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: 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 under review demonstrates significant fluctuations in financial performance metrics. Return on Assets (ROA) exhibited volatility, initially decreasing from 9.16% in 2021 to 7.27% in 2022, before recovering to 9.12% in 2023. A substantial decline to 0.81% occurred in 2024, followed by a marked increase to 14.42% in 2025. Financial Leverage showed a generally decreasing trend from 3.23 in 2021 to 2.60 in 2025, although with a slight increase to 3.05 in 2024. Return on Equity (ROE) mirrored the volatility seen in ROA, falling from 29.55% in 2021 to 21.62% in 2022, rising to 24.81% in 2023, plummeting to 2.48% in 2024, and then experiencing a dramatic increase to 37.48% in 2025.
- Return on Assets (ROA)
- ROA experienced considerable variation throughout the period. The initial decline in 2022 suggests a potential decrease in the efficiency of asset utilization. The recovery in 2023 indicates improved profitability relative to assets. However, the sharp drop in 2024 is a significant concern, potentially stemming from decreased profitability or increased asset base. The substantial increase in 2025 suggests a strong recovery in asset utilization and profitability.
- Financial Leverage
- A consistent, albeit moderate, downward trend in Financial Leverage is observed. This indicates a decreasing reliance on debt financing. The slight uptick in 2024 may represent a temporary increase in debt levels, but the subsequent decrease in 2025 suggests a continued preference for lower leverage. The overall trend suggests a move towards a more conservative capital structure.
- Return on Equity (ROE)
- ROE demonstrates a strong correlation with ROA, exhibiting similar patterns of decline, recovery, and dramatic fluctuation. The decrease from 2021 to 2022 reflects a reduced return for shareholders. The increase in 2023 shows some improvement, but the precipitous fall in 2024 is particularly noteworthy. The substantial increase in 2025 suggests a significant improvement in shareholder returns, likely driven by the combination of improved ROA and a continued, though reduced, level of financial leverage.
The interplay between ROA and Financial Leverage clearly drives the observed changes in ROE. The significant swings in ROA appear to be the primary factor influencing ROE, with Financial Leverage providing a moderating effect due to its generally decreasing trend.
AI Ask an analyst for more
Three-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 period under review demonstrates significant fluctuations in the key components of Return on Equity (ROE). Overall, ROE experienced volatility, beginning at 29.55%, declining to 21.62%, increasing to 24.81%, then plummeting to 2.48% before a substantial recovery to 37.48%. This movement is attributable to shifts in Net Profit Margin, Asset Turnover, and Financial Leverage.
- Net Profit Margin
- Net Profit Margin exhibited considerable variation. It decreased from 23.05% in 2021 to 17.02% in 2022, then recovered to 21.03% in 2023. A dramatic decline to 1.68% occurred in 2024, followed by a strong rebound to 29.43% in 2025. This suggests significant changes in profitability, potentially driven by cost of goods sold, operating expenses, or pricing strategies.
- Asset Turnover
- Asset Turnover showed a consistent, albeit modest, upward trend. Starting at 0.40 in 2021, it increased to 0.43 in both 2022 and 2023, and continued to rise to 0.48 in 2024 and 0.49 in 2025. This indicates improving efficiency in utilizing assets to generate revenue.
- Financial Leverage
- Financial Leverage generally decreased over the period, although not consistently. It declined from 3.23 in 2021 to 2.97 in 2022 and further to 2.72 in 2023. An increase to 3.05 was observed in 2024, before decreasing again to 2.60 in 2025. This suggests a shifting reliance on debt financing.
The substantial decline in ROE in 2024 appears directly linked to the sharp decrease in Net Profit Margin, despite improvements in Asset Turnover and a slight increase in Financial Leverage. The recovery in ROE in 2025 is primarily driven by the significant improvement in Net Profit Margin, coupled with continued gains in Asset Turnover and a moderate decrease in Financial Leverage. The interplay between these three components highlights the sensitivity of ROE to changes in profitability.
The observed trends suggest a business subject to considerable operational and financial dynamics. Further investigation into the factors driving the fluctuations in Net Profit Margin is warranted to understand the underlying causes of the observed volatility.
