Decomposing ROE involves expressing net income divided by shareholders’ equity as the product of component ratios.
Two-Component Disaggregation of ROE
Based on: 10-Q (reporting date: 2026-05-28), 10-Q (reporting date: 2026-02-26), 10-Q (reporting date: 2025-11-27), 10-K (reporting date: 2025-08-28), 10-Q (reporting date: 2025-05-29), 10-Q (reporting date: 2025-02-27), 10-Q (reporting date: 2024-11-28), 10-K (reporting date: 2024-08-29), 10-Q (reporting date: 2024-05-30), 10-Q (reporting date: 2024-02-29), 10-Q (reporting date: 2023-11-30), 10-K (reporting date: 2023-08-31), 10-Q (reporting date: 2023-06-01), 10-Q (reporting date: 2023-03-02), 10-Q (reporting date: 2022-12-01), 10-K (reporting date: 2022-09-01), 10-Q (reporting date: 2022-06-02), 10-Q (reporting date: 2022-03-03), 10-Q (reporting date: 2021-12-02), 10-K (reporting date: 2021-09-02), 10-Q (reporting date: 2021-06-03), 10-Q (reporting date: 2021-03-04), 10-Q (reporting date: 2020-12-03).
The return on equity (ROE) exhibits a distinct cyclical pattern characterized by an initial expansion phase, a severe contraction into negative territory, and a subsequent rapid recovery. The primary driver of these fluctuations is the operational performance of the assets rather than changes in the capital structure.
- Return on Assets (ROA) Trend
- A strong upward trajectory is observed from December 2020 (5.59%) through June 2022, where ROA peaked at 15.18%. This was followed by a sharp decline, with values turning negative in June 2023 and reaching a trough of -10.78% in November 2023. A consistent and aggressive recovery followed, with ROA climbing steadily to reach 37.63% by May 2026.
- Financial Leverage Stability
- Financial leverage remained relatively stable throughout the analyzed period, fluctuating within a narrow band between 1.32 and 1.54. A slight increase in leverage is noted during the period of operational decline, peaking at 1.54 between February 2024 and May 2025. Toward the end of the sequence, leverage decreased to 1.33 by May 2026, suggesting a reduction in debt reliance or an increase in equity relative to assets.
- ROE Disaggregation and Drivers
- The two-component disaggregation reveals that ROE movements are almost entirely correlated with ROA. During the peak of the downturn in November 2023, the slight increase in financial leverage (1.49) served to amplify the negative ROA, resulting in a deeper ROE trough of -16.02%. Conversely, the final surge in ROE to 50.11% was achieved despite a decreasing leverage ratio, confirming that the improvement in shareholder returns was driven fundamentally by surging asset profitability rather than financial engineering.
AI Ask an analyst for more
Three-Component Disaggregation of ROE
Based on: 10-Q (reporting date: 2026-05-28), 10-Q (reporting date: 2026-02-26), 10-Q (reporting date: 2025-11-27), 10-K (reporting date: 2025-08-28), 10-Q (reporting date: 2025-05-29), 10-Q (reporting date: 2025-02-27), 10-Q (reporting date: 2024-11-28), 10-K (reporting date: 2024-08-29), 10-Q (reporting date: 2024-05-30), 10-Q (reporting date: 2024-02-29), 10-Q (reporting date: 2023-11-30), 10-K (reporting date: 2023-08-31), 10-Q (reporting date: 2023-06-01), 10-Q (reporting date: 2023-03-02), 10-Q (reporting date: 2022-12-01), 10-K (reporting date: 2022-09-01), 10-Q (reporting date: 2022-06-02), 10-Q (reporting date: 2022-03-03), 10-Q (reporting date: 2021-12-02), 10-K (reporting date: 2021-09-02), 10-Q (reporting date: 2021-06-03), 10-Q (reporting date: 2021-03-04), 10-Q (reporting date: 2020-12-03).
The Return on Equity (ROE) exhibits a cyclical pattern characterized by an initial growth phase, a severe contraction, and a subsequent aggressive recovery. ROE rose from 7.51% in December 2020 to a peak of 20.12% in June 2022, before plunging to a low of -16.02% by November 2023. Following this trough, a strong upward trajectory is observed, with ROE reaching 50.11% by May 2026.
- Net Profit Margin
- Profitability serves as the primary driver of ROE volatility. The margin expanded steadily from 13.59% to a peak of 30.61% in June 2022. This was followed by a sharp decline into negative territory, bottoming at -42.47% in November 2023. The subsequent recovery is marked by a rapid transition from -7.20% in May 2024 to 55.91% by May 2026, indicating a significant restoration of pricing power or cost efficiency.
