AI Tokens
Stock Analysis on Net

KLA Corp. (NASDAQ:KLAC)

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

Microsoft Excel

Two-Component Disaggregation of ROE

KLA Corp., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = ROA × Financial Leverage
Sep 30, 2026 80.61% = 28.57% × 2.82
Jun 30, 2026 76.08% = 26.91% × 2.83
Mar 31, 2026 80.11% = 27.68% × 2.89
Dec 31, 2025 83.39% = 27.26% × 3.06
Sep 30, 2025 84.99% = 25.96% × 3.27
Jun 30, 2025 86.56% = 25.28% × 3.42
Mar 31, 2025 92.27% = 24.33% × 3.79
Dec 31, 2024 89.51% = 21.39% × 4.19
Sep 30, 2024 83.33% = 18.92% × 4.41
Jun 30, 2024 82.00% = 17.90% × 4.58
Mar 31, 2024 84.34% = 17.45% × 4.83
Dec 31, 2023 88.92% = 18.95% × 4.69
Sep 30, 2023 103.76% = 21.95% × 4.73
Jun 30, 2023 116.01% = 24.07% × 4.82
Mar 31, 2023 130.76% = 25.64% × 5.10
Dec 31, 2022 136.01% = 25.79% × 5.27
Sep 30, 2022 156.01% = 24.99% × 6.24
Jun 30, 2022 237.04% = 26.37% × 8.99
Mar 31, 2022 77.19% = 26.21% × 2.95
Dec 31, 2021 73.76% = 25.57% × 2.89
Sep 30, 2021 70.61% = 24.46% × 2.89

Based on: 10-Q (reporting date: 2026-09-30), 10-K (reporting date: 2026-06-30), 10-Q (reporting date: 2026-03-31), 10-Q (reporting date: 2025-12-31), 10-Q (reporting date: 2025-09-30), 10-K (reporting date: 2025-06-30), 10-Q (reporting date: 2025-03-31), 10-Q (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 10-K (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-Q (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-K (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-Q (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-K (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-Q (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30).


The Return on Equity (ROE) trajectory exhibits significant volatility, primarily driven by fluctuations in financial leverage rather than consistent shifts in asset efficiency. The analysis reveals a distinct period of extreme leverage amplification followed by a systematic deleveraging process and a recovery in operational profitability.

Return on Assets (ROA) Trends
Asset efficiency remained relatively stable between September 2021 and September 2022, fluctuating within the 24% to 26% range. A subsequent decline is observed, with ROA reaching a trough of 17.45% in March 2024. Following this low point, a consistent recovery trend emerges, with ROA climbing steadily to reach a peak of 28.57% by September 2026. This suggests a strengthening of fundamental earnings power relative to the asset base in the latter half of the period.
Financial Leverage Dynamics
A sharp anomaly occurs in June 2022, where the financial leverage ratio spikes to 8.99, compared to a baseline of approximately 2.89 in the preceding quarters. Following this peak, a gradual and consistent deleveraging trend is evident. The leverage ratio descends from 8.99 to 2.82 by September 2026, effectively returning the capital structure to levels seen at the start of the analysis period.
Return on Equity (ROE) Decomposition
The ROE performance is characterized by three distinct phases. First, a period of stability (September 2021 to March 2022) where ROE ranged from 70.61% to 77.19%. Second, a period of extreme amplification (June 2022 to June 2023) where the spike in financial leverage drove ROE to a maximum of 237.04%, despite relatively stable ROA. Third, a normalization phase (September 2023 to September 2026) where ROE stabilizes between 76.08% and 92.27%. During this final phase, the downward pressure from reduced financial leverage is offset by the improving ROA, resulting in a more sustainable and balanced equity return.

