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: 2024-12-31), 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).
- Return on Assets (ROA)
- The Return on Assets experienced a significant increase from 0.18% in 2020 to a peak of 9.16% in 2021. This was followed by a decline to 7.27% in 2022. In 2023, the ROA rose again to 9.12%, showing a strong recovery, but in 2024 it sharply dropped to 0.81%. Overall, the ROA shows considerable volatility with substantial improvements in 2021 and 2023 but a notable reduction in 2024.
- Financial Leverage
- The financial leverage ratio demonstrated a decreasing trend from 3.76 in 2020 to 2.72 in 2023, indicating a progressive reduction in debt relative to equity during this period. However, in 2024, this trend reversed slightly with an increase to 3.05, suggesting a moderate increase in leverage after several years of decline.
- Return on Equity (ROE)
- The Return on Equity saw a dramatic rise from 0.68% in 2020 to 29.55% in 2021, followed by a decrease to 21.62% in 2022. There was a recovery to 24.81% in 2023, indicating improved profitability relative to equity. Nonetheless, in 2024, the ROE declined sharply to 2.48%. This pattern highlights significant fluctuations in profitability performance over the period, with peaks in 2021 and 2023 but marked downturn in the final year observed.
Three-Component Disaggregation of ROE
Based on: 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), 10-K (reporting date: 2020-12-31).
The financial data reveals several notable trends related to profitability, efficiency, leverage, and overall return on equity over the five-year period.
- Net Profit Margin
- Net profit margin exhibited significant variability. It increased dramatically from 0.51% in 2020 to a peak of 23.05% in 2021, followed by a decline to 17.02% in 2022. It then rebounded somewhat to 21.03% in 2023 before sharply decreasing to 1.68% in 2024. This fluctuation suggests volatility in profitability, with a recent downturn that could raise concerns about the company's cost structure or revenue generation efficiency in the most recent year.
- Asset Turnover
- Asset turnover showed a consistent upward trend throughout the period, improving from 0.36 in 2020 to 0.48 in 2024. This gradual increase points to enhanced efficiency in utilizing assets to generate revenue, indicating improved operational management or asset utilization efforts over time.
- Financial Leverage
- Financial leverage decreased steadily from 3.76 in 2020 to 2.72 in 2023, suggesting a reduction in the use of debt or other liabilities relative to equity during these years. However, in 2024, the ratio rose again to 3.05, indicating a partial reversal of the deleveraging trend. This change might imply a cautious approach toward capital structure adjustments or new financing decisions in the most recent year.
- Return on Equity (ROE)
- The ROE mirrored the movements seen in net profit margin, starting very low at 0.68% in 2020, surging dramatically to 29.55% in 2021, and then declining to 21.62% in 2022. It increased again to 24.81% in 2023 before falling sharply to 2.48% in 2024. Given that ROE is influenced by profit margin, asset turnover, and financial leverage, the fluctuations observed align logically with the changes reported across these components. The significant drop in 2024 indicates reduced overall profitability and efficiency in generating shareholder returns during the latest period.
In summary, the company demonstrated improved asset utilization and a trend toward reduced financial leverage over much of the period but faced considerable volatility in profitability and return on equity. The sharp declines in net profit margin and ROE in the final year warrant further investigation into operational challenges or market conditions impacting financial results.
Five-Component Disaggregation of ROE
Based on: 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), 10-K (reporting date: 2020-12-31).
The data reveals several notable trends in the company's financial performance over the five-year period from 2020 to 2024.
- Tax Burden
- The tax burden ratio exhibited substantial growth from 0.07 in 2020 to a peak of 0.82 in 2023, followed by a decline to 0.70 in 2024. This indicates a significant increase in the proportion of earnings retained after tax through the middle years, with a slight reduction in the latest period.
- Interest Burden
- The interest burden ratio improved sharply between 2020 and 2021, rising from 0.63 to 0.89. It remained relatively stable around 0.86 to 0.88 through 2022 and 2023 but fell notably to 0.41 in 2024, suggesting higher interest expenses or financing costs in the latest year.
- EBIT Margin
- The EBIT margin experienced a sharp increase from 11.03% in 2020 to a high of 34.45% in 2021, followed by a decline to around 25.11% in 2022 and a slight recovery to 29.16% in 2023. However, there was a significant drop to 5.83% in 2024, indicating reduced operating profitability in the most recent year.
- Asset Turnover
- Asset turnover showed a steady upward trend, increasing gradually from 0.36 in 2020 to 0.48 in 2024. This consistent improvement suggests enhanced efficiency in generating revenue from asset investments.
- Financial Leverage
- Financial leverage decreased from 3.76 in 2020 to a low of 2.72 in 2023, indicating a reduction in reliance on debt financing relative to equity. However, it increased again to 3.05 in 2024, showing a slight return to higher leverage levels.
- Return on Equity (ROE)
- ROE followed a pattern similar to the EBIT margin, with a rise from a modest 0.68% in 2020 to a strong 29.55% in 2021. It then declined steadily to 21.62% in 2022 and 24.81% in 2023, before a sharp decrease to 2.48% in 2024. This indicates a significant reduction in profitability for shareholders in the latest year.
Overall, the company demonstrated improved profitability and efficiency metrics in the early part of the period, with peak operating margins and returns on equity occurring in 2021. However, there is a notable decline in profitability and interest coverage in 2024, despite continued efficiency gains in asset utilization. The fluctuation in financial leverage suggests shifting capital structure strategies, with an increase in debt use in the most recent year potentially impacting interest burden and returns negatively.