- Asset Turnover
- Asset utilization shows a correlation with the profitability cycle. Turnover increased from 0.41 to 0.50 during the initial growth period, then declined to a low of 0.24 in August 2023 during the period of negative margins. A consistent recovery in asset efficiency is evident from late 2023 onward, with the ratio climbing to 0.67 by May 2026, suggesting improved revenue generation per unit of asset.
- Financial Leverage
- The leverage ratio remained the most stable component of the DuPont analysis, fluctuating within a narrow range between 1.32 and 1.54. A slight increase in leverage was observed during the downturn, peaking at 1.54 in February 2024 and May 2025, which marginally amplified the impact of negative margins on ROE. Leverage then normalized to 1.33 by May 2026.
The overall analysis indicates that the dramatic swings in ROE are predominantly fueled by extreme volatility in net profit margins, supplemented by corresponding shifts in asset turnover. The final phase of the period is characterized by a synergistic improvement in both margin and efficiency, resulting in an exponential increase in shareholder returns.
AI Ask an analyst for more
Five-Component Disaggregation of ROE
Based on: 10-Q (reporting date: 2026-05-28), 10-Q (reporting date: 2026-02-26), 10-Q (reporting date: 2025-11-27), 10-K (reporting date: 2025-08-28), 10-Q (reporting date: 2025-05-29), 10-Q (reporting date: 2025-02-27), 10-Q (reporting date: 2024-11-28), 10-K (reporting date: 2024-08-29), 10-Q (reporting date: 2024-05-30), 10-Q (reporting date: 2024-02-29), 10-Q (reporting date: 2023-11-30), 10-K (reporting date: 2023-08-31), 10-Q (reporting date: 2023-06-01), 10-Q (reporting date: 2023-03-02), 10-Q (reporting date: 2022-12-01), 10-K (reporting date: 2022-09-01), 10-Q (reporting date: 2022-06-02), 10-Q (reporting date: 2022-03-03), 10-Q (reporting date: 2021-12-02), 10-K (reporting date: 2021-09-02), 10-Q (reporting date: 2021-06-03), 10-Q (reporting date: 2021-03-04), 10-Q (reporting date: 2020-12-03).
The Return on Equity (ROE) exhibits significant cyclical volatility, characterized by a period of growth peaking in mid-2022, a severe contraction reaching a trough in late 2023, and a subsequent aggressive recovery leading into 2026. This trajectory indicates a high sensitivity to operational performance and market conditions.
- Operating Profitability (EBIT Margin)
- The EBIT margin serves as the primary driver of ROE volatility. An upward trend was observed from December 2020 (15.73%) to a peak of 34.48% in June 2022. This was followed by a precipitous decline into negative territory, bottoming at -38.08% in November 2023. The subsequent recovery is marked by exponential growth, culminating in a margin of 65.70% by May 2026, suggesting a substantial shift in pricing power or cost structure.
- Asset Utilization (Asset Turnover)
- Asset turnover followed a pattern closely correlated with profitability. Efficiency increased from 0.41 in December 2020 to 0.50 in June 2022, before declining to a low of 0.24 in August 2023. A steady recovery is evident in the latter half of the period, with turnover reaching 0.67 by May 2026, indicating improved revenue generation per unit of asset.
- Financial Leverage
- Leverage remained relatively stable compared to operational metrics, fluctuating within a narrow band between 1.32 and 1.54. A slight increase in leverage coincided with the period of negative ROE, peaking at 1.54 in May 2024, before trending downward to 1.33 by May 2026. This suggests that debt levels were managed conservatively and were not the primary catalyst for the fluctuations in equity returns.
- Tax and Interest Burdens
- The interest burden remained high and stable for most of the period, with a notable exception in August 2024 where it dropped to 0.69 before recovering to 1.00 by May 2026. Similarly, the tax burden remained generally consistent between 0.85 and 0.94, though a significant dip to 0.63 occurred in August 2024. These fluctuations indicate intermittent impacts from non-operating expenses or tax adjustments but had a secondary effect on the overall ROE compared to the EBIT margin.
The overall analysis reveals that the expansion of ROE from 7.51% to 50.11% was driven predominantly by the massive recovery in EBIT margins and the simultaneous improvement in asset turnover. The stability of financial leverage indicates that the growth in equity returns is rooted in operational efficiency and profitability rather than increased financial risk.
