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: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).
- Return on Assets (ROA)
- The Return on Assets indicates a generally positive trend over the observed periods. Starting at 13.6% in 2020, there was a steady increase through 2021 and 2022, peaking at 21.26%. A slight decline to 17.56% occurred in 2023, followed by a significant surge to 49.4% in 2024. This suggests a considerable improvement in the company's efficiency in utilizing its assets to generate profits, particularly in the latest year.
- Financial Leverage
- The financial leverage ratio exhibits a gradual decline from 1.25 in 2020 to 1.15 in 2024. This decreasing trend reflects a reduction in the use of debt relative to equity over the years, implying a more conservative financing approach. The company appears to be lowering its financial risk by relying less on borrowed funds.
- Return on Equity (ROE)
- The Return on Equity reflects a pattern similar to that of ROA, with an upward trajectory from 17.01% in 2020 to 26.23% in 2022. There is a decrease to 20.85% in 2023, followed by a remarkable increase to 56.8% in 2024. This indicates enhanced profitability and greater returns to shareholders, potentially driven by improved operational performance and efficient capital management in the most recent year.
Three-Component Disaggregation of ROE
Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).
- Net Profit Margin
- The net profit margin demonstrated a generally increasing trend from 19.47% in 2020 to 24.39% in 2022. Following this peak, there was a slight decline to 23.47% in 2023, but it surged remarkably to 80.95% in 2024, indicating a substantial improvement in profit efficiency relative to sales in the most recent period.
- Asset Turnover
- Asset turnover showed an upward movement from 0.7 in 2020 to a high of 0.87 in 2022, reflecting improved efficiency in the use of assets to generate revenue during this period. However, this was followed by a decrease to 0.75 in 2023 and further down to 0.61 in 2024, suggesting a reduction in asset utilization efficiency in the last two years.
- Financial Leverage
- Financial leverage ratios slightly declined over the years, moving from 1.25 in 2020 to 1.15 in 2024. This indicates a gradual reduction in the use of debt financing relative to equity, reflecting a more conservative capital structure and potentially lower financial risk.
- Return on Equity (ROE)
- The return on equity showed overall growth, increasing from 17.01% in 2020 to a peak of 26.23% in 2022. This was followed by a decline to 20.85% in 2023, before sharply rising again to 56.8% in 2024. The significant jump in ROE during 2024 signals a strong increase in profitability generated from shareholders' equity, likely driven by the substantial improvement in net profit margin despite the declining asset turnover and financial leverage.
Five-Component Disaggregation of ROE
Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).
The financial data reveals several notable trends and shifts over the five-year period analyzed.
- Tax Burden
- The tax burden ratio shows a declining pattern from 0.97 in 2020 to 0.83 in 2022, then slightly increases to 0.84 in 2023 before sharply rising to 3.12 in 2024. This significant spike in 2024 may suggest an anomaly or a substantial change in the tax environment or accounting treatment affecting the effective tax rate.
- Interest Burden
- The interest burden remains constant at 1.00 throughout all years, indicating the company did not incur interest expenses that impaired operating income during this period or interest expense as a percentage of EBIT was negligible.
- EBIT Margin
- The EBIT margin improves steadily from 20.05% in 2020, peaking at 29.26% in 2022. It then declines in subsequent years to 27.78% in 2023 and 25.96% in 2024, suggesting a slight reduction in operating profitability after 2022 but still maintaining a relatively high margin compared to the starting point.
- Asset Turnover
- Asset turnover ratio trends upward from 0.70 in 2020 to a high of 0.87 in 2022, indicating enhanced efficiency in asset utilization. However, it declines thereafter to 0.75 in 2023 and further to 0.61 in 2024, signaling reduced effectiveness in generating sales from assets in the most recent years.
- Financial Leverage
- Financial leverage shows a slight but steady decrease from 1.25 in 2020 to 1.15 in 2024, reflecting a modest reduction in the use of debt or an increase in equity relative to assets over time, which may imply a more conservative capital structure.
- Return on Equity (ROE)
- ROE exhibits considerable fluctuation. It increases notably from 17.01% in 2020 to 26.23% in 2022, followed by a decrease to 20.85% in 2023. In 2024, ROE surges dramatically to 56.80%, an unusually high figure that warrants further investigation to understand underlying factors, potentially linked to the Tax Burden anomaly or changes in profit margins and leverage.
Two-Component Disaggregation of ROA
Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).
The financial data presents key profitability and efficiency metrics over a five-year period, revealing notable trends and fluctuations.
- Net Profit Margin (%)
- The net profit margin shows a generally positive trend from 2020 through 2022, rising steadily from 19.47% to 24.39%. In 2023, there is a slight dip to 23.47%, which could indicate a temporary increase in costs or reduced pricing power. However, 2024 presents an unusually high value of 80.95%, representing a significant spike in profitability relative to revenue. This dramatic increase may suggest an extraordinary event, such as a one-time gain or a substantial reduction in costs, but it deviates sharply from previous years’ performance.
