Decomposing ROE involves expressing net income divided by shareholders’ equity as the product of component ratios.
Two-Component Disaggregation of ROE
Based on: 10-K (reporting date: 2026-09-03), 10-K (reporting date: 2025-08-28), 10-K (reporting date: 2024-08-29), 10-K (reporting date: 2023-08-31), 10-K (reporting date: 2022-09-01), 10-K (reporting date: 2021-09-02).
The financial performance from 2021 to 2026 is characterized by significant volatility in profitability, with the primary driver of equity returns being asset efficiency rather than changes in capital structure. The two-component disaggregation of Return on Equity (ROE) reveals a strong correlation between Return on Assets (ROA) and ROE, while financial leverage remained relatively stable throughout the period.
- Return on Assets (ROA)
- A cyclical pattern is evident in asset profitability. After an initial increase from 9.96% in 2021 to 13.11% in 2022, a sharp contraction occurred in 2023, with ROA falling to -9.08%. A recovery phase followed, moving to 1.12% in 2024 and 10.31% in 2025, culminating in a substantial surge to 43.38% by 2026. This indicates extreme fluctuations in the company's ability to generate profits from its asset base.
- Financial Leverage
- The leverage ratio exhibited minimal variance, maintaining a range between 1.33 and 1.54. A slight upward trend was observed between 2022 and 2024, peaking at 1.54, followed by a gradual decline to 1.42 in 2026. The stability of this ratio suggests that the company did not rely on aggressive debt expansion to amplify shareholder returns.
- Return on Equity (ROE)
- ROE mirrored the volatility of ROA, shifting from 17.41% in 2022 to -13.22% in 2023. The subsequent recovery aligned with the improvement in asset returns, reaching 15.76% in 2025 and peaking at 61.40% in 2026. Because financial leverage remained low and stable, the dramatic expansion of ROE in the final year is almost exclusively attributable to the exponential increase in ROA.
In summary, the analysis indicates that the company's equity returns are highly sensitive to operational performance. The modest use of financial leverage served as a consistent multiplier, but the overall trajectory of shareholder value was dictated by the severe volatility and eventual rapid growth of asset productivity.
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: 2026-09-03), 10-K (reporting date: 2025-08-28), 10-K (reporting date: 2024-08-29), 10-K (reporting date: 2023-08-31), 10-K (reporting date: 2022-09-01), 10-K (reporting date: 2021-09-02).
The Return on Equity (ROE) exhibits significant volatility over the observed six-year period, characterized by a severe contraction followed by an aggressive recovery and an eventual peak. From a baseline of 13.34% in 2021, ROE reached a nadir of -13.22% in 2023 before ascending to a high of 61.40% by 2026. This trajectory is primarily driven by extreme fluctuations in profitability and efficiency, while financial leverage remained a relatively stable component of the equity return equation.
- Net Profit Margin
- Profitability serves as the most volatile driver of ROE. A strong initial performance peaking at 28.24% in 2022 was followed by a precipitous decline to -37.54% in 2023, indicating a period of substantial operational losses. A subsequent recovery phase is evident, with margins returning to positive territory in 2024 (3.10%) and accelerating rapidly to 22.84% in 2025 and 63.80% in 2026, signaling an exceptional increase in bottom-line efficiency.
- Asset Turnover
- Asset utilization followed a similar cyclical pattern to profitability. The ratio remained stable around 0.46 to 0.47 between 2021 and 2022 before dropping to 0.24 in 2023, suggesting a decrease in the revenue generated per unit of asset during the downturn. A consistent upward trend followed, with the ratio improving to 0.36 in 2024, 0.45 in 2025, and reaching a peak of 0.68 in 2026, reflecting enhanced operational efficiency and revenue growth.
- Financial Leverage
- Financial leverage remained the most consistent of the three components, exerting minimal influence on the overall ROE variance. The ratio shifted slightly from 1.34 in 2021 to a peak of 1.54 in 2024, indicating a modest increase in the use of debt to finance assets during the recovery period. By 2026, leverage normalized to 1.42, suggesting that the surge in ROE was driven by operational excellence rather than increased financial risk.
