Stock Analysis on Net

Honeywell International Inc. (NASDAQ:HON)

$24.99

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

Microsoft Excel

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Two-Component Disaggregation of ROE

Honeywell International Inc., decomposition of ROE

Microsoft Excel
ROE = ROA × Financial Leverage
Dec 31, 2024 = ×
Dec 31, 2023 = ×
Dec 31, 2022 = ×
Dec 31, 2021 = ×
Dec 31, 2020 = ×

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 indicates notable fluctuations in key performance ratios over the five-year period under review.

Return on Assets (ROA)

The ROA demonstrated variability with an initial increase from 7.4% in 2020 to 8.6% in 2021, followed by a decline to 7.97% in 2022. It then peaked at 9.2% in 2023 before dropping again to 7.59% in 2024. This pattern suggests fluctuating efficiency in asset utilization for profit generation, with the highest efficiency recorded in 2023.

Financial Leverage

Financial leverage exhibited a generally increasing trend, starting at 3.68 in 2020, slightly decreasing to 3.47 in 2021, and then rising consistently from 3.73 in 2022 to 4.04 in 2024. The upward movement after 2021 suggests growing dependency on debt financing or an increase in the ratio of total assets to equity.

Return on Equity (ROE)

ROE showed an overall upward trajectory with figures moving from 27.23% in 2020 to a peak of 35.68% in 2023 before declining to 30.64% in 2024. This indicates an improvement in the company’s ability to generate profits from shareholders' equity until 2023, with a mild contraction subsequently.

In summary, the company’s asset efficiency and equity profitability indices have experienced fluctuations but generally display positive growth trends until 2023, followed by decreases in 2024. Concurrently, increasing financial leverage from 2021 onwards points to a rising level of financial risk or a strategic shift towards greater use of debt.


Three-Component Disaggregation of ROE

Honeywell International Inc., decomposition of ROE

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Dec 31, 2024 = × ×
Dec 31, 2023 = × ×
Dec 31, 2022 = × ×
Dec 31, 2021 = × ×
Dec 31, 2020 = × ×

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 exhibited some fluctuations over the analyzed period. Starting at 14.64% in 2020, it increased to 16.11% in 2021 before declining to 14% in 2022. In the following years, it showed a recovery, reaching 15.43% in 2023, and then experiencing a slight decrease to 14.82% in 2024. Overall, the net profit margin demonstrates moderate variability but remains within a relatively narrow range, indicating a generally stable profitability level.
Asset Turnover
The asset turnover ratio displayed a generally positive trend from 2020 through 2023, improving from 0.51 to 0.6, suggesting enhanced efficiency in utilizing assets to generate sales. However, this upward trend reversed in 2024, when the ratio declined back to 0.51, the same level as in 2020. This indicates a reduction in asset utilization efficiency in the most recent year after a period of improvement.
Financial Leverage
Financial leverage showed a consistent upward trend from 3.68 in 2020 to 4.04 in 2024. This incremental increase each year indicates a growing reliance on debt or borrowed capital relative to equity. The rise in financial leverage may increase financial risk, although it can also amplify returns, depending on the company’s operational performance and cost of debt.
Return on Equity (ROE)
ROE presented growth from 27.23% in 2020 to a peak of 35.68% in 2023, reflecting an overall improvement in the company’s ability to generate earnings from shareholders' equity. In 2024, however, ROE declined to 30.64%. Despite this recent decrease, the overall trend is positive, suggesting enhanced profitability and efficient use of equity over the period. The increase in financial leverage likely contributed to amplified ROE figures, especially during peak years.