Two-Component Disaggregation of ROA
Based on: 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), 10-K (reporting date: 2020-12-31).
- Net Profit Margin
- The net profit margin exhibits considerable volatility over the observed periods. Starting from a very low value of 0.51% in 2020, it surged sharply to 23.05% in 2021, indicating a significant improvement in profitability relative to sales. In 2022, this margin declined to 17.02%, followed by a rebound to 21.03% in 2023. However, the margin dramatically decreased to 1.68% by the end of 2024, reflecting a substantial reduction in profitability during that last year.
- Asset Turnover
- Asset turnover shows a steady upward trend throughout the period. Beginning at 0.36 in 2020, it gradually increased each year, reaching 0.48 in 2024. This increase signifies a progressively more efficient use of assets in generating revenue, with a particularly notable improvement between 2023 and 2024.
- Return on Assets (ROA)
- The return on assets mirrors the trend observed in net profit margin, displaying marked fluctuations. It was very low at 0.18% in 2020, followed by a sharp rise to 9.16% in 2021. The ROA then declined to 7.27% in 2022 before increasing again to 9.12% in 2023. In 2024, however, ROA dropped steeply to 0.81%, indicating a considerable decline in the efficiency with which the company utilized its assets to generate profits in the most recent year.
- Overall Analysis
- Overall, the financial ratios suggest notable volatility in profitability measures, with both net profit margin and return on assets peaking around 2021 and 2023 before declining sharply in 2024. Meanwhile, asset turnover shows consistent improvement, highlighting enhanced operational efficiency in asset utilization. The divergence between the steady increase in asset turnover and the erratic profitability ratios may point to external pressures or changes in cost structures affecting net results, especially in 2024.
Four-Component Disaggregation of ROA
Based on: 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), 10-K (reporting date: 2020-12-31).
- Tax Burden
- The tax burden ratio demonstrated an overall increase from 0.07 in 2020 to a peak around 0.82 in 2023, followed by a slight decline to 0.7 in 2024. This suggests a trend of rising tax efficiency initially, stabilizing at a relatively high level before experiencing a modest reduction in the most recent period.
- Interest Burden
- This ratio improved significantly from 0.63 in 2020 to a high of 0.89 in 2021, maintaining close levels through 2022 and 2023 before sharply dropping to 0.41 in 2024. The drop in 2024 indicates increased interest expenses or financing costs impacting earnings before interest and taxes.
- EBIT Margin
- The EBIT margin showed considerable volatility, increasing markedly from 11.03% in 2020 to 34.45% in 2021. It then declined to 25.11% in 2022, followed by a moderate rebound to 29.16% in 2023. In 2024, there was a steep decline to 5.83%, indicating reduced profitability from core operations during the latest period.
- Asset Turnover
- There was a steady upward trend in asset turnover, rising from 0.36 in 2020 to 0.48 in 2024. This suggests improved efficiency in using assets to generate revenue over the timeframe analyzed.
- Return on Assets (ROA)
- The ROA increased sharply from a minimal 0.18% in 2020 to a peak of 9.16% in 2021, followed by a decline to 7.27% in 2022. It rebounded somewhat to 9.12% in 2023 before plummeting to 0.81% in 2024. This pattern reflects fluctuations in asset profitability, with a significant drop in the final period indicating deteriorated overall asset performance.
Disaggregation of Net Profit Margin
Based on: 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), 10-K (reporting date: 2020-12-31).
The financial data over the five-year period reveals significant fluctuations in profitability and expense management ratios.
- Tax Burden
- The tax burden ratio shows an initial substantial increase from 0.07 in 2020 to 0.75 in 2021, remaining relatively stable near 0.79 and 0.82 in the following two years before decreasing to 0.70 in 2024. This suggests that the effective tax rate increased sharply after 2020 and then moderated slightly in the final year of the period.
- Interest Burden
- The interest burden ratio improved markedly from 0.63 in 2020 to 0.89 in 2021, maintaining a high level around 0.86 to 0.88 through 2023, before dropping significantly to 0.41 in 2024. The high values from 2021 to 2023 imply relatively lower interest expenses during those years, with a sizeable rise in interest costs or related burdens in 2024.
- EBIT Margin
- The EBIT margin increased sharply from 11.03% in 2020 to a peak of 34.45% in 2021, followed by a decline to 25.11% in 2022 and a moderate rebound to 29.16% in 2023, before experiencing a sharp decrease to 5.83% in 2024. This indicates fluctuating operational profitability, with a notable contraction in 2024.
- Net Profit Margin
- The net profit margin exhibits a similar pattern to EBIT margin, jumping from a low 0.51% in 2020 to 23.05% in 2021, then decreasing to 17.02% in 2022, rebounding somewhat to 21.03% in 2023, but collapsing to 1.68% in 2024. This trend underscores volatility in bottom-line profitability, with a steep decline in the latest year analyzed.
Overall, the data suggest that after a strong improvement in profitability and expense ratios in 2021, the company struggled to sustain these levels in subsequent years, culminating in marked declines in both operational and net profitability by 2024. The sharp decrease in interest burden and tax burden ratios in 2024 also indicates increased expense pressures affecting profitability in that year.