In summary, the peak ROE observed in 2022 was a function of increased financial risk via leverage rather than operational growth. The subsequent transition indicates a shift toward a more conservative capital structure paired with improving asset productivity, leading to a stabilized ROE profile by 2026.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


Three-Component Disaggregation of ROE

KLA Corp., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Sep 30, 2026 80.61% = 36.25% × 0.79 × 2.82
Jun 30, 2026 76.08% = 35.57% × 0.76 × 2.83
Mar 31, 2026 80.11% = 35.66% × 0.78 × 2.89
Dec 31, 2025 83.39% = 35.76% × 0.76 × 3.06
Sep 30, 2025 84.99% = 33.83% × 0.77 × 3.27
Jun 30, 2025 86.56% = 33.41% × 0.76 × 3.42
Mar 31, 2025 92.27% = 31.99% × 0.76 × 3.79
Dec 31, 2024 89.51% = 29.58% × 0.72 × 4.19
Sep 30, 2024 83.33% = 28.92% × 0.65 × 4.41
Jun 30, 2024 82.00% = 28.15% × 0.64 × 4.58
Mar 31, 2024 84.34% = 27.19% × 0.64 × 4.83
Dec 31, 2023 88.92% = 27.98% × 0.68 × 4.69
Sep 30, 2023 103.76% = 30.51% × 0.72 × 4.73
Jun 30, 2023 116.01% = 32.27% × 0.75 × 4.82
Mar 31, 2023 130.76% = 33.01% × 0.78 × 5.10
Dec 31, 2022 136.01% = 33.77% × 0.76 × 5.27
Sep 30, 2022 156.01% = 33.28% × 0.75 × 6.24
Jun 30, 2022 237.04% = 36.06% × 0.73 × 8.99
Mar 31, 2022 77.19% = 36.41% × 0.72 × 2.95
Dec 31, 2021 73.76% = 36.57% × 0.70 × 2.89
Sep 30, 2021 70.61% = 36.52% × 0.67 × 2.89

Based on: 10-Q (reporting date: 2026-09-30), 10-K (reporting date: 2026-06-30), 10-Q (reporting date: 2026-03-31), 10-Q (reporting date: 2025-12-31), 10-Q (reporting date: 2025-09-30), 10-K (reporting date: 2025-06-30), 10-Q (reporting date: 2025-03-31), 10-Q (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 10-K (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-Q (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-K (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-Q (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-K (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-Q (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30).


The Return on Equity (ROE) demonstrated significant volatility throughout the observed period, characterized by a dramatic surge in mid-2022 followed by a sustained period of normalization. While operational efficiency metrics experienced moderate cyclical fluctuations, the primary driver of the extreme variance in ROE was the aggressive expansion and subsequent contraction of financial leverage.

Net Profit Margin
Profitability remained relatively stable at approximately 36% during the initial quarters, followed by a gradual decline that reached a trough of 27.19% in March 2024. A consistent recovery phase is observed from June 2024 onward, with the margin returning to 36.25% by September 2026, indicating a restoration of pricing power or cost management efficiency.
Asset Turnover
Asset utilization showed a steady upward trajectory from 0.67 in September 2021 to a peak of 0.78 in March 2023. A subsequent dip to 0.64 occurred in the first half of 2024, coinciding with the low point of profit margins. However, the ratio recovered steadily, ending the period at its highest point of 0.79, which suggests improved efficiency in generating revenue from the asset base.
Financial Leverage
Financial leverage was the most volatile component of the DuPont analysis. After maintaining a baseline near 2.9, the ratio spiked sharply to 8.99 in June 2022. This leverage then entered a long-term decompression phase, steadily declining over several years to reach 2.82 by September 2026. This movement indicates a significant shift in the capital structure, moving from a highly leveraged position back to a more conservative equity-heavy base.
ROE Synthesis
The peak ROE of 237.04% in June 2022 was not a result of operational excellence, but was predominantly driven by the spike in financial leverage. As leverage normalized and profit margins temporarily compressed, ROE declined toward the 80% range. By the end of the period, the ROE remained high at 80.61%, supported by the recovery of net profit margins and asset turnover, despite the reduction in financial leverage to historical levels.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