- Asset Turnover (ratio)
- The asset turnover ratio, indicative of the efficiency in using assets to generate revenue, improves from 0.7 in 2020 to a peak of 0.87 in 2022. This suggests increased efficiency during this period. However, the ratio declines to 0.75 in 2023 and further down to 0.61 in 2024, pointing toward reduced asset utilization or slower revenue growth relative to assets in the latter years.
- Return on Assets (ROA) (%)
- The ROA follows a pattern somewhat aligned with the net profit margin but adjusted for asset efficiency. ROA increases from 13.6% in 2020 to 21.26% in 2022, reflecting improved company profitability combined with efficient asset usage. It then declines to 17.56% in 2023 but rises sharply to 49.4% in 2024, paralleling the net profit margin spike seen that year. The high ROA in 2024 confirms exceptional profitability on the asset base despite reduced asset turnover, suggesting significant gains or operational improvements beyond normal patterns.
In summary, the company exhibited steady improvement in profitability and asset efficiency up to 2022, followed by signs of operational challenges or changing business dynamics in 2023 and 2024. The extreme increases in net profit margin and ROA in 2024 represent a notable anomaly that warrants further investigation to understand the underlying causes. Meanwhile, the decline in asset turnover indicates that the company may need to address asset utilization or growth strategies going forward.
Four-Component Disaggregation of ROA
Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).
The analysis of the financial ratios over the five-year period reveals several notable trends and fluctuations that could have significant implications for the company's financial performance.
- Tax Burden
- The tax burden ratio demonstrates a declining trend from 0.97 in 2020 to 0.83 in 2022, indicating a reduction in the proportion of earnings lost to taxes. It slightly increased to 0.84 in 2023, but in 2024, it shows a sharp and substantial increase to 3.12. This abrupt rise suggests an anomaly or an extraordinary tax-related event that significantly increased the tax burden relative to income in 2024.
- Interest Burden
- This ratio remains stable at 1 throughout the entire period, indicating that interest expenses did not affect earnings before interest and taxes (EBIT), implying no or negligible interest costs impacting profitability during these years.
- EBIT Margin
- The EBIT margin, which measures operational profitability, shows an overall increasing trend from 20.05% in 2020 to a peak of 29.26% in 2022. However, a decline follows, with margins at 27.78% in 2023 and further down to 25.96% in 2024, signaling decreasing operational efficiency or increased costs relative to sales in the last two years.
- Asset Turnover
- Asset turnover, reflecting the efficiency of asset use in generating revenue, increases from 0.7 in 2020 to a peak of 0.87 in 2022. Thereafter, it declines sharply to 0.75 in 2023 and 0.61 in 2024, indicating a reduction in asset utilization efficiency over recent years.
- Return on Assets (ROA)
- The ROA shows a steady increase from 13.6% in 2020 to 21.26% in 2022, indicating improving profitability relative to the asset base. It dips to 17.56% in 2023 but then surges dramatically to 49.4% in 2024. This disproportionate rise in ROA, combined with the unusual tax burden figure in 2024, suggests either extraordinary income or a significant reduction in assets, or possible accounting anomalies affecting this metric.
Overall, the company experienced profitability growth up to 2022, supported by improving EBIT margins and asset utilization. However, the last two years indicate declining operating efficiency and asset turnover, paired with unusual tax burden and ROA values in 2024 that warrant further investigation to understand the underlying causes and sustainability of these financial patterns.
Disaggregation of Net Profit Margin
Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).
The financial data reveals notable trends in profitability and tax burden over the analyzed periods.
- Tax Burden
- The tax burden ratio demonstrates a declining trend from 0.97 in 2020 to 0.83 in 2022, with a slight increase to 0.84 in 2023. However, there is an exceptional surge to 3.12 in 2024, which is a significant deviation from prior years and suggests an unusual tax-related event or adjustment in that year.
- Interest Burden
- The interest burden remains constant at 1.00 throughout all periods, indicating that interest expenses relative to earnings before interest and taxes have not affected profitability.
- EBIT Margin
- The EBIT margin improves steadily from 20.05% in 2020 to a peak of 29.26% in 2022, followed by a slight decline to 25.96% in 2024. This pattern points to enhanced operational efficiency or revenue growth up to 2022, with some moderation thereafter.
- Net Profit Margin
- The net profit margin generally rises from 19.47% in 2020 to 24.39% in 2022 and slightly dips to 23.47% in 2023. However, in 2024, it dramatically increases to 80.95%, which is an extraordinary jump compared to previous years. This discrepancy suggests a possible one-time gain, change in accounting treatment, or other extraordinary item drastically boosting net profitability.
Overall, the company exhibits improving operational profitability until 2022, stable interest expenses, and fluctuating tax burdens. The year 2024 stands out with unusual figures in both tax burden and net profit margin, indicating significant non-recurring factors impacting financial results in that period.