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 27, 2014 | 23.89% | = | 4.55% | × | 5.26 |
| Dec 28, 2013 | 52.34% | = | 11.73% | × | 4.46 |
| Dec 29, 2012 | 45.97% | = | 7.04% | × | 6.53 |
Based on: 10-K (reporting date: 2014-12-27), 10-K (reporting date: 2013-12-28), 10-K (reporting date: 2012-12-29).
Return on Equity experienced significant volatility between 2012 and 2014, reaching a peak in 2013 before declining sharply in 2014. This fluctuation was driven by the interacting dynamics of operational asset efficiency and the application of financial leverage.
- Return on Assets (ROA)
- Asset productivity demonstrated a non-linear trend, rising from 7.04% in 2012 to a peak of 11.73% in 2013. This improvement indicates a period of increased efficiency in generating earnings from the asset base. However, a substantial contraction occurred in 2014, with ROA falling to 4.55%, representing a significant decrease in operational profitability relative to total assets.
- Financial Leverage
- The leverage ratio showed an inverse relationship with ROA in the first year of the period, decreasing from 6.53 in 2012 to 4.46 in 2013. This indicates a reduction in the reliance on debt to amplify returns. In 2014, leverage increased to 5.26, suggesting a moderate shift back toward a more leveraged capital structure.
- Two-Component ROE Synthesis
- The peak ROE of 52.34% in 2013 was primarily driven by the strong performance in ROA, which more than compensated for the reduction in financial leverage. In contrast, the decline of ROE to 23.89% in 2014 was fundamentally caused by the sharp deterioration in ROA; the moderate increase in financial leverage during that year was insufficient to offset the loss in underlying asset productivity.
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
| ROE | = | Net Profit Margin | × | Asset Turnover | × | Financial Leverage | |
|---|---|---|---|---|---|---|---|
| Dec 27, 2014 | 23.89% | = | 5.73% | × | 0.79 | × | 5.26 |
| Dec 28, 2013 | 52.34% | = | 14.90% | × | 0.79 | × | 4.46 |
| Dec 29, 2012 | 45.97% | = | 8.95% | × | 0.79 | × | 6.53 |
Based on: 10-K (reporting date: 2014-12-27), 10-K (reporting date: 2013-12-28), 10-K (reporting date: 2012-12-29).
The Return on Equity (ROE) exhibited significant volatility over the three-year period, peaking at 52.34% in 2013 before experiencing a substantial contraction to 23.89% by 2014. This trajectory indicates a fluctuating ability to generate returns for shareholders, driven primarily by shifts in profitability and capital structure rather than operational efficiency.
- Net Profit Margin
- Profitability demonstrated a non-linear trend, increasing from 8.95% in 2012 to a peak of 14.90% in 2013, followed by a sharp decline to 5.73% in 2014. The margin compression in the final year represents the most significant downward driver of the overall ROE.
- Asset Turnover
- Operational efficiency remained completely stagnant throughout the observed period, with the asset turnover ratio holding constant at 0.79. This indicates that the company's ability to generate revenue from its asset base did not contribute to the changes in shareholder returns.
- Financial Leverage
- The equity multiplier showed fluctuation, decreasing from 6.53 in 2012 to 4.46 in 2013, and subsequently rising to 5.26 in 2014. While leverage remained high, the reduction in 2013 suggests a deleveraging process that occurred even as ROE increased, implying that the 2013 performance was driven exclusively by margin expansion.
- ROE Synthesis
- The DuPont decomposition reveals that the increase in ROE during 2013 was achieved through significant margin improvement, which more than offset a decrease in financial leverage. Conversely, the sharp decline in ROE in 2014 was primarily the result of a severe contraction in net profit margins, which was not sufficiently mitigated by the slight increase in financial leverage.
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
Based on: 10-K (reporting date: 2014-12-27), 10-K (reporting date: 2013-12-28), 10-K (reporting date: 2012-12-29).
The Return on Equity (ROE) demonstrated a non-linear trajectory, increasing from 45.97% in 2012 to a peak of 52.34% in 2013, followed by a significant contraction to 23.89% in 2014. The analysis indicates that the 2013 peak was primarily fueled by a substantial expansion in operating margins, while the subsequent decline in 2014 was the result of combined compression in EBIT margins and a deteriorating interest burden.
- Profitability and Efficiency
- The EBIT margin experienced high volatility, spiking to 25.20% in 2013 before dropping to a period low of 10.38% in 2014. This volatility served as the primary driver for the fluctuating ROE. Conversely, asset turnover remained completely stagnant at 0.79 across all three years, suggesting that the company's ability to generate revenue from its asset base remained unchanged.
- Financial Structure and Debt Cost
- Financial leverage shifted from a high of 6.53 in 2012 to 4.46 in 2013, with a subsequent increase to 5.26 in 2014. The interest burden remained relatively stable until 2014, when it fell to 0.74 from 0.89 in 2013, indicating that a larger portion of operating profit was consumed by interest expenses in the final year of the period.