Five-Component Disaggregation of ROE

Honeywell International Inc., decomposition of ROE

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Dec 31, 2024 = × × × ×
Dec 31, 2023 = × × × ×
Dec 31, 2022 = × × × ×
Dec 31, 2021 = × × × ×
Dec 31, 2020 = × × × ×

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 showed a slight decline from 0.81 in 2020 to 0.77 in 2021, then stabilized around 0.78 to 0.79 over the subsequent years through 2024. This indicates a minor reduction in the portion of earnings retained after taxes, which remained relatively consistent in the last three years.
Interest Burden
The interest burden ratio displayed a gradual decrease from 0.94 in 2020 to 0.87 by 2024. This downward trend suggests an increasing interest expense relative to earnings before interest and taxes, potentially reflecting higher debt costs or leverage effects over time.
EBIT Margin
The EBIT margin showed variability, increasing from 19.26% in 2020 to a peak of 21.84% in 2021, then declining to 19.15% in 2022, followed by a recovery to around 21.5% in 2023 and 2024. This pattern indicates fluctuating operational profitability with a tendency to maintain margins slightly above 19% in most years and approaching or exceeding 21% in some periods.
Asset Turnover
The asset turnover ratio increased steadily from 0.51 in 2020 to 0.60 in 2023, indicating improved efficiency in using assets to generate revenue. However, there was a notable decline back to 0.51 in 2024, returning to the initial level. This suggests that asset utilization efficiency improved over several years but was not sustained in the most recent year.
Financial Leverage
Financial leverage exhibited an overall upward trend from 3.68 in 2020 to 4.04 in 2024, with some fluctuations in between. This increase implies a growing reliance on debt or other liabilities to finance assets, potentially amplifying both risk and return.
Return on Equity (ROE)
ROE rose from 27.23% in 2020 to a peak of 35.68% in 2023 before decreasing to 30.64% in 2024. This pattern aligns with the changes observed in EBIT margin, asset turnover, and financial leverage. The strong increase in ROE by 2023 demonstrates enhanced profitability and efficient use of equity, albeit with some moderation in the latest year.
Overall Insights
The data reveals a general trend of improving operational efficiency and profitability up to 2023, supported by increasing EBIT margins and asset turnover, alongside growing financial leverage. While the tax burden remained relatively stable, the interest burden increased slightly, indicating higher interest costs. The peak in ROE in 2023 corresponds with optimal combinations of these factors. However, some reversal in asset turnover and ROE in 2024 suggests emerging challenges in maintaining this performance momentum.

Two-Component Disaggregation of ROA

Honeywell International Inc., decomposition of ROA

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Dec 31, 2024 = ×
Dec 31, 2023 = ×
Dec 31, 2022 = ×
Dec 31, 2021 = ×
Dec 31, 2020 = ×

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 indicators over the five-year period reveal nuanced shifts in the company's operational efficiency and profitability. The net profit margin has experienced fluctuations, initially rising from 14.64% in 2020 to a peak of 16.11% in 2021, followed by a decline to 14% in 2022. Subsequently, it increased moderately to 15.43% in 2023 before slipping slightly to 14.82% in 2024. This suggests variability in profitability relative to revenue, with notable improvement in 2021 and partial stabilization thereafter.

Examining asset turnover, there was a consistent increase from 0.51 in 2020 to 0.6 in 2023, indicating enhanced efficiency in using assets to generate sales. However, the ratio decreased back to 0.51 in 2024, returning to the initial level observed in 2020. This dip may reflect a reduction in asset utilization efficiency or changes in asset base or sales generation in the final year.

The return on assets (ROA) follows a somewhat similar pattern, rising from 7.4% in 2020 to 8.6% in 2021, then decreasing marginally to 7.97% in 2022. ROA peaked again at 9.2% in 2023, reflecting improved profitability relative to total assets. The measure then declined to 7.59% in 2024, indicating a decrease in overall asset profitability compared to the previous year.

Summary of trends:
The initial years (2020-2021) show improvement across all three metrics, suggesting enhanced profitability and asset efficiency. The year 2022 is marked by a general decline in profit margin and ROA, although asset turnover increased, possibly indicating sales growth not fully translating to profits.
In 2023, profitability ratios improved again, with both net profit margin and ROA increasing alongside peak asset turnover, indicating effective asset use and operational performance.
The year 2024 reflects a downturn in efficiency and profitability, with all three indicators declining compared to the prior year. This suggests potential challenges in maintaining operational effectiveness or shifts in market or internal conditions adversely affecting financial performance.

Overall, the data indicate periods of growth and contraction with recent signals pointing to a need for strategic focus on sustaining profitability and asset usage efficiency.


