Stock Analysis on Net

Intuit Inc. (NASDAQ:INTU)

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

Microsoft Excel

Two-Component Disaggregation of ROE

Intuit Inc., decomposition of ROE

Microsoft Excel
ROE = ROA × Financial Leverage
Jul 31, 2023 13.81% = 8.58% × 1.61
Jul 31, 2022 12.57% = 7.45% × 1.69
Jul 31, 2021 20.89% = 13.29% × 1.57
Jul 31, 2020 35.76% = 16.70% × 2.14
Jul 31, 2019 41.53% = 24.78% × 1.68
Jul 31, 2018 51.44% = 23.39% × 2.20

Based on: 10-K (reporting date: 2023-07-31), 10-K (reporting date: 2022-07-31), 10-K (reporting date: 2021-07-31), 10-K (reporting date: 2020-07-31), 10-K (reporting date: 2019-07-31), 10-K (reporting date: 2018-07-31).

The primary reason for the increase in return on equity ratio (ROE) over 2023 year is the increase in profitability measured by return on assets ratio (ROA).


Three-Component Disaggregation of ROE

Intuit Inc., decomposition of ROE

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Jul 31, 2023 13.81% = 16.59% × 0.52 × 1.61
Jul 31, 2022 12.57% = 16.23% × 0.46 × 1.69
Jul 31, 2021 20.89% = 21.41% × 0.62 × 1.57
Jul 31, 2020 35.76% = 23.78% × 0.70 × 2.14
Jul 31, 2019 41.53% = 22.95% × 1.08 × 1.68
Jul 31, 2018 51.44% = 20.31% × 1.15 × 2.20

Based on: 10-K (reporting date: 2023-07-31), 10-K (reporting date: 2022-07-31), 10-K (reporting date: 2021-07-31), 10-K (reporting date: 2020-07-31), 10-K (reporting date: 2019-07-31), 10-K (reporting date: 2018-07-31).

The primary reason for the increase in return on equity ratio (ROE) over 2023 year is the increase in efficiency measured by asset turnover ratio.


Five-Component Disaggregation of ROE

Intuit Inc., decomposition of ROE

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Jul 31, 2023 13.81% = 0.80 × 0.92 × 22.53% × 0.52 × 1.61
Jul 31, 2022 12.57% = 0.81 × 0.97 × 20.61% × 0.46 × 1.69
Jul 31, 2021 20.89% = 0.81 × 0.99 × 26.83% × 0.62 × 1.57
Jul 31, 2020 35.76% = 0.83 × 0.99 × 28.81% × 0.70 × 2.14
Jul 31, 2019 41.53% = 0.83 × 0.99 × 27.95% × 1.08 × 1.68
Jul 31, 2018 51.44% = 0.81 × 0.99 × 25.54% × 1.15 × 2.20

Based on: 10-K (reporting date: 2023-07-31), 10-K (reporting date: 2022-07-31), 10-K (reporting date: 2021-07-31), 10-K (reporting date: 2020-07-31), 10-K (reporting date: 2019-07-31), 10-K (reporting date: 2018-07-31).

The primary reason for the increase in return on equity ratio (ROE) over 2023 year is the increase in efficiency measured by asset turnover ratio.


Two-Component Disaggregation of ROA

Intuit Inc., decomposition of ROA

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Jul 31, 2023 8.58% = 16.59% × 0.52
Jul 31, 2022 7.45% = 16.23% × 0.46
Jul 31, 2021 13.29% = 21.41% × 0.62
Jul 31, 2020 16.70% = 23.78% × 0.70
Jul 31, 2019 24.78% = 22.95% × 1.08
Jul 31, 2018 23.39% = 20.31% × 1.15

Based on: 10-K (reporting date: 2023-07-31), 10-K (reporting date: 2022-07-31), 10-K (reporting date: 2021-07-31), 10-K (reporting date: 2020-07-31), 10-K (reporting date: 2019-07-31), 10-K (reporting date: 2018-07-31).

The primary reason for the increase in return on assets ratio (ROA) over 2023 year is the increase in asset turnover ratio.


Four-Component Disaggregation of ROA

Intuit Inc., decomposition of ROA

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Jul 31, 2023 8.58% = 0.80 × 0.92 × 22.53% × 0.52
Jul 31, 2022 7.45% = 0.81 × 0.97 × 20.61% × 0.46
Jul 31, 2021 13.29% = 0.81 × 0.99 × 26.83% × 0.62
Jul 31, 2020 16.70% = 0.83 × 0.99 × 28.81% × 0.70
Jul 31, 2019 24.78% = 0.83 × 0.99 × 27.95% × 1.08
Jul 31, 2018 23.39% = 0.81 × 0.99 × 25.54% × 1.15

Based on: 10-K (reporting date: 2023-07-31), 10-K (reporting date: 2022-07-31), 10-K (reporting date: 2021-07-31), 10-K (reporting date: 2020-07-31), 10-K (reporting date: 2019-07-31), 10-K (reporting date: 2018-07-31).

The primary reason for the increase in return on assets ratio (ROA) over 2023 year is the increase in efficiency measured by asset turnover ratio.


Disaggregation of Net Profit Margin

Intuit Inc., decomposition of net profit margin ratio

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Jul 31, 2023 16.59% = 0.80 × 0.92 × 22.53%
Jul 31, 2022 16.23% = 0.81 × 0.97 × 20.61%
Jul 31, 2021 21.41% = 0.81 × 0.99 × 26.83%
Jul 31, 2020 23.78% = 0.83 × 0.99 × 28.81%
Jul 31, 2019 22.95% = 0.83 × 0.99 × 27.95%
Jul 31, 2018 20.31% = 0.81 × 0.99 × 25.54%

Based on: 10-K (reporting date: 2023-07-31), 10-K (reporting date: 2022-07-31), 10-K (reporting date: 2021-07-31), 10-K (reporting date: 2020-07-31), 10-K (reporting date: 2019-07-31), 10-K (reporting date: 2018-07-31).

The primary reason for the increase in net profit margin ratio over 2023 year is the increase in operating profitability measured by EBIT margin ratio.