The synthesis of these components reveals that the recovery in ROE was a result of simultaneous improvements in both profit margins and asset turnover. The extreme expansion of ROE in 2026 is specifically attributable to the synergistic effect of the highest recorded net profit margin (63.80%) and the highest asset turnover (0.68), coupled with a stable leverage profile.
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: 2026-09-03), 10-K (reporting date: 2025-08-28), 10-K (reporting date: 2024-08-29), 10-K (reporting date: 2023-08-31), 10-K (reporting date: 2022-09-01), 10-K (reporting date: 2021-09-02).
The Return on Equity (ROE) demonstrates extreme volatility over the analyzed period, shifting from a peak of 17.41% in 2022 to a deep negative of -13.22% in 2023, before projecting a substantial recovery to 61.40% by 2026. This performance trajectory is primarily dictated by cyclical swings in operational profitability and efficiency rather than changes in financial leverage.
- Operational Profitability
- The EBIT Margin is the most volatile component of the ROE disaggregation. A significant collapse occurred in 2023, where the margin fell to -33.90%, serving as the primary driver for the negative ROE in that year. This was followed by a steady recovery to 7.13% in 2024 and 27.13% in 2025, culminating in a projected surge to 74.96% by 2026, indicating a massive expansion in operating margins.
- Asset Utilization
- Asset Turnover exhibits a correlation with profitability trends. A decline to 0.24 in 2023 suggests a period of reduced revenue generation relative to the asset base. However, a consistent upward trend is observed thereafter, with the ratio rising to 0.36 in 2024, 0.45 in 2025, and reaching 0.68 by 2026, reflecting improved operational efficiency and asset productivity.
- Financial Leverage
- Financial Leverage remained relatively stable throughout the period, fluctuating within a narrow range between 1.33 and 1.54. A slight increase was noted during the 2023 and 2024 period, suggesting that the company maintained or slightly increased its debt levels during the operational downturn, though leverage was not a primary driver of the ROE volatility.
- Tax and Interest Burdens
- The Interest Burden and Tax Burden remained largely stable and near unity for most of the period, with the exception of 2024. In 2024, the Interest Burden dropped to 0.69 and the Tax Burden fell to 0.63, indicating a temporary increase in the impact of interest expenses and taxes on the net income relative to operating profit. By 2026, the Interest Burden is projected to reach 1.00, signifying a negligible impact of interest expenses on earnings.
Overall, the recovery and projected growth in ROE are fundamentally driven by a combination of drastic EBIT margin expansion and improved asset turnover, while the company's capital structure has remained consistently leveraged.
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
Based on: 10-K (reporting date: 2026-09-03), 10-K (reporting date: 2025-08-28), 10-K (reporting date: 2024-08-29), 10-K (reporting date: 2023-08-31), 10-K (reporting date: 2022-09-01), 10-K (reporting date: 2021-09-02).
The Return on Assets (ROA) exhibits significant volatility over the analyzed period, characterized by a severe contraction in 2023 followed by a robust multi-year recovery culminating in a period peak in 2026.
- Net Profit Margin
- Profitability experienced extreme fluctuations, beginning at 21.16% in 2021 and rising to 28.24% in 2022. A sharp reversal occurred in 2023, with the margin collapsing to -37.54%, signaling a period of substantial net losses. A consistent upward trend followed, with margins recovering to 3.10% in 2024, 22.84% in 2025, and reaching an exceptional high of 63.80% in 2026.
- Asset Turnover
- Asset utilization efficiency mirrored the profitability trend, though with less variance. The ratio remained stable between 0.46 and 0.47 from 2021 to 2022 before dropping to a low of 0.24 in 2023. Efficiency improved incrementally over the following years, rising to 0.36 in 2024 and 0.45 in 2025, before accelerating to a peak of 0.68 in 2026.
- ROA Synthesis
- The disaggregation of ROA reveals that the negative return of -9.08% in 2023 was the result of a dual decline in both profit margins and asset turnover. The subsequent recovery was driven by a synchronized improvement in both components. The final ROA of 43.38% in 2026 represents a synergistic peak, where record-level profitability was amplified by the highest observed rate of asset efficiency within the analyzed timeframe.