Four-Component Disaggregation of ROA

Honeywell International Inc., decomposition of ROA

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Dec 31, 2024 = × × ×
Dec 31, 2023 = × × ×
Dec 31, 2022 = × × ×
Dec 31, 2021 = × × ×
Dec 31, 2020 = × × ×

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 noteworthy trends over the five-year period.

Tax Burden
The tax burden ratio has slightly decreased from 0.81 in 2020 to 0.79 in 2024. This indicates a moderately reduced proportion of earnings lost to tax expenses over time, suggesting potential improvements in tax efficiency or changes in tax rates.
Interest Burden
The interest burden ratio shows a gradual decrease from 0.94 in 2020 to 0.87 in 2024. This implies a declining portion of operating income consumed by interest expenses, which could reflect either lower debt levels or more favorable borrowing costs.
EBIT Margin
The EBIT margin exhibits some fluctuation. Starting at 19.26% in 2020, the margin increased notably to 21.84% in 2021, declined to 19.15% in 2022, then rose back to the 21% range in 2023 and 2024. Overall, this suggests relatively stable operating profitability with some volatility possibly tied to operational factors or market conditions.
Asset Turnover
Asset turnover improved gradually from 0.51 in 2020 to a peak of 0.60 in 2023, indicating enhanced efficiency in utilizing assets to generate sales. However, a drop back to 0.51 in 2024 suggests a reduction in asset utilization efficiency in the latest year examined.
Return on Assets (ROA)
ROA followed an upward trajectory from 7.4% in 2020 to 9.2% in 2023, reflecting overall improvement in profitability relative to asset base. The decline to 7.59% in 2024 mirrors the decrease in asset turnover, indicating some decline in overall efficiency or profitability during the most recent year.

In summary, the company’s profitability and operational efficiency improved progressively through 2023, as shown by rising EBIT margin, asset turnover, and ROA. However, 2024 indicates some softness, particularly in asset utilization and returns, although tax and interest burden ratios remain relatively favorable.


Disaggregation of Net Profit Margin

Honeywell International Inc., decomposition of net profit margin ratio

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Dec 31, 2024 = × ×
Dec 31, 2023 = × ×
Dec 31, 2022 = × ×
Dec 31, 2021 = × ×
Dec 31, 2020 = × ×

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 notable trends in profitability and cost management ratios over the five-year period. The tax burden ratio has shown a gradual decline from 0.81 in 2020 to 0.79 in 2024, indicating a modest reduction in tax expenses relative to pre-tax profits, which could slightly enhance net profitability.

Interest burden demonstrates a consistent downward trend, decreasing from 0.94 in 2020 to 0.87 in 2024. This suggests an improvement in managing interest expenses or debt servicing costs, leading to better earnings retention before tax.

The EBIT margin percentage exhibits some fluctuation but remains relatively stable across the years. It starts at 19.26% in 2020, peaks in 2021 at 21.84%, dips in 2022 to 19.15%, and then stabilizes around 21.5% in the final two years. This indicates effective control over operating expenses and consistent operational profitability despite some annual variability.

Net profit margin mirrors a somewhat similar pattern to EBIT margin, with a peak at 16.11% in 2021, a drop to 14% in 2022, and a slight recovery afterward, although it does not fully regain the 2021 level by 2024, remaining close to 14.8%. This reflects the combined effects of operational efficiency, tax expenses, and interest costs on the bottom line, showing reasonable profitability resilience.

Tax Burden
Decreased modestly from 0.81 to 0.79, indicating lower tax expenses relative to pre-tax income.
Interest Burden
Improved steadily from 0.94 to 0.87, showing better interest cost management.
EBIT Margin
Remained generally stable around 19% to 21%, with some year-to-year fluctuations.
Net Profit Margin
Exhibited a peak followed by a decline and partial recovery, ending below peak levels but remaining solid.

In summary, the data indicates effective control over interest expenses and tax liabilities, contributing positively to net profitability. Operational margins have remained reasonably strong despite some annual variability, reflecting stable and effective cost management in core operations.