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: 2023-12-31), 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).
The analysis of the two-component DuPont disaggregation reveals significant volatility in profitability and capital structure between 2019 and 2023. Return on Equity (ROE) exhibited a fluctuating trajectory, closely mirroring the performance of Return on Assets (ROA) while being amplified by shifts in financial leverage.
- Return on Assets (ROA)
- ROA demonstrated a non-linear trend, shifting from -1.53% in 2019 to a period of growth in 2020 and 2021, reaching 6.32%. A temporary contraction occurred in 2022, where ROA fell to -0.54%, before recovering sharply to a five-year peak of 8.02% in 2023. This pattern indicates periodic instability in operational efficiency and asset utilization.
- Financial Leverage
- The leverage ratio followed a U-shaped trajectory. An initial decline from 1.47 in 2019 to a low of 1.24 in 2021 suggests a phase of deleveraging. This trend reversed after 2021, with the ratio increasing steadily to 1.55 by 2023, indicating an increased reliance on debt relative to equity to fund the asset base.
- Return on Equity (ROE)
- ROE fluctuations were primarily driven by the volatility of ROA. Negative ROE figures in 2019 (-2.26%) and 2022 (-0.76%) correlate directly with negative asset returns. The convergence of the highest ROA (8.02%) and the highest financial leverage (1.55) in 2023 resulted in the maximum ROE of 12.42%, demonstrating that increased leverage magnified the gains in operational profitability during the final year of the period.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Three-Component Disaggregation of ROE
Based on: 10-K (reporting date: 2023-12-31), 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).
The return on equity (ROE) exhibited significant volatility between 2019 and 2023, fluctuating from a low of -2.26% in 2019 to a peak of 12.42% in 2023. The trajectory was characterized by an initial recovery in 2020 and 2021, a contraction in 2022, and a strong rebound in the final year of the analysis.
- Net Profit Margin
- Profitability served as the primary driver of ROE fluctuations. The margin transitioned from a negative 3.75% in 2019 to a substantial 25.03% by 2023. A notable reversal occurred in 2022, when the margin fell to -1.69%, directly correlating with the negative ROE for that period. The sharp expansion in 2023 indicates a significant improvement in operational efficiency or pricing power.
- Asset Turnover
- A gradual decline in asset utilization is observed. The ratio decreased from 0.41 in 2019 to a plateau of 0.32 in 2022 and 2023. This downward trend suggests that the company generated less revenue per unit of asset employed over the five-year period, acting as a consistent drag on the overall return on equity.
- Financial Leverage
- The leverage ratio followed a U-shaped trajectory, declining from 1.47 in 2019 to a low of 1.24 in 2021, before rising to 1.55 by 2023. The increase in leverage in the final two years provided a magnifying effect on the returns, coinciding with the recovery in net profit margins to amplify the final ROE.
The three-component disaggregation reveals that the expansion of ROE in 2023 was primarily fueled by a dramatic increase in net profit margins and an increase in financial leverage, which more than offset the persistent decline in asset turnover.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Five-Component Disaggregation of ROE
Based on: 10-K (reporting date: 2023-12-31), 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).
Return on Equity (ROE) exhibits significant volatility over the five-year period, characterized by an initial recovery from -2.26% in 2019 to a peak of 7.86% in 2021, a subsequent dip to -0.76% in 2022, and a final surge to 12.42% in 2023. This fluctuating trajectory indicates that profitability is driven by inconsistent operational margins and irregular tax impacts rather than steady organic growth.
- Operating Profitability
- The EBIT Margin is the primary driver of volatility within the ROE components. After moving from a negative 3.05% in 2019 to 20.02% in 2021, the margin collapsed to 0.79% in 2022 before rebounding sharply to a period high of 27.25% in 2023. This suggests a high degree of sensitivity to operational costs or market pricing fluctuations.
- Asset Efficiency
- Asset Turnover shows a gradual downward trend, declining from 0.41 in 2019 to 0.32 in 2023. This consistent decrease indicates a reduction in the efficiency with which assets are utilized to generate revenue.
- Financial Leverage
- Financial leverage followed a U-shaped trajectory, decreasing from 1.47 in 2019 to a low of 1.24 in 2021, before increasing to 1.55 by 2023. The recent upward trend suggests an increased reliance on debt or a reduction in equity relative to the total asset base to amplify returns.
- Tax and Interest Burdens
- The Tax Burden is highly erratic, most notably in 2022 where it reached -5.14, indicating a substantial tax benefit or non-recurring tax credit that offset operational losses. The Interest Burden remained relatively stable near 1.0 for most of the period, implying that interest expenses have a minimal impact on EBIT, with the exception of a decline to 0.41 in 2022 coinciding with the margin compression.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Two-Component Disaggregation of ROA
Based on: 10-K (reporting date: 2023-12-31), 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).