Five-Component Disaggregation of ROE

KLA Corp., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Sep 30, 2026 80.61% = 0.86 × 0.96 × 44.13% × 0.79 × 2.82
Jun 30, 2026 76.08% = 0.86 × 0.95 × 43.38% × 0.76 × 2.83
Mar 31, 2026 80.11% = 0.87 × 0.95 × 43.29% × 0.78 × 2.89
Dec 31, 2025 83.39% = 0.87 × 0.95 × 43.30% × 0.76 × 3.06
Sep 30, 2025 84.99% = 0.87 × 0.94 × 41.25% × 0.77 × 3.27
Jun 30, 2025 86.56% = 0.87 × 0.94 × 40.69% × 0.76 × 3.42
Mar 31, 2025 92.27% = 0.87 × 0.93 × 39.59% × 0.76 × 3.79
Dec 31, 2024 89.51% = 0.87 × 0.92 × 37.04% × 0.72 × 4.19
Sep 30, 2024 83.33% = 0.87 × 0.91 × 36.43% × 0.65 × 4.41
Jun 30, 2024 82.00% = 0.87 × 0.91 × 35.68% × 0.64 × 4.58
Mar 31, 2024 84.34% = 0.86 × 0.91 × 34.61% × 0.64 × 4.83
Dec 31, 2023 88.92% = 0.87 × 0.91 × 35.32% × 0.68 × 4.69
Sep 30, 2023 103.76% = 0.87 × 0.92 × 38.04% × 0.72 × 4.73
Jun 30, 2023 116.01% = 0.89 × 0.93 × 38.93% × 0.75 × 4.82
Mar 31, 2023 130.76% = 0.89 × 0.94 × 39.81% × 0.78 × 5.10
Dec 31, 2022 136.01% = 0.88 × 0.95 × 40.46% × 0.76 × 5.27
Sep 30, 2022 156.01% = 0.86 × 0.95 × 40.49% × 0.75 × 6.24
Jun 30, 2022 237.04% = 0.95 × 0.96 × 39.62% × 0.73 × 8.99
Mar 31, 2022 77.19% = 0.97 × 0.95 × 39.35% × 0.72 × 2.95
Dec 31, 2021 73.76% = 0.98 × 0.95 × 39.16% × 0.70 × 2.89
Sep 30, 2021 70.61% = 1.03 × 0.94 × 37.51% × 0.67 × 2.89

Based on: 10-Q (reporting date: 2026-09-30), 10-K (reporting date: 2026-06-30), 10-Q (reporting date: 2026-03-31), 10-Q (reporting date: 2025-12-31), 10-Q (reporting date: 2025-09-30), 10-K (reporting date: 2025-06-30), 10-Q (reporting date: 2025-03-31), 10-Q (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 10-K (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-Q (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-K (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-Q (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-K (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-Q (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30).


The Return on Equity (ROE) exhibited significant volatility over the analyzed period, characterized by a massive surge in mid-2022 followed by a gradual normalization. ROE rose from 70.61% in September 2021 to a peak of 237.04% in June 2022, before steadily declining to 80.61% by September 2026. This trajectory indicates that the extreme peaks in shareholder returns were driven by temporary structural shifts rather than sustainable operational growth.

Financial Leverage
This component was the primary driver of ROE volatility. Leverage remained stable at approximately 2.89 until June 2022, where it spiked to 8.99. Following this peak, a consistent deleveraging trend occurred, with the ratio descending to 2.82 by September 2026. The sharp increase and subsequent decline in leverage mirror the movement of the overall ROE, suggesting that the 2022 spike was a result of a significant reduction in equity or a temporary increase in total liabilities.
EBIT Margin
Operational profitability demonstrated a general upward trajectory with some mid-period fluctuation. The margin expanded from 37.51% in September 2021 to a peak of 40.49% in September 2022. A contraction occurred between December 2023 and March 2024, hitting a low of 34.61%, before recovering strongly to reach 44.13% by September 2026. This indicates a long-term improvement in operating efficiency and pricing power.
Asset Turnover
Asset utilization remained relatively stable, fluctuating within a narrow band. The ratio improved from 0.67 in September 2021 to a peak of 0.78 in March 2023, followed by a dip to 0.64 in June 2024. It recovered toward the end of the period, ending at 0.79 in September 2026, suggesting a consistent ability to generate sales from the asset base.
Tax Burden
The tax burden remained largely stable after an initial decline. It started at 1.03 in September 2021 and settled into a range between 0.86 and 0.89 for the remainder of the period. This stability indicates a consistent effective tax rate with no major structural changes in tax obligations.
Interest Burden
The interest burden showed minimal variance, remaining between 0.91 and 0.96 throughout the entire timeframe. This suggests that interest expenses remained well-managed and did not significantly impact the net income relative to operating profit, regardless of the fluctuations in financial leverage.

