75 × 0.87 × 5.34% × 1.21 × 3.13
Feb 2, 2019 -28.19% = × × -4.11% × 1.69 × 2.39
Feb 3, 2018 23.87% = 1.01 × 0.85 × 9.02% × 1.36 × 2.27
Jan 28, 2017 16.63% = 0.67 × 0.78 × 8.23% × 1.32 × 2.91

Based on: 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03), 10-K (reporting date: 2017-01-28).

The primary reason for the decrease in return on equity ratio (ROE) over 2022 year is the decrease in operating profitability measured by EBIT margin ratio.


Two-Component Disaggregation of ROA

Dollar Tree Inc., decomposition of ROA

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Jan 29, 2022 6.11% = 5.05% × 1.21
Jan 30, 2021 6.48% = 5.26% × 1.23
Feb 1, 2020 4.22% = 3.50% × 1.21
Feb 2, 2019 -11.78% = -6.97% × 1.69
Feb 3, 2018 10.50% = 7.71% × 1.36
Jan 28, 2017 5.71% = 4.33% × 1.32

Based on: 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03), 10-K (reporting date: 2017-01-28).

The primary reason for the decrease in return on assets ratio (ROA) over 2022 year is the decrease in profitability measured by net profit margin ratio.


Four-Component Disaggregation of ROA

Dollar Tree Inc., decomposition of ROA

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Jan 29, 2022 6.11% = 0.81 × 0.90 × 6.88% × 1.21
Jan 30, 2021 6.48% = 0.77 × 0.92 × 7.40% × 1.23
Feb 1, 2020 4.22% = 0.75 × 0.87 × 5.34% × 1.21
Feb 2, 2019 -11.78% = × × -4.11% × 1.69
Feb 3, 2018 10.50% = 1.01 × 0.85 × 9.02% × 1.36
Jan 28, 2017 5.71% = 0.67 × 0.78 × 8.23% × 1.32

Based on: 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03), 10-K (reporting date: 2017-01-28).

The primary reason for the decrease in return on assets ratio (ROA) over 2022 year is the decrease in operating profitability measured by EBIT margin ratio.


Disaggregation of Net Profit Margin

Dollar Tree Inc., decomposition of net profit margin ratio

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Jan 29, 2022 5.05% = 0.81 × 0.90 × 6.88%
Jan 30, 2021 5.26% = 0.77 × 0.92 × 7.40%
Feb 1, 2020 3.50% = 0.75 × 0.87 × 5.34%
Feb 2, 2019 -6.97% = × × -4.11%
Feb 3, 2018 7.71% = 1.01 × 0.85 × 9.02%
Jan 28, 2017 4.33% = 0.67 × 0.78 × 8.23%

Based on: 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03), 10-K (reporting date: 2017-01-28).

The primary reason for the decrease in net profit margin ratio over 2022 year is the decrease in operating profitability measured by EBIT margin ratio.