Decomposing ROE involves expressing net income divided by shareholders’ equity as the product of component ratios.
Two-Component Disaggregation of ROE
| ROE | = | ROA | × | Financial Leverage | |
|---|---|---|---|---|---|
| Dec 31, 2021 | 8.59% | = | 4.24% | × | 2.03 |
| Dec 31, 2020 | 5.56% | = | 2.66% | × | 2.09 |
| Dec 31, 2019 | 5.39% | = | 2.53% | × | 2.13 |
| Dec 31, 2018 | 2.60% | = | 1.20% | × | 2.17 |
Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).
Return on Equity (ROE) exhibited a consistent and significant upward trajectory over the four-year period, increasing from 2.60% in 2018 to 8.59% in 2021. This growth indicates a substantial improvement in the returns generated for shareholders.
- Return on Assets (ROA)
- ROA demonstrated a strong positive trend, rising from 1.20% in 2018 to 4.24% in 2021. The most notable acceleration occurred between 2018 and 2019, where the ratio more than doubled, followed by continued steady growth through 2021, suggesting enhanced operational efficiency and better utilization of assets to generate earnings.
- Financial Leverage
- A gradual and consistent decline in financial leverage was observed, with the ratio decreasing from 2.17 in 2018 to 2.03 in 2021. This downward trend indicates a slight reduction in the company's reliance on debt relative to equity to finance its asset base.
- ROE Disaggregation Analysis
- The two-component analysis reveals that the expansion of ROE was driven entirely by the improvement in ROA. Typically, an increase in financial leverage can amplify ROE; however, in this instance, ROE increased despite a reduction in leverage. This confirms that the growth in shareholder returns was the result of fundamental operational improvements and increased asset profitability rather than financial engineering or increased debt exposure.
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
Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).
Return on Equity (ROE) exhibited a consistent upward trajectory from 2018 to 2021, rising from 2.60% to 8.59%. This expansion indicates a significant improvement in the ability to generate profits from shareholders' equity over the analyzed period.
- Net Profit Margin
- A strong positive trend is observed in profitability, with the net profit margin increasing from 7.87% in 2018 to 16.92% by 2021. The most substantial acceleration occurred between 2020 and 2021, suggesting significant improvements in cost management or pricing strategies.
- Asset Turnover
- Operational efficiency improved steadily, as evidenced by the asset turnover ratio increasing from 0.15 in 2018 to 0.25 in 2021. This indicates a more effective utilization of the asset base to generate sales revenue.
- Financial Leverage
- A gradual and consistent decline in financial leverage is noted, moving from 2.17 in 2018 down to 2.03 in 2021. This indicates a reduction in the reliance on debt to finance assets, thereby lowering the financial risk profile.
The growth in ROE was primarily driven by the synergistic effects of expanding profit margins and increasing asset efficiency. Because the rise in ROE occurred despite a decrease in financial leverage, the improvement in shareholder returns is attributed to fundamental operational enhancements rather than the amplification of returns through increased debt.
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
Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).
The Return on Equity (ROE) demonstrated a consistent and significant upward trajectory over the four-year period, increasing from 2.60% in 2018 to 8.59% in 2021. This growth was driven primarily by gains in operational efficiency and a reduction in the relative burden of interest expenses, which more than offset a gradual decline in financial leverage.
- Operational Efficiency
- A strong positive trend is observed in the EBIT Margin, which rose from 16.66% in 2018 to 26.01% in 2021, indicating improved profitability at the operating level. Simultaneously, Asset Turnover increased steadily from 0.15 to 0.25, signaling an enhanced ability to generate revenue from the company's asset base.
- Financing and Tax Burdens
- The Interest Burden showed a marked improvement, rising from 0.64 in 2018 to 0.85 in 2021. This suggests a reduction in the impact of interest expenses relative to operating income. The Tax Burden remained relatively stable, with a marginal increase from 0.74 to 0.77, indicating a consistent tax environment over the period.
- Capital Structure
- Financial Leverage exhibited a slow but steady decline, moving from 2.17 in 2018 to 2.03 in 2021. Because ROE increased while leverage decreased, the growth in shareholder returns is attributable to fundamental operational and financial improvements rather than an increase in debt-funded risk.
Overall, the five-component disaggregation reveals that the expansion of ROE was the result of a synergistic combination of higher operating margins, better asset utilization, and lowered interest costs, all while the company moderately deleveraged its balance sheet.