In summary, while operational metrics such as EBIT margin and asset turnover showed steady long-term improvement, the dramatic fluctuation in ROE was almost exclusively attributable to changes in financial leverage. The return to a leverage ratio of 2.82 by September 2026 aligns the ROE back to its historical baseline, albeit supported by a stronger operating margin than was present at the start of the period.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


Two-Component Disaggregation of ROA

KLA Corp., decomposition of ROA (quarterly data)

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Sep 30, 2026 28.57% = 36.25% × 0.79
Jun 30, 2026 26.91% = 35.57% × 0.76
Mar 31, 2026 27.68% = 35.66% × 0.78
Dec 31, 2025 27.26% = 35.76% × 0.76
Sep 30, 2025 25.96% = 33.83% × 0.77
Jun 30, 2025 25.28% = 33.41% × 0.76
Mar 31, 2025 24.33% = 31.99% × 0.76
Dec 31, 2024 21.39% = 29.58% × 0.72
Sep 30, 2024 18.92% = 28.92% × 0.65
Jun 30, 2024 17.90% = 28.15% × 0.64
Mar 31, 2024 17.45% = 27.19% × 0.64
Dec 31, 2023 18.95% = 27.98% × 0.68
Sep 30, 2023 21.95% = 30.51% × 0.72
Jun 30, 2023 24.07% = 32.27% × 0.75
Mar 31, 2023 25.64% = 33.01% × 0.78
Dec 31, 2022 25.79% = 33.77% × 0.76
Sep 30, 2022 24.99% = 33.28% × 0.75
Jun 30, 2022 26.37% = 36.06% × 0.73
Mar 31, 2022 26.21% = 36.41% × 0.72
Dec 31, 2021 25.57% = 36.57% × 0.70
Sep 30, 2021 24.46% = 36.52% × 0.67

Based on: 10-Q (reporting date: 2026-09-30), 10-K (reporting date: 2026-06-30), 10-Q (reporting date: 2026-03-31), 10-Q (reporting date: 2025-12-31), 10-Q (reporting date: 2025-09-30), 10-K (reporting date: 2025-06-30), 10-Q (reporting date: 2025-03-31), 10-Q (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 10-K (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-Q (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-K (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-Q (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-K (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-Q (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30).


The Return on Assets (ROA) exhibited a cyclical trajectory over the observed period, characterized by an initial phase of stability, a pronounced contraction reaching a trough in early 2024, and a subsequent robust recovery that surpassed previous peaks.

Net Profit Margin Analysis
Profitability remained relatively stable at approximately 36% through the first half of 2022. A gradual downward trend followed, with the net profit margin contracting to a minimum of 27.19% by March 31, 2024. This decline suggests a period of compressed margins, likely due to increased operating costs or pricing pressures. From April 2024 onward, a consistent recovery is observed, with the margin expanding steadily to reach 36.25% by September 30, 2026.
Asset Turnover Analysis
Asset utilization showed a positive trend in the early stages, rising from 0.67 in September 2021 to 0.78 by March 2023. A subsequent decline occurred, with the ratio dropping to a low of 0.64 between March and June 2024, indicating a period where revenue growth lagged behind asset accumulation. Efficiency improved significantly in the following quarters, peaking at 0.79 by September 30, 2026, reflecting optimized asset deployment.
ROA Composite Drivers
The overall ROA performance was driven by the synchronized movement of both profitability and efficiency components. The decline in ROA from 26.37% in June 2022 to a low of 17.45% in March 2024 was a result of the simultaneous erosion of net profit margins and asset turnover. The subsequent recovery to 28.57% by September 2026 was amplified by the concurrent improvement in both metrics, demonstrating a compounding effect that strengthened the company's ability to generate earnings from its asset base.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


Four-Component Disaggregation of ROA

KLA Corp., decomposition of ROA (quarterly data)