- Taxation Impact
- The tax burden remained consistent between 2012 and 2013 at approximately 0.66 to 0.67, before increasing to 0.74 in 2014. This upward trend suggests a reduction in the effective tax drag on net income relative to previous years.
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
| ROA | = | Net Profit Margin | × | Asset Turnover | |
|---|---|---|---|---|---|
| Dec 27, 2014 | 4.55% | = | 5.73% | × | 0.79 |
| Dec 28, 2013 | 11.73% | = | 14.90% | × | 0.79 |
| Dec 29, 2012 | 7.04% | = | 8.95% | × | 0.79 |
Based on: 10-K (reporting date: 2014-12-27), 10-K (reporting date: 2013-12-28), 10-K (reporting date: 2012-12-29).
The analysis of the Return on Assets (ROA) reveals a volatile performance trend between 2012 and 2014, characterized by a significant peak in 2013 followed by a sharp contraction in 2014.
- Net Profit Margin
- A high degree of volatility is observed in profitability. The margin increased from 8.95% in 2012 to 14.90% in 2013, before experiencing a substantial decline to 5.73% in 2014. This indicates that the company's ability to convert revenue into actual profit fluctuated significantly over the three-year period.
- Asset Turnover
- Asset utilization efficiency remained entirely static, with a constant ratio of 0.79 recorded from 2012 through 2014. This suggests that there was no change in the efficiency with which the company employed its assets to generate sales.
- ROA Variance Attribution
- The fluctuations in ROA—rising from 7.04% in 2012 to 11.73% in 2013, and falling to 4.55% in 2014—are exclusively attributable to the volatility of the Net Profit Margin. Since the Asset Turnover ratio remained unchanged, the overall return on assets was driven entirely by changes in profit margins rather than improvements or declines in operational asset efficiency.
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
Based on: 10-K (reporting date: 2014-12-27), 10-K (reporting date: 2013-12-28), 10-K (reporting date: 2012-12-29).
The Return on Assets (ROA) exhibited significant volatility over the three-year period, peaking at 11.73% in December 2013 before declining sharply to 4.55% by December 2014. A four-component disaggregation reveals that these fluctuations were primarily driven by operational profitability and financial burdens, as asset utilization remained entirely static.
- Operational Profitability and Asset Efficiency
- The EBIT margin showed substantial instability, increasing from 14.78% in 2012 to a high of 25.20% in 2013, followed by a significant contraction to 10.38% in 2014. In contrast, the asset turnover ratio remained constant at 0.79 across all three years, indicating that the company's ability to generate revenue from its asset base did not contribute to the changes in overall return.
- Financial and Tax Burdens
- The interest burden remained relatively stable at 0.90 in 2012 and 0.89 in 2013, but experienced a notable decrease to 0.74 in 2014, suggesting a higher relative cost of debt servicing against operating income. The tax burden remained steady between 2012 and 2013 before improving to 0.74 in 2014, which indicates that a smaller portion of earnings was lost to taxes in the final year.
- Integrated ROA Drivers
- The surge in ROA observed in 2013 was almost exclusively the result of the expansion in the EBIT margin. The subsequent decline in 2014 was driven by a combination of a severely compressed EBIT margin and a deteriorating interest burden, which together overwhelmed the positive impact of an improved tax burden.
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
| Net Profit Margin | = | Tax Burden | × | Interest Burden | × | EBIT Margin | |
|---|---|---|---|---|---|---|---|
| Dec 27, 2014 | 5.73% | = | 0.74 | × | 0.74 | × | 10.38% |
| Dec 28, 2013 | 14.90% | = | 0.66 | × | 0.89 | × | 25.20% |
| Dec 29, 2012 | 8.95% | = | 0.67 | × | 0.90 | × | 14.78% |
Based on: 10-K (reporting date: 2014-12-27), 10-K (reporting date: 2013-12-28), 10-K (reporting date: 2012-12-29).
The Net Profit Margin exhibited significant volatility over the analyzed period, increasing from 8.95% in 2012 to a peak of 14.90% in 2013, before experiencing a sharp contraction to 5.73% in 2014.
- Operating Profitability
- The EBIT Margin acted as the primary driver of net profit volatility. A substantial expansion from 14.78% in 2012 to 25.20% in 2013 fueled the growth in bottom-line profitability. However, this trend reversed in 2014, with the margin falling to 10.38%, indicating a decline in core operational efficiency.
- Interest Burden
- The Interest Burden remained relatively stable between 2012 and 2013, with ratios of 0.90 and 0.89, respectively. A significant decrease to 0.74 was observed in 2014, signaling that a larger portion of operating income was allocated to interest payments, which negatively impacted the final net margin.
- Tax Burden
- The Tax Burden remained consistent at 0.67 and 0.66 during 2012 and 2013. In 2014, the ratio improved to 0.74, suggesting a lower effective tax rate that partially mitigated the simultaneous declines in operating margin and interest burden.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
How can I help you?