Stock Analysis on Net

Microsoft Corp. (NASDAQ:MSFT)

$24.99

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

Microsoft Excel

Paying user area


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Apple Pay Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Two-Component Disaggregation of ROE

Microsoft Corp., decomposition of ROE

Microsoft Excel
ROE = ROA × Financial Leverage
Jun 30, 2024 = ×
Jun 30, 2023 = ×
Jun 30, 2022 = ×
Jun 30, 2021 = ×
Jun 30, 2020 = ×
Jun 30, 2019 = ×

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30).

Return on Assets (ROA)
The Return on Assets exhibited an overall upward trend from June 2019 to June 2022, increasing from 13.69% to a peak of 19.94%. This indicates improving efficiency in asset utilization during this period. However, from June 2022 onwards, ROA declined to 17.56% in 2023 and slightly further to 17.21% in 2024, suggesting a minor decrease in asset profitability in the most recent years.
Financial Leverage
Financial leverage demonstrated a steady decrease throughout the entire period, dropping from 2.8 in June 2019 to 1.91 in June 2024. This consistent reduction implies a deliberate strategy to lower the company’s reliance on debt relative to equity, potentially indicating an effort to reduce financial risk and strengthen the balance sheet.
Return on Equity (ROE)
Return on Equity showed a pattern of growth followed by decline. It rose from 38.35% in June 2019 to a high of 43.68% in June 2022, reflecting strong profitability and efficient equity use. Afterward, ROE decreased substantially to 35.09% in 2023 and further to 32.83% in 2024. This decline, concurrent with the reduced financial leverage, may indicate that lower debt levels are impacting equity returns, or changes in net income or equity base are influencing profitability.

Three-Component Disaggregation of ROE

Microsoft Corp., decomposition of ROE

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Jun 30, 2024 = × ×
Jun 30, 2023 = × ×
Jun 30, 2022 = × ×
Jun 30, 2021 = × ×
Jun 30, 2020 = × ×
Jun 30, 2019 = × ×

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30).

Net Profit Margin
The net profit margin demonstrated an overall upward trend from 2019 to 2024, with some fluctuations. It started at 31.18% in 2019 and peaked around 36.69% in 2022. After a slight dip to 34.15% in 2023, it increased again to 35.96% in 2024, indicating relatively strong profitability throughout the period.
Asset Turnover
Asset turnover showed a gradual improvement from 0.44 in 2019 to a peak of 0.54 in 2022, suggesting enhanced efficiency in using assets to generate revenue. However, there was a decline in the following years, dropping to 0.48 by 2024, which may indicate a slight reduction in operational efficiency or changes in asset management.
Financial Leverage
Financial leverage gradually decreased over the six-year period, starting from 2.80 in 2019 and declining steadily each year to reach 1.91 in 2024. This decline suggests a consistent reduction in reliance on debt financing, possibly signaling a more conservative capital structure and lower financial risk.
Return on Equity (ROE)
The return on equity initially increased from 38.35% in 2019 to a peak of 43.68% in 2022, reflecting improved profitability and efficient use of shareholders' equity. However, a notable decline followed, dropping to 32.83% by 2024. This decline correlates with the reduced financial leverage and changes in asset turnover, suggesting that lower leverage and operational efficiency may be influencing overall equity returns.
Summary
Overall, the company exhibited strong profitability and efficient asset utilization until 2022, alongside a strategic shift toward lower financial leverage. Despite the decrease in financial leverage and slight drop in asset turnover after 2022, the net profit margin remained relatively high. The reduction in ROE in recent years appears linked to these structural changes, indicating a possible trade-off between risk management and shareholder returns.

Five-Component Disaggregation of ROE

Microsoft Corp., decomposition of ROE

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Jun 30, 2024 = × × × ×
Jun 30, 2023 = × × × ×
Jun 30, 2022 = × × × ×
Jun 30, 2021 = × × × ×
Jun 30, 2020 = × × × ×
Jun 30, 2019 = × × × ×

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30).

The analysis of the financial data over the span from June 2019 to June 2024 reveals several key trends in the company's operational efficiency, profitability, and capital structure.

Tax Burden
The tax burden ratio exhibits some fluctuations over the years, starting at 0.90 in 2019, declining to a low of 0.81 in 2023, and slightly increasing to 0.82 in 2024. This suggests a moderate reduction in the effective tax rate, particularly noticeable around 2023, which may have positively influenced after-tax profitability.
Interest Burden
This ratio remains relatively stable and high, ranging narrowly between 0.94 and 0.98 throughout the entire period. The consistency near unity indicates that interest expenses have a minimal impact on pre-tax earnings, reflecting effective management of debt costs or relatively low-interest obligations.
EBIT Margin
The EBIT margin shows a generally increasing trend, rising from 36.85% in 2019 to 45.17% in 2024. Notable growth occurs especially between 2020 and 2021, with some stabilization thereafter at high levels. This improvement indicates enhanced operational profitability and better cost control or pricing power over time.
Asset Turnover
Asset turnover improves from 0.44 in 2019 to a peak of 0.54 in 2022, indicating increasing efficiency in generating revenue from asset investments during the early years. However, a decline to 0.48 by 2024 suggests some reduced efficiency or increased asset base relative to sales in recent years.
Financial Leverage
A clear downward trend is evident in financial leverage, moving from 2.8 in 2019 down to 1.91 in 2024. This steady reduction reflects a substantial deleveraging effort, possibly through debt repayment or equity increases, reducing financial risk and dependency on borrowed funds.
Return on Equity (ROE)
ROE demonstrates variability across the periods, starting at 38.35% in 2019, peaking at 43.68% in 2022, and then decreasing significantly to 32.83% in 2024. The peak in 2022 aligns with maximum operational profitability and asset utilization, whereas the subsequent decline may be influenced by the reduced financial leverage and asset turnover, despite high EBIT margins.