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Sep 30, 2026 28.57% = 0.86 × 0.96 × 44.13% × 0.79
Jun 30, 2026 26.91% = 0.86 × 0.95 × 43.38% × 0.76
Mar 31, 2026 27.68% = 0.87 × 0.95 × 43.29% × 0.78
Dec 31, 2025 27.26% = 0.87 × 0.95 × 43.30% × 0.76
Sep 30, 2025 25.96% = 0.87 × 0.94 × 41.25% × 0.77
Jun 30, 2025 25.28% = 0.87 × 0.94 × 40.69% × 0.76
Mar 31, 2025 24.33% = 0.87 × 0.93 × 39.59% × 0.76
Dec 31, 2024 21.39% = 0.87 × 0.92 × 37.04% × 0.72
Sep 30, 2024 18.92% = 0.87 × 0.91 × 36.43% × 0.65
Jun 30, 2024 17.90% = 0.87 × 0.91 × 35.68% × 0.64
Mar 31, 2024 17.45% = 0.86 × 0.91 × 34.61% × 0.64
Dec 31, 2023 18.95% = 0.87 × 0.91 × 35.32% × 0.68
Sep 30, 2023 21.95% = 0.87 × 0.92 × 38.04% × 0.72
Jun 30, 2023 24.07% = 0.89 × 0.93 × 38.93% × 0.75
Mar 31, 2023 25.64% = 0.89 × 0.94 × 39.81% × 0.78
Dec 31, 2022 25.79% = 0.88 × 0.95 × 40.46% × 0.76
Sep 30, 2022 24.99% = 0.86 × 0.95 × 40.49% × 0.75
Jun 30, 2022 26.37% = 0.95 × 0.96 × 39.62% × 0.73
Mar 31, 2022 26.21% = 0.97 × 0.95 × 39.35% × 0.72
Dec 31, 2021 25.57% = 0.98 × 0.95 × 39.16% × 0.70
Sep 30, 2021 24.46% = 1.03 × 0.94 × 37.51% × 0.67

Based on: 10-Q (reporting date: 2026-09-30), 10-K (reporting date: 2026-06-30), 10-Q (reporting date: 2026-03-31), 10-Q (reporting date: 2025-12-31), 10-Q (reporting date: 2025-09-30), 10-K (reporting date: 2025-06-30), 10-Q (reporting date: 2025-03-31), 10-Q (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 10-K (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-Q (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-K (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-Q (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-K (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-Q (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30).


The Return on Assets (ROA) exhibits a cyclical pattern characterized by an initial period of stability, a significant contraction between late 2022 and early 2024, and a robust recovery leading into late 2026. ROA peaked early in the series at 26.37% in June 2022 before declining to a trough of 17.45% in March 2024. Subsequently, a consistent upward trajectory is observed, with ROA reaching a series high of 28.57% by September 2026.

EBIT Margin
Operating profitability served as a primary driver of ROA volatility. The EBIT margin increased from 37.51% in September 2021 to a peak of 40.49% in September 2022. A notable contraction followed, with the margin dropping to 34.61% by March 2024. This was followed by a period of sustained expansion, ultimately reaching 44.13% by September 2026, indicating significant improvements in operational efficiency and pricing power during the latter half of the period.
Asset Turnover
Asset utilization followed a trend closely correlated with the EBIT margin. Efficiency improved from 0.67 in September 2021 to 0.78 in March 2023. A decline was observed during the period of ROA contraction, with turnover hitting a low of 0.64 in the first half of 2024. The recovery phase saw asset turnover return to growth, ending at 0.79 in September 2026, suggesting a successful alignment of asset growth with revenue generation.
Tax Burden
The tax burden remained relatively stable for the majority of the analyzed timeframe. After an initial shift from 1.03 in September 2021 to 0.86 in September 2022, the ratio maintained a tight range between 0.86 and 0.89. This stability indicates that changes in net income relative to pre-tax income were not driven by significant fluctuations in effective tax rates.
Interest Burden
The interest burden exhibited minimal volatility, fluctuating within a narrow band between 0.91 and 0.96. A slight dip to 0.91 occurred between December 2023 and June 2024, coinciding with the period of lowest ROA, which suggests a temporary increase in interest expense relative to EBIT. However, the ratio recovered to 0.96 by September 2026, reflecting a strong capacity to service debt from operating profits.

