Stock Analysis on Net
Stock Analysis on Net

Illumina Inc. (NASDAQ:ILMN)

This company has been moved to the archive! The financial data has not been updated since November 5, 2021.

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

Microsoft Excel

Two-Component Disaggregation of ROE

Illumina Inc., decomposition of ROE

Microsoft Excel
ROE = ROA × Financial Leverage
Dec 31, 2020 13.98% = 8.65% × 1.62
Dec 29, 2019 21.72% = 13.70% × 1.59
Dec 30, 2018 21.98% = 11.87% × 1.85
Dec 31, 2017 26.41% = 13.81% × 1.91
Dec 31, 2016 21.06% = 10.81% × 1.95

Based on: 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-29), 10-K (reporting date: 2018-12-30), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31).


The Return on Equity (ROE) exhibited significant volatility between 2016 and 2020, peaking in 2017 before experiencing a marked decline toward the end of the period. The fluctuations in ROE are the result of the interacting effects of asset profitability and the company's evolving capital structure.

Return on Assets (ROA)
Asset efficiency showed an initial upward trajectory, rising from 10.81% in 2016 to 13.81% in 2017. Following a moderate decline in 2018, ROA recovered to 13.70% in 2019. However, a sharp contraction occurred in 2020, with ROA falling to 8.65%, representing the lowest level of operational efficiency observed in the five-year period.
Financial Leverage
A consistent downward trend in financial leverage is observed, decreasing from 1.95 in 2016 to 1.62 in 2020. This decline indicates a steady reduction in the reliance on debt relative to equity, which diminishes the magnification effect typically applied to the return on assets when calculating equity returns.
Two-Component ROE Dynamics
The peak ROE of 26.41% in 2017 was primarily driven by the substantial increase in ROA, which more than offset the slight decrease in leverage. Between 2018 and 2019, ROE remained relatively stable, oscillating between 21.72% and 21.98%; during this interval, improvements in ROA compensated for the continued reduction in the financial leverage ratio. The significant drop in ROE to 13.98% in 2020 resulted from the simultaneous occurrence of diminished asset profitability and a low leverage multiplier.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?


Three-Component Disaggregation of ROE

Illumina Inc., decomposition of ROE

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Dec 31, 2020 13.98% = 20.25% × 0.43 × 1.62
Dec 29, 2019 21.72% = 28.28% × 0.48 × 1.59
Dec 30, 2018 21.98% = 24.78% × 0.48 × 1.85
Dec 31, 2017 26.41% = 26.38% × 0.52 × 1.91
Dec 31, 2016 21.06% = 19.29% × 0.56 × 1.95

Based on: 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-29), 10-K (reporting date: 2018-12-30), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31).


The Return on Equity (ROE) exhibited significant volatility over the five-year period, reaching a peak of 26.41% in 2017 before undergoing a substantial contraction to 13.98% by 2020. The analysis of the three DuPont components reveals that this decline was driven by a combination of diminishing asset efficiency and reduced financial leverage, which offset the relatively strong, though fluctuating, net profit margins.

Net Profit Margin
Profitability remained generally robust through 2019, with the margin increasing from 19.29% in 2016 to a high of 28.28% in 2019. However, a sharp decline occurred in 2020, where the margin dropped to 20.25%, indicating a contraction in bottom-line efficiency during the final year of the period.
Asset Turnover
A consistent downward trend is observed in asset utilization. The ratio declined steadily from 0.56 in 2016 to 0.43 in 2020. This persistent erosion suggests a decreasing ability to generate revenue from the company's asset base, serving as a primary drag on the overall return on equity throughout the entire timeframe.
Financial Leverage
Financial leverage decreased from 1.95 in 2016 to 1.62 in 2020. The most notable reduction occurred between 2018 and 2019, dropping from 1.85 to 1.59. This reduction in the equity multiplier indicates a lower reliance on debt to finance assets, which fundamentally reduces the magnification effect on ROE.

In summary, the degradation of ROE from 2017 onwards was not caused by a single factor but by a convergence of trends. While the net profit margin provided a temporary buffer, the simultaneous and steady decline in asset turnover and the strategic or structural reduction in financial leverage collectively diminished the company's ability to generate high returns for shareholders.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?


