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).
The analysis of the two-component DuPont disaggregation reveals a substantial expansion in Return on Equity (ROE) over the five-year period ending December 31, 2024. The primary driver of this growth is a significant increase in operational efficiency and asset utilization, rather than the application of financial leverage.
- Return on Equity (ROE)
- A strong upward trajectory is observed, with ROE rising from 17.01% in 2020 to 56.80% in 2024. Although a moderate contraction occurred in 2023, where the ratio dipped to 20.85% from a previous high of 26.23% in 2022, the subsequent increase in 2024 represents the most significant growth phase in the period analyzed.
- Return on Assets (ROA)
- ROA serves as the dominant catalyst for the movement in ROE. The ratio increased steadily from 13.60% in 2020 to 21.26% in 2022, followed by a slight decline to 17.56% in 2023. A sharp acceleration is noted in 2024, with ROA reaching 49.40%, indicating a substantial improvement in the ability to generate earnings from the asset base.
- Financial Leverage
- Financial leverage has remained consistently low and exhibits a gradual downward trend, moving from 1.25 in 2020 to 1.15 in 2024. This indicates a reduction in the reliance on debt to amplify returns, confirming that the increase in ROE is derived entirely from organic operational performance rather than financial engineering.
The divergence between the rising ROA and the declining financial leverage underscores a high-quality growth profile. The ability to more than triple the ROE while simultaneously reducing the leverage ratio demonstrates a significant enhancement in profit margins or asset turnover efficiency.
AI Ask an analyst for more
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).
The Return on Equity (ROE) exhibited a volatile but strongly upward trajectory over the five-year period, increasing from 17.01% in 2020 to 56.80% in 2024. While the growth was steady through 2022 and experienced a slight contraction in 2023, the 2024 fiscal year saw a substantial acceleration in shareholder returns.
- Net Profit Margin
- Profitability demonstrated a consistent upward trend, growing from 19.47% in 2020 to 23.47% in 2023. A significant and anomalous increase occurred in 2024, where the margin surged to 80.95%. This indicates that the primary driver of the overall ROE expansion is an exceptional increase in bottom-line profitability relative to revenue.
- Asset Turnover
- Operational efficiency improved during the first three years, peaking at a ratio of 0.87 in 2022. However, a downward trend followed, with the ratio declining to 0.61 by 2024. This suggests a decrease in the company's ability to generate sales from its asset base in the latter part of the period.
- Financial Leverage
- The leverage ratio remained relatively stable and low, trending slightly downward from 1.25 in 2020 to 1.15 in 2024. The consistent decrease indicates a reduction in the reliance on debt to amplify returns, suggesting that the increase in ROE is not a result of increased financial risk.
The DuPont disaggregation reveals that the surge in ROE is almost exclusively attributable to the dramatic expansion of the net profit margin. This growth occurred despite a decline in asset turnover and a reduction in financial leverage, confirming that the increase in shareholder value is driven by pricing power or significant cost reductions rather than operational efficiency or increased borrowing.
AI Ask an analyst for more
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 Return on Equity (ROE) exhibited a general upward trajectory from 2020 to 2022, followed by a moderate contraction in 2023 and a significant surge to 56.80% in 2024. The components of the five-step DuPont analysis reveal that this volatility is not driven by operational efficiency or financial leverage, but rather by an exceptional shift in tax-related impacts in the final year.
- Tax Burden
- A substantial anomaly occurred in 2024, with the tax burden ratio increasing to 3.12, compared to a historical range between 0.83 and 0.97. This indicates a significant tax benefit or credit that disproportionately increased net income, serving as the primary driver for the spike in ROE during the 2024 period.
- Interest Burden
- The interest burden remained constant at 1.00 from 2020 through 2024. This stability indicates that interest expenses have had no material impact on earnings, reflecting a capital structure with negligible debt servicing costs.
- EBIT Margin
- Operating profitability improved steadily from 20.05% in 2020 to a peak of 29.26% in 2022. A gradual decline followed in 2023 and 2024, with the margin settling at 25.96%. While recent margins have softened, they remain elevated relative to the 2020 levels.
- Asset Turnover
- Asset utilization efficiency increased from 0.70 in 2020 to a peak of 0.87 in 2022. Since that peak, a consistent downward trend has been observed, with the ratio falling to 0.61 by 2024, suggesting a decrease in the revenue generated per unit of asset.
- Financial Leverage
- A gradual decline in financial leverage is observed, moving from 1.25 in 2020 to 1.15 in 2024. This indicates a trend toward a more conservative financial position, with a decreasing reliance on debt to amplify returns on equity.