AI Ask an analyst for more
Two-Component Disaggregation of ROA
Based on: 10-Q (reporting date: 2026-05-28), 10-Q (reporting date: 2026-02-26), 10-Q (reporting date: 2025-11-27), 10-K (reporting date: 2025-08-28), 10-Q (reporting date: 2025-05-29), 10-Q (reporting date: 2025-02-27), 10-Q (reporting date: 2024-11-28), 10-K (reporting date: 2024-08-29), 10-Q (reporting date: 2024-05-30), 10-Q (reporting date: 2024-02-29), 10-Q (reporting date: 2023-11-30), 10-K (reporting date: 2023-08-31), 10-Q (reporting date: 2023-06-01), 10-Q (reporting date: 2023-03-02), 10-Q (reporting date: 2022-12-01), 10-K (reporting date: 2022-09-01), 10-Q (reporting date: 2022-06-02), 10-Q (reporting date: 2022-03-03), 10-Q (reporting date: 2021-12-02), 10-K (reporting date: 2021-09-02), 10-Q (reporting date: 2021-06-03), 10-Q (reporting date: 2021-03-04), 10-Q (reporting date: 2020-12-03).
The Return on Assets (ROA) exhibits a highly cyclical pattern characterized by a period of sustained expansion, a sharp contraction into negative territory, and a subsequent aggressive recovery that surpasses previous historical peaks.
- Net Profit Margin Analysis
- A strong upward trajectory was observed from December 2020 through June 2022, with the margin increasing from 13.59% to a peak of 30.61%. This was followed by a severe decline, culminating in a trough of -42.47% by November 2023, indicating a period of significant operational losses. A rapid recovery began in February 2024, with margins returning to positive territory by August 2024 and accelerating to a period-high of 55.91% by May 2026.
- Asset Turnover Trends
- Asset efficiency mirrored the profitability trend, rising steadily from 0.41 in December 2020 to a peak of 0.50 in June 2022. Efficiency declined during the contraction phase, reaching a low of 0.24 in August 2023. From late 2023 onward, a consistent improvement in asset utilization was recorded, ending at a peak ratio of 0.67 in May 2026, suggesting a significant increase in the company's ability to generate revenue from its asset base.
- Return on Assets (ROA) Synthesis
- The ROA was driven by the simultaneous movement of both profit margins and asset turnover. The initial growth phase saw ROA climb to 15.18% by June 2022. The subsequent collapse in both components led to a negative ROA, bottoming at -10.78% in November 2023. The final recovery phase was characterized by exponential growth; the convergence of record-high profit margins (55.91%) and peak asset turnover (0.67) resulted in a terminal ROA of 37.63% by May 2026, representing a substantial improvement in overall capital efficiency compared to the start of the analyzed period.
AI Ask an analyst for more
Four-Component Disaggregation of ROA
Based on: 10-Q (reporting date: 2026-05-28), 10-Q (reporting date: 2026-02-26), 10-Q (reporting date: 2025-11-27), 10-K (reporting date: 2025-08-28), 10-Q (reporting date: 2025-05-29), 10-Q (reporting date: 2025-02-27), 10-Q (reporting date: 2024-11-28), 10-K (reporting date: 2024-08-29), 10-Q (reporting date: 2024-05-30), 10-Q (reporting date: 2024-02-29), 10-Q (reporting date: 2023-11-30), 10-K (reporting date: 2023-08-31), 10-Q (reporting date: 2023-06-01), 10-Q (reporting date: 2023-03-02), 10-Q (reporting date: 2022-12-01), 10-K (reporting date: 2022-09-01), 10-Q (reporting date: 2022-06-02), 10-Q (reporting date: 2022-03-03), 10-Q (reporting date: 2021-12-02), 10-K (reporting date: 2021-09-02), 10-Q (reporting date: 2021-06-03), 10-Q (reporting date: 2021-03-04), 10-Q (reporting date: 2020-12-03).
The Return on Assets (ROA) exhibits a significant cyclical pattern characterized by an initial growth phase, a deep contraction, and a subsequent aggressive recovery. From December 2020 to June 2022, ROA climbed from 5.59% to a peak of 15.18%. This was followed by a sharp decline that bottomed at -10.78% in November 2023. However, a strong upward trajectory began in early 2024, culminating in a substantial increase to 37.63% by May 2026.
- Operating Profitability (EBIT Margin)
- The EBIT margin serves as the primary driver of the observed ROA volatility. Profitability expanded steadily from 15.73% in late 2020 to 34.48% in June 2022. A severe downturn followed, with margins plunging into negative territory and reaching a trough of -38.08% in November 2023. The subsequent recovery is marked by exponential growth, with the margin reaching 65.70% by May 2026, indicating a fundamental shift in pricing power or cost structure.