AI Ask an analyst for more
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 significant fluctuations in the drivers of Return on Equity (ROE) over the observed period. A notable decline in ROE occurred between 2021 and 2022, followed by partial recovery and then a substantial increase by 2025. This analysis details the contributing factors to these shifts.
- Tax Burden
- The tax burden generally increased from 0.75 in 2021 to 0.82 in 2023, indicating a smaller proportion of pre-tax profits retained as after-tax profits. A decrease to 0.70 in 2024 was observed, followed by a rise to 0.87 in 2025. These fluctuations suggest changes in the effective tax rate or the composition of income.
- Interest Burden
- The interest burden remained relatively stable between 2021 and 2023, fluctuating around 0.88. A significant decrease to 0.41 in 2024 suggests a substantial reduction in interest expense relative to earnings before interest and taxes (EBIT). The interest burden then increased to 0.91 in 2025, potentially indicating increased debt financing or higher interest rates.
- EBIT Margin
- The EBIT margin experienced a considerable decline from 34.45% in 2021 to 25.11% in 2022. It partially recovered to 29.16% in 2023, but then plummeted to 5.83% in 2024. A strong recovery to 37.42% in 2025 was observed. This volatility indicates significant changes in the company’s operating profitability, likely driven by revenue growth, cost of goods sold, or operating expenses.
- Asset Turnover
- Asset turnover showed a modest increase from 0.40 in 2021 to 0.43 in both 2022 and 2023. Further improvement was seen in 2024 and 2025, reaching 0.48 and 0.49 respectively. This suggests increasing efficiency in utilizing assets to generate revenue.
- Financial Leverage
- Financial leverage decreased from 3.23 in 2021 to 2.60 in 2025, with intermediate values of 2.97 and 2.72 in 2022 and 2023 respectively. The increase to 3.05 in 2024 suggests a temporary increase in the use of debt financing, followed by a reduction. This indicates a changing capital structure and risk profile.
The substantial decline in ROE in 2022 was primarily driven by the decrease in EBIT margin, despite a slight increase in asset turnover and a relatively stable financial leverage. The dramatic ROE increase in 2025 is attributable to the significant recovery in EBIT margin, coupled with a moderate increase in asset turnover. The interplay between these components highlights the sensitivity of ROE to changes in operating profitability.
AI Ask an analyst for more
Two-Component Disaggregation of ROA
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), exhibits considerable fluctuation over the five-year period. A notable divergence in trends is observed between Net Profit Margin and Asset Turnover, ultimately impacting ROA.
- Net Profit Margin
- The Net Profit Margin demonstrates significant volatility. It decreased from 23.05% in 2021 to 17.02% in 2022, then recovered to 21.03% in 2023. A substantial decline occurred in 2024, falling to a low of 1.68%, before experiencing a dramatic increase to 29.43% in 2025. This suggests considerable sensitivity to underlying cost structures or revenue recognition policies.
- Asset Turnover
- Asset Turnover shows a consistent, albeit modest, upward trend. Increasing from 0.40 in 2021 to 0.43 in 2022 and remaining at that level in 2023, it further rose to 0.48 in 2024 and 0.49 in 2025. This indicates a gradual improvement in the efficiency with which assets are utilized to generate revenue.
- Return on Assets (ROA)
- ROA mirrors the fluctuations in Net Profit Margin more closely than Asset Turnover. It decreased from 9.16% in 2021 to 7.27% in 2022, increased to 9.12% in 2023, plummeted to 0.81% in 2024, and then surged to 14.42% in 2025. The strong correlation between ROA and Net Profit Margin suggests that profitability is the primary driver of ROA performance, with Asset Turnover playing a comparatively stabilizing, but less impactful, role.
The sharp decline in ROA in 2024, despite the continued improvement in Asset Turnover, highlights the significant impact of reduced profitability. The subsequent recovery in 2025, driven by a substantial increase in Net Profit Margin, demonstrates the potential for rapid ROA improvement when profitability is restored. Further investigation into the factors influencing the Net Profit Margin is warranted to understand the underlying causes of these fluctuations.