Overall, the disaggregation of ROA reveals that the mid-period decline was a result of simultaneous pressure on both operating margins and asset turnover. The subsequent recovery and eventual record-high ROA were driven by a synergistic increase in both EBIT margin and asset efficiency, while the tax and interest burdens remained neutral factors in the overall performance trend.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


Disaggregation of Net Profit Margin

KLA Corp., decomposition of net profit margin ratio (quarterly data)

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Sep 30, 2026 36.25% = 0.86 × 0.96 × 44.13%
Jun 30, 2026 35.57% = 0.86 × 0.95 × 43.38%
Mar 31, 2026 35.66% = 0.87 × 0.95 × 43.29%
Dec 31, 2025 35.76% = 0.87 × 0.95 × 43.30%
Sep 30, 2025 33.83% = 0.87 × 0.94 × 41.25%
Jun 30, 2025 33.41% = 0.87 × 0.94 × 40.69%
Mar 31, 2025 31.99% = 0.87 × 0.93 × 39.59%
Dec 31, 2024 29.58% = 0.87 × 0.92 × 37.04%
Sep 30, 2024 28.92% = 0.87 × 0.91 × 36.43%
Jun 30, 2024 28.15% = 0.87 × 0.91 × 35.68%
Mar 31, 2024 27.19% = 0.86 × 0.91 × 34.61%
Dec 31, 2023 27.98% = 0.87 × 0.91 × 35.32%
Sep 30, 2023 30.51% = 0.87 × 0.92 × 38.04%
Jun 30, 2023 32.27% = 0.89 × 0.93 × 38.93%
Mar 31, 2023 33.01% = 0.89 × 0.94 × 39.81%
Dec 31, 2022 33.77% = 0.88 × 0.95 × 40.46%
Sep 30, 2022 33.28% = 0.86 × 0.95 × 40.49%
Jun 30, 2022 36.06% = 0.95 × 0.96 × 39.62%
Mar 31, 2022 36.41% = 0.97 × 0.95 × 39.35%
Dec 31, 2021 36.57% = 0.98 × 0.95 × 39.16%
Sep 30, 2021 36.52% = 1.03 × 0.94 × 37.51%

Based on: 10-Q (reporting date: 2026-09-30), 10-K (reporting date: 2026-06-30), 10-Q (reporting date: 2026-03-31), 10-Q (reporting date: 2025-12-31), 10-Q (reporting date: 2025-09-30), 10-K (reporting date: 2025-06-30), 10-Q (reporting date: 2025-03-31), 10-Q (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 10-K (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-Q (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-K (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-Q (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-K (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-Q (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30).


The net profit margin exhibited a cyclical trajectory over the analyzed period, characterized by an initial phase of stability, a significant contraction between late 2022 and early 2024, and a subsequent recovery reaching levels comparable to the start of the period by late 2026. The margin declined from a peak of 36.57% in December 2021 to a trough of 27.19% in March 2024, before rebounding to 36.25% by September 2026.

EBIT Margin Trends
The EBIT margin served as the primary driver of volatility in overall profitability. It initially expanded from 37.51% in September 2021 to a peak of 40.49% in September 2022. A downward trend followed, with the margin compressing to 34.61% by March 2024. However, a strong recovery phase began in mid-2024, leading to sustained growth that culminated in a period high of 44.13% in September 2026, suggesting significant improvements in operational efficiency or pricing power during the latter half of the sequence.
Tax Burden Analysis
A structural shift in the tax burden is observed in 2022. The ratio started above unity at 1.03 in September 2021, indicating a period of tax benefits or credits. This transitioned to a consistent range between 0.86 and 0.89 starting in September 2022. For the remainder of the period through 2026, the tax burden remained remarkably stable at approximately 0.86 to 0.87, implying a neutralized impact on the volatility of the net profit margin after the initial 2022 adjustment.
Interest Burden Evaluation
The interest burden remained relatively stable, fluctuating within a narrow band between 0.91 and 0.96. A slight dip to 0.91 occurred between December 2023 and June 2024, coinciding with the period of lowest net profit margins. By September 2026, the ratio recovered to 0.96. The limited variance in this ratio indicates that interest expenses had a marginal influence on the net profit margin compared to operational performance and tax adjustments.
Synthesis of Net Profit Margin Disaggregation
The disaggregation reveals that the contraction in net profit margin observed between 2022 and 2024 was almost exclusively driven by the decline in the EBIT margin, as the tax burden had stabilized and the interest burden remained largely constant. Conversely, the recovery of the net profit margin from March 2024 onward was fueled by the expansion of the EBIT margin, which offset the consistently lower tax burden ratio to restore bottom-line profitability.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?