Five-Component Disaggregation of ROE

Illumina Inc., decomposition of ROE

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Dec 31, 2020 13.98% = 0.77 × 0.95 × 27.94% × 0.43 × 1.62
Dec 29, 2019 21.72% = 0.89 × 0.96 × 33.36% × 0.48 × 1.59
Dec 30, 2018 21.98% = 0.88 × 0.94 × 29.85% × 0.48 × 1.85
Dec 31, 2017 26.41% = 0.67 × 0.97 × 40.99% × 0.52 × 1.91
Dec 31, 2016 21.06% = 0.78 × 0.95 × 26.22% × 0.56 × 1.95

Based on: 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-29), 10-K (reporting date: 2018-12-30), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31).


The Return on Equity (ROE) exhibited significant volatility over the five-year period, peaking at 26.41% in 2017 before contracting to 13.98% by the end of 2020. This overall decline is the result of converging downward trends across operational efficiency, profitability margins, and financial leverage.

Operational Profitability and Tax Impact
The EBIT margin showed a sharp increase in 2017, reaching 40.99%, which served as a primary driver for that year's ROE peak. However, margins subsequently receded, ending at 27.94% in 2020. The tax burden remained volatile, reaching a low of 0.67 in 2017 and peaking at 0.89 in 2019, indicating fluctuating tax efficiencies that periodically impacted the net income available to shareholders. The interest burden remained remarkably stable, fluctuating minimally between 0.94 and 0.97, suggesting that interest expenses had a negligible and consistent effect on the overall return profile.
Asset Utilization Efficiency
A consistent downward trend is observed in asset turnover, which declined steadily from 0.56 in 2016 to 0.43 in 2020. This persistent decrease indicates a reduction in the company's ability to generate revenue from its asset base, contributing negatively to the long-term trajectory of the ROE.
Financial Leverage
Financial leverage experienced a gradual decline from 1.95 in 2016 to 1.62 in 2020. The reduction in leverage suggests a strategic shift toward a more conservative capital structure or a reduction in total liabilities relative to equity. This deleveraging process removed a key multiplier effect that previously amplified the return on equity.

The marked decrease in ROE by 2020 is attributable to the simultaneous compression of EBIT margins, a steady decline in asset turnover, and reduced financial leverage. While interest obligations remained stable, the combination of lower operational efficiency and a diminished leverage multiplier resulted in a weakened return profile by the end of the period.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?


Two-Component Disaggregation of ROA

Illumina Inc., decomposition of ROA

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Dec 31, 2020 8.65% = 20.25% × 0.43
Dec 29, 2019 13.70% = 28.28% × 0.48
Dec 30, 2018 11.87% = 24.78% × 0.48
Dec 31, 2017 13.81% = 26.38% × 0.52
Dec 31, 2016 10.81% = 19.29% × 0.56

Based on: 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-29), 10-K (reporting date: 2018-12-30), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31).


An analysis of the two-component disaggregation of Return on Assets (ROA) reveals a period of volatility characterized by fluctuating profitability and a consistent decline in asset efficiency from 2016 to 2020.

Net Profit Margin
The net profit margin exhibited significant fluctuations throughout the period. After an initial increase from 19.29% in 2016 to a peak of 28.28% in 2019, a sharp contraction occurred in 2020, where the margin fell to 20.25%. This volatility suggests that bottom-line profitability was subject to variable operational costs or pricing pressures, despite the strength observed between 2017 and 2019.
Asset Turnover
A continuous downward trend is observed in asset turnover, which declined steadily from 0.56 in 2016 to 0.43 in 2020. This consistent decrease indicates a diminishing efficiency in utilizing the asset base to generate sales revenue over the five-year duration.
Return on Assets (ROA)
The overall ROA followed the trajectory of the net profit margin more closely than that of the asset turnover. The ROA increased to 13.81% in 2017 and remained relatively resilient through 2019 at 13.70%, as strong profit margins were able to offset the decaying asset efficiency. However, in 2020, the simultaneous decline in both net profit margin and asset turnover resulted in a significant drop in ROA to 8.65%, the lowest point in the observed period.

In summary, the performance between 2016 and 2019 was primarily sustained by margin expansion, which masked a progressive decline in asset productivity. The convergence of falling margins and declining turnover in 2020 led to a substantial erosion of the total return on assets.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?