AI Ask an analyst for more
Four-Component Disaggregation of ROA
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 four-component DuPont analysis reveals fluctuating performance metrics between 2021 and 2025. Return on Assets (ROA) experienced considerable volatility, beginning at 9.16% in 2021, declining to 7.27% in 2022, recovering to 9.12% in 2023, significantly dropping to 0.81% in 2024, and then sharply increasing to 14.42% in 2025. This ROA trajectory is largely explained by the interplay of its constituent components: EBIT Margin, Asset Turnover, Interest Burden, and Tax Burden.
- EBIT Margin
- The EBIT Margin demonstrated a substantial decrease from 34.45% in 2021 to 25.11% in 2022, followed by a recovery to 29.16% in 2023. A dramatic decline to 5.83% occurred in 2024, before a strong rebound to 37.42% in 2025. This volatility significantly influenced the overall ROA, particularly the sharp declines in 2022 and 2024, and the subsequent increase in 2025.
- Asset Turnover
- Asset Turnover exhibited a modest upward trend, increasing from 0.40 in 2021 to 0.43 in both 2022 and 2023, then continuing to rise to 0.48 in 2024 and 0.49 in 2025. While consistently improving, the impact of Asset Turnover on ROA was less pronounced than that of the EBIT Margin, suggesting that the efficiency with which assets are utilized played a secondary role in the observed ROA fluctuations.
- Interest Burden
- The Interest Burden remained relatively stable between 2021 and 2023, fluctuating between 0.86 and 0.89. A significant decrease to 0.41 was observed in 2024, potentially indicating a reduction in interest expense or a restructuring of debt. However, the Interest Burden increased again to 0.91 in 2025, partially offsetting the positive impact of the improved EBIT Margin on ROA.
- Tax Burden
- The Tax Burden showed some variation, starting at 0.75 in 2021, increasing to 0.79 in 2022 and 0.82 in 2023, decreasing to 0.70 in 2024, and then rising to 0.87 in 2025. These fluctuations, while present, did not appear to be a primary driver of the substantial changes observed in ROA.
In summary, the substantial changes in ROA are primarily attributable to the significant volatility in the EBIT Margin. The increasing Asset Turnover provided a consistent, albeit smaller, positive contribution. The Interest Burden experienced a notable shift in 2024, while the Tax Burden exhibited more moderate fluctuations throughout the period.
AI Ask an analyst for more
Disaggregation of Net Profit Margin
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 under review demonstrates significant fluctuations in profitability metrics. Net profit margin exhibits considerable volatility, influenced by changes in operating profitability and the impact of financing and tax expenses. A detailed examination of the individual components reveals key drivers of these changes.
- Net Profit Margin
- Net profit margin decreased from 23.05% in 2021 to 17.02% in 2022, before recovering to 21.03% in 2023. A substantial decline occurred in 2024, falling to 1.68%, followed by a strong rebound to 29.43% in 2025. This suggests a high degree of sensitivity to underlying operational and financial factors.
- EBIT Margin
- EBIT margin followed a similar pattern to net profit margin, decreasing from 34.45% in 2021 to 25.11% in 2022, increasing to 29.16% in 2023, then plummeting to 5.83% in 2024. The subsequent increase to 37.42% in 2025 indicates a strong operational recovery. The correlation between EBIT margin and net profit margin is high, suggesting that changes in core operating performance are a primary driver of overall profitability.
- Tax Burden
- The tax burden generally increased from 0.75 in 2021 to 0.82 in 2023, before decreasing to 0.70 in 2024 and rising again to 0.87 in 2025. This indicates a relatively stable, though slightly increasing, effective tax rate. The fluctuations do not appear to be a primary driver of the significant changes observed in net profit margin.
- Interest Burden
- The interest burden remained relatively stable between 2021 and 2023, fluctuating between 0.86 and 0.89. A significant decrease to 0.41 was observed in 2024, likely due to debt restructuring or reduced borrowing. However, the interest burden increased to 0.91 in 2025, potentially reflecting new debt financing or increased interest rates. The substantial decrease in 2024 likely contributed to the limited net profit margin in that year, as the benefit of lower interest expense was offset by a dramatic decline in EBIT margin.
In summary, the observed changes in net profit margin are largely attributable to fluctuations in EBIT margin, with the interest burden playing a notable role, particularly in 2024. The tax burden appears to have a less significant impact on overall profitability during the analyzed period.
AI Ask an analyst for more