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
| ROA | = | Net Profit Margin | × | Asset Turnover | |
|---|---|---|---|---|---|
| Dec 31, 2021 | 4.24% | = | 16.92% | × | 0.25 |
| Dec 31, 2020 | 2.66% | = | 11.40% | × | 0.23 |
| Dec 31, 2019 | 2.53% | = | 11.28% | × | 0.22 |
| Dec 31, 2018 | 1.20% | = | 7.87% | × | 0.15 |
Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).
Return on Assets (ROA) demonstrated a consistent upward trajectory over the four-year period, increasing from 1.20% in 2018 to 4.24% in 2021. This growth is the result of simultaneous improvements in both operational profitability and asset utilization efficiency.
- Net Profit Margin
- A substantial increase in profitability is observed, with the margin rising from 7.87% in 2018 to 16.92% in 2021. The most pronounced expansion occurred between 2020 and 2021, where the margin grew by 5.52 percentage points, suggesting enhanced cost control or increased pricing power during this interval.
- Asset Turnover
- Efficiency in asset utilization improved steadily, moving from a ratio of 0.15 in 2018 to 0.25 in 2021. This indicates a progressive increase in the volume of revenue generated per unit of assets employed, reflecting improved operational scalability.
The disaggregation of ROA reveals that while both components contributed to the overall increase, the expansion of the Net Profit Margin served as the primary driver of growth, particularly in the final year of the analyzed period. The combined effect of rising margins and increasing asset turnover led to a more than threefold increase in the overall return on assets from 2018 to 2021.
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
Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).
Return on Assets (ROA) demonstrated a consistent and significant upward trajectory between 2018 and 2021, rising from 1.20% to 4.24%. This expansion is attributable to simultaneous improvements in operational efficiency, asset utilization, and a reduction in the relative impact of financial obligations.
- Operational Profitability
- The EBIT Margin increased from 16.66% in 2018 to 26.01% in 2021. Although a slight contraction occurred in 2020, where the margin dipped to 20.29%, the overall trend reflects a strengthening of core operating profitability over the analyzed period.
- Asset Utilization
- Asset Turnover exhibited steady growth, increasing from 0.15 in 2018 to 0.25 in 2021. This positive trend indicates a more efficient use of the asset base to generate revenue, providing a compounding effect on the overall return.
- Interest Burden
- The Interest Burden ratio improved substantially, rising from 0.64 in 2018 to 0.85 in 2021. The movement of this ratio closer to 1.0 suggests that interest expenses consumed a smaller portion of operating income over time, thereby increasing the amount of profit available to shareholders.
- Tax Burden
- The Tax Burden remained relatively stable, with a slight increase from 0.74 in 2018 to 0.77 in 2021. This stability indicates that tax efficiency remained constant and did not act as a significant drag or driver of the overall ROA fluctuations.
The comprehensive analysis reveals that the growth in ROA was not driven by a single factor but by a synergistic improvement across most DuPont components. The most pronounced contributions came from the expansion of the EBIT margin and the reduction of the interest burden, supported by a continuous improvement in asset turnover.
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
Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).
The net profit margin exhibited a consistent and significant upward trajectory from 2018 to 2021, increasing from 7.87% to 16.92%. This expansion is the result of simultaneous improvements in operating efficiency, financing costs, and tax management.
- EBIT Margin
- Operational profitability served as a primary driver of the overall margin expansion. The EBIT margin rose from 16.66% in 2018 to 26.01% in 2021. Although a slight contraction occurred in 2020, the general trend reflects a substantial increase in core operating efficiency and a stronger ability to convert revenue into operating income.
- Interest Burden
- A steady improvement in the interest burden ratio is observed, rising from 0.64 in 2018 to 0.85 in 2021. This trend indicates that interest expenses consumed a progressively smaller share of operating profits over the four-year period, suggesting more favorable debt servicing conditions or a reduction in relative leverage.
- Tax Burden
- The tax burden remained relatively stable with a slight positive trend, moving from 0.74 in 2018 to 0.77 in 2021. This indicates a marginal improvement in tax efficiency, meaning a slightly higher percentage of pre-tax income was retained as net income.
The cumulative effect of these three components resulted in a more than twofold increase in the net profit margin. While the tax and interest burdens provided steady support, the most aggressive contribution to the bottom-line growth originated from the expansion of the EBIT margin, particularly between 2020 and 2021.
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?