AI Ask an analyst for more
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 Return on Assets (ROA) exhibited an overall upward trajectory from 2020 to 2024, culminating in a substantial peak of 49.40%. The disaggregation of this metric reveals a diverging relationship between profitability and asset efficiency, where the growth in ROA is increasingly driven by margin expansion rather than operational turnover.
- Net Profit Margin
- A steady increase was observed from 2020 (19.47%) through 2022 (24.39%), followed by a slight contraction in 2023 (23.47%). A significant and atypical surge occurred in 2024, with the margin rising to 80.95%, indicating a drastic increase in bottom-line profitability relative to revenue.
- Asset Turnover
- Asset efficiency improved between 2020 and 2022, rising from 0.70 to a peak of 0.87. Following this peak, a consistent downward trend emerged, with the ratio declining to 0.75 in 2023 and further to 0.61 in 2024, suggesting a decrease in the efficiency of asset utilization to generate sales.
- Return on Assets (ROA) Synthesis
- The expansion of ROA from 13.60% in 2020 to 49.40% in 2024 is the result of opposing drivers. While asset turnover deteriorated in the final two years of the period, the exponential growth in the net profit margin served as the primary catalyst, more than offsetting the decline in asset efficiency to drive the overall increase in returns.
AI Ask an analyst for more
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 Return on Assets (ROA) exhibited a volatile growth trajectory between 2020 and 2024. After a steady increase from 13.60% in 2020 to a peak of 21.26% in 2022, the ratio experienced a moderate contraction to 17.56% in 2023 before surging to an exceptional 49.40% by the end of 2024.
- Tax Burden
- From 2020 to 2023, the tax burden remained relatively stable, fluctuating between 0.83 and 0.97. However, a significant anomaly occurred in 2024, where the ratio rose sharply to 3.12. This suggests a substantial tax benefit or a negative effective tax rate that disproportionately amplified net income relative to pre-tax earnings, serving as the primary driver for the spike in ROA during the final year.
- Interest Burden
- The interest burden remained constant at 1.00 throughout the entire five-year period. This indicates that interest expenses had no impact on the conversion of operating income to pre-tax income, suggesting a capital structure with negligible debt service requirements.
- EBIT Margin
- Operational profitability showed a period of expansion followed by a gradual decline. The EBIT margin grew from 20.05% in 2020 to a high of 29.26% in 2022. Since that peak, there has been a consistent downward trend, with the margin contracting to 27.78% in 2023 and further to 25.96% in 2024.
- Asset Turnover
- Asset utilization efficiency peaked in 2022 at a ratio of 0.87, up from 0.70 in 2020. Following this peak, a steady decline is observed, with the ratio dropping to 0.75 in 2023 and reaching a five-year low of 0.61 in 2024, indicating a decrease in the company's ability to generate revenue from its asset base.
The analysis reveals a divergence between operational performance and overall return in 2024. While the EBIT margin and asset turnover both trended downward, reflecting weakening operational efficiency and asset productivity, the overall ROA increased dramatically due to the exceptional impact of the tax burden component.
AI Ask an analyst for more
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 net profit margin exhibited a steady upward trajectory from 2020 through 2022, followed by a slight contraction in 2023, and a substantial increase in 2024. While operational profitability remained relatively stable in the latter years, the overall bottom-line performance in the final period was driven by non-operational factors rather than core business efficiency.
- EBIT Margin
- Operational profitability showed consistent growth from 20.05% in 2020 to a peak of 29.26% in 2022. A moderate decline followed, with the margin settling at 25.96% by 2024, indicating a slight compression in operating margins during the final two years of the analyzed period.
- Interest Burden
- The interest burden remained constant at a ratio of 1.00 from 2020 through 2024. This indicates that interest expenses had no impact on the conversion of operating profit to net income, suggesting a lack of interest-bearing debt or a negligible interest expense relative to EBIT.
- Tax Burden
- Between 2020 and 2022, the tax burden ratio trended downward from 0.97 to 0.83, reflecting an increasing tax impact on profits. However, a significant shift occurred in 2024, where the ratio rose to 3.12. This sharp increase indicates a substantial tax benefit or credit that positively impacted the net income.
The disaggregation reveals that the surge in the net profit margin to 80.95% in 2024 was not the result of improved operational performance, as the EBIT margin actually declined during the same period. Instead, the increase was primarily driven by the tax burden component. From 2020 to 2023, the net profit margin closely mirrored the movements of the EBIT margin, confirming that operational efficiency was the primary driver of profitability until the tax anomaly occurred in 2024.
AI Ask an analyst for more