The Return on Assets (ROA) for the period between 2019 and 2023 exhibited significant volatility, characterized by two periods of negative returns followed by a strong recovery in the final year. The overall trajectory suggests that the ability to generate returns from the asset base is heavily dependent on profitability margins rather than operational asset efficiency.
- Net Profit Margin
- A high degree of variability is observed in the net profit margin, which fluctuated from -3.75% in 2019 to a peak of 25.03% in 2023. A notable contraction occurred in 2022, where the margin fell to -1.69%, interrupting a positive trend established in 2020 and 2021. The sharp increase in 2023 indicates a substantial improvement in bottom-line profitability relative to revenue.
- Asset Turnover
- The asset turnover ratio demonstrates a consistent downward trend, declining from 0.41 in 2019 to 0.32 in 2023. This decline indicates a reduction in the efficiency of asset utilization to generate sales. The ratio remained stagnant between 2022 and 2023, suggesting that improvements in overall returns were not driven by increased asset productivity.
- ROA Disaggregation Analysis
- The two-component disaggregation reveals that the fluctuations in ROA are almost exclusively driven by the net profit margin. While asset turnover has steadily eroded over the five-year period, the ROA reached its highest point of 8.02% in 2023 due to the record expansion of the profit margin. Consequently, the asset return profile is highly sensitive to pricing and cost volatility rather than changes in asset deployment efficiency.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Four-Component Disaggregation of ROA
Based on: 10-K (reporting date: 2023-12-31), 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).
The Return on Assets (ROA) exhibits significant volatility over the five-year period, characterized by an initial recovery from a negative 1.53% in 2019 to a peak of 8.02% in 2023. This trajectory was interrupted by a contraction in 2022, where ROA fell to -0.54%. The fluctuations in overall profitability are primarily driven by substantial swings in operational margins and tax impacts rather than asset utilization.
- EBIT Margin
- Operational profitability demonstrates a strong but inconsistent upward trend. After starting at -3.05% in 2019, the margin expanded rapidly to 20.02% by 2021. A sharp decline occurred in 2022, with the margin compressing to 0.79%, before rebounding to a period high of 27.25% in 2023. This suggests that core operating performance is the primary driver of the company's ROA volatility.
- Asset Turnover
- A consistent downward trend is observed in asset efficiency. The ratio declined from 0.41 in 2019 to 0.32 in 2023. This indicates a diminishing ability to generate revenue from the asset base, suggesting that capital expenditures or asset growth have outpaced revenue growth over the analyzed period.
- Tax Burden
- The tax burden ratio shows extreme instability, particularly in 2022 when it reached -5.14. This anomaly indicates a significant tax benefit or credit that deviated from standard operating patterns. In other years, the ratio fluctuated between 0.82 and 1.37, reflecting varying effective tax rates that moderately impacted the final net income.
- Interest Burden
- The interest burden remained relatively stable and close to 1.0 for most of the period, indicating that interest expenses have a minimal impact on the conversion of EBIT to pre-tax income. A notable exception occurred in 2022, where the ratio dropped to 0.41, aligning with the broader financial instability observed across other metrics in that fiscal year.
In summary, the improvement in ROA is fundamentally supported by an expansion in EBIT margins, which has more than offset the gradual decline in asset turnover. The high variance in the tax burden and the temporary collapse of margins in 2022 represent the primary sources of non-linear growth in the company's return on assets.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Disaggregation of Net Profit Margin
Based on: 10-K (reporting date: 2023-12-31), 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).
The analysis of the net profit margin disaggregation reveals a period of significant volatility followed by a strong recovery. The net profit margin transitioned from a negative position of -3.75% in 2019 to a peak of 25.03% in 2023, reflecting a general upward trajectory in bottom-line efficiency despite a notable contraction in 2022.
- Operational Profitability (EBIT Margin)
- Core operational performance demonstrates a robust growth trend, moving from a deficit of -3.05% in 2019 to a peak of 27.25% in 2023. A sharp decline occurred in 2022, where the margin fell to 0.79%, indicating a temporary erosion of operating efficiency before a substantial rebound in the following year.
- Interest Burden
- The interest burden remained relatively stable near 1.0 for most of the period, suggesting that interest expenses had a minimal impact on the conversion of operating income to pre-tax income. A notable deviation occurred in 2022, where the ratio dropped to 0.41, reflecting a shift in the relationship between EBIT and interest obligations during that fiscal year.
- Tax Burden
- The tax burden exhibited extreme variance, most notably in 2022 when the ratio reached -5.14. This anomaly indicates the recognition of significant tax benefits or credits that heavily influenced the net result. By 2023, the ratio normalized to 0.93, aligning more closely with standard tax obligations.
The convergence of a record-high EBIT margin and the normalization of both interest and tax burdens in 2023 resulted in the highest net profit margin of the analyzed period. The volatility observed in 2022 was primarily driven by a collapse in operating margins and anomalous tax effects, rather than sustained financial instability.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?