- Asset Utilization (Asset Turnover)
- Asset turnover followed a similar cyclical trend, though with less volatility than the EBIT margin. Efficiency improved from 0.41 in December 2020 to 0.50 in June 2022, before declining to a low of 0.24 in August 2023. The recovery phase shows a consistent increase in asset productivity, reaching a historical high of 0.67 by May 2026, which suggests that the increase in ROA is supported by both higher margins and more efficient use of the asset base.
- Tax and Interest Burdens
- The interest burden remained relatively stable near 0.98 for several years, although a notable dip to 0.69 occurred in August 2024, suggesting a temporary increase in interest expenses relative to operating income. This ratio recovered to 1.00 by May 2026, indicating that interest expenses became negligible relative to EBIT. The tax burden remained mostly stable between 0.90 and 0.94 early in the period, experienced a sharp decline to 0.63 in August 2024, and eventually stabilized around 0.85 by 2026.
The analysis indicates that the extreme fluctuations in ROA were primarily dictated by the EBIT margin and asset turnover, while tax and interest burdens played a secondary, though observable, role during the 2024 transition. The final phase of the period demonstrates a powerful compounding effect, where record-high operating margins and peak asset efficiency converged to drive ROA to unprecedented levels.
AI Ask an analyst for more
Disaggregation of Net Profit Margin
Based on: 10-Q (reporting date: 2026-05-28), 10-Q (reporting date: 2026-02-26), 10-Q (reporting date: 2025-11-27), 10-K (reporting date: 2025-08-28), 10-Q (reporting date: 2025-05-29), 10-Q (reporting date: 2025-02-27), 10-Q (reporting date: 2024-11-28), 10-K (reporting date: 2024-08-29), 10-Q (reporting date: 2024-05-30), 10-Q (reporting date: 2024-02-29), 10-Q (reporting date: 2023-11-30), 10-K (reporting date: 2023-08-31), 10-Q (reporting date: 2023-06-01), 10-Q (reporting date: 2023-03-02), 10-Q (reporting date: 2022-12-01), 10-K (reporting date: 2022-09-01), 10-Q (reporting date: 2022-06-02), 10-Q (reporting date: 2022-03-03), 10-Q (reporting date: 2021-12-02), 10-K (reporting date: 2021-09-02), 10-Q (reporting date: 2021-06-03), 10-Q (reporting date: 2021-03-04), 10-Q (reporting date: 2020-12-03).
The net profit margin exhibits a highly cyclical trajectory, characterized by a period of expansion, a severe contraction, and a subsequent aggressive recovery. Profitability peaked in June 2022 at 30.61% before entering a sharp decline that culminated in a trough of -42.47% by November 2023. Since that low point, a consistent upward trend has been observed, with the net profit margin reaching 55.91% by May 2026.
- EBIT Margin Analysis
- The operating margin serves as the primary driver of overall profitability volatility. A steady increase from 15.73% in December 2020 to a peak of 34.48% in June 2022 indicates strong operational efficiency during the initial phase. This was followed by a precipitous drop into negative territory, reaching a nadir of -38.08% in November 2023. The recovery phase is marked by an acceleration in operating performance, with the margin climbing rapidly to 65.70% by May 2026, suggesting significant operational leverage and a strong rebound in pricing power or cost management.
- Tax Burden Assessment
- The tax burden remained relatively stable between 0.90 and 0.94 for the first two years of the period. A notable decline occurred in March 2023 (0.77) and reached a low of 0.63 in August 2024, indicating periods where taxes had a more pronounced impact on the conversion of pre-tax income to net income. In the final quarters, the ratio stabilized between 0.85 and 0.88, suggesting a more consistent tax environment as profitability returned.
- Interest Burden Evaluation
- Interest obligations showed minimal impact on profitability for the majority of the timeline, with ratios consistently staying above 0.94 through December 2022. A temporary decrease to 0.69 in August 2024 reflects a period where interest expenses represented a larger portion of operating income. However, a subsequent trend toward 1.00 by May 2026 indicates that interest expenses have become negligible relative to EBIT, effectively eliminating the interest burden's drag on the net profit margin.
The disaggregation of the net profit margin reveals that the extreme fluctuations in bottom-line profitability are almost exclusively attributable to the EBIT margin. While the tax and interest burdens experienced periodic fluctuations, they did not fundamentally drive the cyclicality. The correlation between the EBIT margin and the net profit margin remains tight, confirming that operational performance is the dominant factor in the company's financial outcome.
AI Ask an analyst for more