Four-Component Disaggregation of ROA

Illumina Inc., decomposition of ROA

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Dec 31, 2020 8.65% = 0.77 × 0.95 × 27.94% × 0.43
Dec 29, 2019 13.70% = 0.89 × 0.96 × 33.36% × 0.48
Dec 30, 2018 11.87% = 0.88 × 0.94 × 29.85% × 0.48
Dec 31, 2017 13.81% = 0.67 × 0.97 × 40.99% × 0.52
Dec 31, 2016 10.81% = 0.78 × 0.95 × 26.22% × 0.56

Based on: 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-29), 10-K (reporting date: 2018-12-30), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31).


The return on assets (ROA) exhibited significant volatility between 2016 and 2020, peaking at 13.81% in 2017 and 13.70% in 2019, before declining to a period low of 8.65% by the end of 2020. This fluctuation is the result of varying interactions between operating profitability, asset efficiency, and tax obligations.

Operating Profitability and Asset Efficiency
The EBIT margin demonstrated substantial instability, reaching a high of 40.99% in 2017 before retreating to 27.94% in 2020. While the margin recovered partially in 2019, the overall trend indicates a struggle to maintain peak operating profitability. Simultaneously, asset turnover shows a consistent and linear decline, dropping from 0.56 in 2016 to 0.43 in 2020. This downward trajectory suggests a diminishing ability to generate revenue from the asset base over the five-year period.
Financial and Tax Burdens
The interest burden remained remarkably stable, fluctuating minimally between 0.94 and 0.97, indicating that interest expenses had a negligible and consistent impact on the conversion of operating income to net income. In contrast, the tax burden was highly volatile, falling to 0.67 in 2017 and rising to 0.89 in 2019. These shifts suggest that changes in the effective tax rate played a significant role in the year-to-year variance of the final ROA.
Synthesis of ROA Drivers
The performance peak in 2017 was primarily driven by a surge in the EBIT margin, which offset a decline in asset turnover. However, the sharp contraction in ROA observed in 2020 is attributable to a simultaneous decline in the EBIT margin, a continued drop in asset turnover, and a reduction in the tax burden ratio to 0.77. The compounding effect of reduced operating efficiency and declining asset productivity served as the primary catalysts for the diminished return on assets by the end of the analyzed period.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?


Disaggregation of Net Profit Margin

Illumina Inc., decomposition of net profit margin ratio

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Dec 31, 2020 20.25% = 0.77 × 0.95 × 27.94%
Dec 29, 2019 28.28% = 0.89 × 0.96 × 33.36%
Dec 30, 2018 24.78% = 0.88 × 0.94 × 29.85%
Dec 31, 2017 26.38% = 0.67 × 0.97 × 40.99%
Dec 31, 2016 19.29% = 0.78 × 0.95 × 26.22%

Based on: 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-29), 10-K (reporting date: 2018-12-30), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31).


The disaggregation of the net profit margin reveals that profitability is primarily driven by fluctuations in operational efficiency rather than financing costs. While the net profit margin experienced volatility between 2016 and 2020, peaking at 28.28% in 2019, the underlying components suggest a varied impact from operational performance and tax obligations.

Operating Performance (EBIT Margin)
The EBIT margin serves as the most volatile component of the profit chain. A significant peak occurred in 2017 at 40.99%, followed by a contraction to 29.85% in 2018. Although a partial recovery to 33.36% was observed in 2019, the margin declined again to 27.94% by the end of 2020. This instability indicates that the net profit margin is heavily sensitive to changes in operating income relative to revenue.
Tax Burden
The tax burden ratio demonstrates inconsistent trends, impacting the conversion of operating profit to net income. The ratio reached its lowest point in 2017 at 0.67, suggesting a higher relative tax expense during that period. Conversely, the ratio improved to a peak of 0.89 in 2019, indicating a more favorable tax position that contributed to the highest net profit margin of the five-year period.
Interest Burden
The interest burden remained remarkably stable, fluctuating minimally between 0.94 and 0.97. This consistency suggests that interest expenses have a negligible and predictable impact on the overall net profit margin, indicating that the company's capital structure and debt servicing costs did not significantly influence profitability trends.
Integrated Margin Analysis
The correlation between the EBIT margin and the net profit margin is strong, although it is periodically moderated by the tax burden. For instance, in 2019, the combination of a recovering EBIT margin (33.36%) and a favorable tax burden (0.89) resulted in the period's maximum net profit margin. In contrast, the decline in 2020 was driven by a reduction in operating efficiency, as the EBIT margin dropped to 27.94% and the tax burden decreased to 0.77.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?