Overall, the company exhibits strong operational margins and efficiency improvements in the earlier years, accompanied by a strategic reduction in financial leverage. The decline in ROE in the latest period appears related to decreased leverage and asset turnover, indicating a trade-off between risk reduction and return generation that warrants close monitoring in future periods.


Two-Component Disaggregation of ROA

Microsoft Corp., decomposition of ROA

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Jun 30, 2024 = ×
Jun 30, 2023 = ×
Jun 30, 2022 = ×
Jun 30, 2021 = ×
Jun 30, 2020 = ×
Jun 30, 2019 = ×

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30).

Net Profit Margin
The net profit margin exhibits stability with slight fluctuations over the six-year period. It started at 31.18% in 2019 and remained close to this level, peaking at 36.69% in 2022. Although there was a minor decline to 34.15% in 2023, the margin improved again to 35.96% in 2024. Overall, the data indicate consistent profitability with a tendency to maintain margins above 30%.
Asset Turnover
Asset turnover showed an upward trend from 0.44 in 2019 to a peak of 0.54 in 2022, reflecting increased efficiency in using assets to generate revenue. However, this was followed by a decrease to 0.51 in 2023 and further to 0.48 in 2024. Despite this recent decline, the ratio remains higher than the 2019 baseline, implying a generally improved asset utilization over the period.
Return on Assets (ROA)
The return on assets improved significantly from 13.69% in 2019 to a peak of 19.94% in 2022, indicating enhanced overall profitability relative to its asset base. After 2022, ROA decreased to 17.56% in 2023 and marginally to 17.21% in 2024, but these levels still denote stronger returns compared to the earlier years. This trend reveals solid performance gains with a slight easing in recent periods.

Four-Component Disaggregation of ROA

Microsoft Corp., decomposition of ROA

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Jun 30, 2024 = × × ×
Jun 30, 2023 = × × ×
Jun 30, 2022 = × × ×
Jun 30, 2021 = × × ×
Jun 30, 2020 = × × ×
Jun 30, 2019 = × × ×

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30).

The financial data over the analyzed periods reveals several notable trends regarding profitability and operational efficiency.

Tax Burden
The tax burden ratio declined from 0.9 in June 2019 to 0.81 in June 2023, indicating a decreasing proportion of earnings paid as taxes. A slight increase to 0.82 was observed in June 2024, but the overall trend suggests improved post-tax profitability over the years.
Interest Burden
The interest burden ratio remained relatively stable and high throughout the periods, ranging narrowly between 0.94 and 0.98. This consistency indicates that interest expenses did not significantly impact earnings before tax, maintaining a steady financial leverage cost.
EBIT Margin
EBIT margin showed a strong upward trajectory, increasing from 36.85% in June 2019 to 45.17% in June 2024. This improvement reflects enhanced operating profitability, demonstrating efficient cost control and revenue generation at the operating level.
Asset Turnover
Asset turnover improved from 0.44 in June 2019 to a peak of 0.54 in June 2022, indicating better utilization of assets to generate sales. However, a slight decline to 0.48 was noted by June 2024, suggesting a modest reduction in asset efficiency during the most recent period.
Return on Assets (ROA)
ROA exhibited a substantial increase from 13.69% in June 2019, peaking at 19.94% in June 2022. Subsequently, it declined to 17.21% by June 2024. The overall pattern highlights improved profitability relative to asset base until 2022, followed by a moderate decrease, which may relate to the slight decline in asset turnover or other operational factors.

Disaggregation of Net Profit Margin

Microsoft Corp., decomposition of net profit margin ratio

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Jun 30, 2024 = × ×
Jun 30, 2023 = × ×
Jun 30, 2022 = × ×
Jun 30, 2021 = × ×
Jun 30, 2020 = × ×
Jun 30, 2019 = × ×

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30).

The financial data over the observed periods reveals several notable trends in profitability and operational efficiency. The tax burden ratio, which indicates the proportion of earnings paid in taxes, shows a generally declining pattern from 0.9 in mid-2019 to 0.82 in mid-2024, suggesting an improvement in tax management or changes in tax structure that have favored the company.

The interest burden ratio remains relatively stable and high, fluctuating slightly between 0.94 and 0.98 during the same timeframe. This stability implies consistent management of interest expenses relative to operating earnings, indicating effective control over debt costs and financial leverage.

Examining profitability margins, the EBIT margin has demonstrated a clear upward trend over the years. It increased from 36.85% in 2019 to 45.17% in 2024, reflecting enhanced operating efficiency and possibly higher revenue quality or cost management. This improvement points to stronger core earnings before interest and taxes.

The net profit margin, which accounts for all expenses including taxes and interest, mirrors this positive trend albeit with some fluctuations. It peaked at 36.69% in 2022, dipped to 34.15% in 2023, and then recovered to 35.96% in 2024. This pattern suggests some variability in net profitability, possibly impacted by external factors such as tax policy changes, operational costs, or non-operational items, but overall indicates sustained strong profitability.

Tax Burden
Gradual decline from 0.9 to 0.82 indicates improved tax efficiency or beneficial tax conditions.
Interest Burden
Relatively stable near 0.95–0.98 shows consistent management of interest expenses.
EBIT Margin
Steady increase from 36.85% to 45.17% reflects enhanced operating performance.
Net Profit Margin
Generally strong with minor fluctuations, peaks in 2022 and slight dip in 2023 before improving again.

In summary, the company exhibits strengthening operating profitability while maintaining stable interest expenses and improving tax efficiency. These trends collectively suggest an overall positive trajectory in financial performance over the examined period.