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: 2026-09-03), 10-K (reporting date: 2025-08-28), 10-K (reporting date: 2024-08-29), 10-K (reporting date: 2023-08-31), 10-K (reporting date: 2022-09-01), 10-K (reporting date: 2021-09-02).
The Return on Assets (ROA) exhibits extreme volatility over the analyzed period, characterized by a significant contraction followed by an aggressive recovery and expansion. After peaking at 13.11% in 2022, ROA plummeted to -9.08% in 2023, before rebounding to 1.12% in 2024 and accelerating sharply to 43.38% by 2026.
- Operating Efficiency (EBIT Margin)
- The EBIT margin serves as the primary driver of ROA volatility. A substantial decline is observed from a high of 31.74% in 2022 to a deep negative margin of -33.90% in 2023, indicating severe operational losses. This trend reversed significantly starting in 2024, with margins expanding to 7.13%, then 27.13% in 2025, and culminating in an exceptional 74.96% in 2026, suggesting a period of massive operational leverage and pricing power.
- Asset Utilization (Asset Turnover)
- Asset turnover followed a similar cyclical trajectory to operational margins. Efficiency declined from 0.47 in 2021 to a trough of 0.24 in 2023, reflecting underutilization of the asset base during the downturn. A consistent recovery trend is observed thereafter, with the ratio rising to 0.36 in 2024, 0.45 in 2025, and reaching a period high of 0.68 in 2026, indicating significantly improved revenue generation per unit of asset.
- Financial and Tax Burdens
- The interest burden remained relatively stable near 1.00 for most of the period, though a notable dip to 0.69 occurred in 2024, suggesting that interest expenses consumed a larger portion of operating income when EBIT was low. The tax burden showed more fluctuation, dropping sharply to 0.63 in 2024 before stabilizing between 0.85 and 0.88 in the final two years. By 2026, the interest burden reached 1.00, indicating that interest expenses had a negligible impact on the conversion of EBIT to net income.
The convergence of an expanding EBIT margin and increasing asset turnover resulted in the exponential growth of ROA in the final two years of the period. While financial and tax burdens caused temporary friction in 2024, the overwhelming influence of operational recovery and asset efficiency drove the final surge in overall 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?
Disaggregation of Net Profit Margin
Based on: 10-K (reporting date: 2026-09-03), 10-K (reporting date: 2025-08-28), 10-K (reporting date: 2024-08-29), 10-K (reporting date: 2023-08-31), 10-K (reporting date: 2022-09-01), 10-K (reporting date: 2021-09-02).
The net profit margin exhibits significant volatility over the analyzed period, characterized by a severe contraction in 2023 followed by a projected aggressive recovery through 2026.
- Operating Profitability
- The EBIT margin serves as the primary driver of overall profitability fluctuations. After reaching 31.74% in 2022, the margin plummeted to -33.90% in 2023. A consistent recovery trend is observed thereafter, with a projected surge to 74.96% by 2026, indicating a substantial improvement in operational efficiency and core earnings power.
- Interest Burden
- The interest burden remained relatively stable and close to 1.00 for the majority of the period, suggesting that interest expenses generally had a minimal impact on the conversion of operating profit to net income. A notable exception occurred in 2024, where the ratio declined to 0.69, indicating a temporary increase in the relative burden of debt servicing.
- Tax Burden
- The tax burden generally fluctuated within a range of 0.85 to 0.94. A significant deviation is observed in 2024, where the ratio dropped to 0.63. This decline suggests a higher effective tax impact or specific tax-related adjustments that contributed to the compression of the net profit margin during that year.
- Net Profit Margin Synthesis
- The net profit margin mirrors the trajectory of the EBIT margin, falling to -37.54% in 2023 before returning to positive territory. The projected increase to 63.80% by 2026 is primarily supported by the expected expansion of the EBIT margin, while the interest and tax burdens are forecast to stabilize, reducing the drag on 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?