Stock Analysis on Net

NXP Semiconductors N.V. (NASDAQ:NXPI)

$22.49

This company has been moved to the archive! The financial data has not been updated since July 26, 2022.

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

Microsoft Excel

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

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

Two-Component Disaggregation of ROE

NXP Semiconductors N.V., decomposition of ROE

Microsoft Excel
ROE = ROA × Financial Leverage
Dec 31, 2021 = ×
Dec 31, 2020 = ×
Dec 31, 2019 = ×
Dec 31, 2018 = ×
Dec 31, 2017 = ×

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 20-F (reporting date: 2018-12-31), 20-F (reporting date: 2017-12-31).


Return on Assets (ROA)

The Return on Assets exhibited variability over the observed period. It started at 9.21% in 2017, increased moderately to 10.26% in 2018, but then experienced a sharp decline in the following two years, falling to 1.21% in 2019 and further down to 0.26% in 2020. The measure rebounded significantly in 2021, reaching 8.97%, approaching the levels seen at the beginning of the period.

Financial Leverage

Financial leverage showed a consistent upward trend throughout the period. It rose steadily from 1.78 in 2017 to 2.05 in 2018, followed by incremental increases to 2.12 in 2019 and 2.22 in 2020. In 2021, the financial leverage increased more substantially to 3.2, indicating a higher reliance on debt or leverage in the company’s capital structure by the end of the period.

Return on Equity (ROE)

The Return on Equity displayed significant fluctuations across the years. Initially, ROE improved markedly from 16.37% in 2017 to 21.02% in 2018. However, it plunged sharply to 2.57% in 2019 and further decreased to 0.58% in 2020. In 2021, ROE experienced a strong recovery, climbing to 28.66%, which is the highest value recorded in the dataset and indicates improved profitability and efficiency in generating returns for shareholders.

Overall Insights

The period under review demonstrates a pattern of volatility in profitability metrics, with both ROA and ROE declining sharply during 2019 and 2020, followed by a robust rebound in 2021. The consistent increase in financial leverage suggests greater use of debt financing, especially marked in 2021, which may have contributed to the recovery in ROE through financial leverage effects. The fluctuations in profitability combined with increasing leverage imply a strategic approach to capital structure that impacts returns variability.


Three-Component Disaggregation of ROE

NXP Semiconductors N.V., decomposition of ROE

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Dec 31, 2021 = × ×
Dec 31, 2020 = × ×
Dec 31, 2019 = × ×
Dec 31, 2018 = × ×
Dec 31, 2017 = × ×

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 20-F (reporting date: 2018-12-31), 20-F (reporting date: 2017-12-31).


Net Profit Margin
The net profit margin experienced a significant decline from 23.93% in 2017 to 0.6% in 2020, indicating a substantial reduction in profitability during this period. In 2019 and 2020, the margin dropped sharply to 2.74% and 0.6%, respectively, suggesting challenges in cost management or revenue generation. However, there was a notable recovery in 2021, with the margin rising to 16.91%, reflecting improved operational efficiency or increased profitability.
Asset Turnover
The asset turnover ratio showed a gradual improvement over the five-year period. Starting at 0.38 in 2017, it increased to 0.44 in 2018 and 2019, remained steady at 0.43 in 2020, and then rose to 0.53 in 2021. This trend suggests a progressive enhancement in the company's efficiency in utilizing its assets to generate revenue, particularly a marked improvement in the latest year.
Financial Leverage
Financial leverage exhibited a steady upward trend from 1.78 in 2017 to 3.2 in 2021. The increase each year reflects a growing reliance on borrowed funds or debt financing. The substantial rise in 2021 indicates a significant increase in leverage, which could imply higher financial risk but may also suggest strategic leveraging to finance growth or operations.
Return on Equity (ROE)
The return on equity followed a pattern similar to net profit margin, declining sharply between 2018 and 2020, with ROE falling from 21.02% in 2018 to 0.58% in 2020. This decline points to diminished profitability relative to shareholder equity during those years. However, in 2021, there was a dramatic recovery to 28.66%, indicating a strong rebound in generating returns for shareholders, likely driven by improved profitability and increased financial leverage.
Summary
Overall, the data indicates that the company faced profitability challenges from 2018 through 2020, with net profit margin and ROE significantly decreasing. During the same period, asset turnover remained relatively stable, while financial leverage steadily increased. In 2021, the company showed a strong recovery, with improvements in profit margins, asset turnover, and a marked increase in financial leverage, leading to a substantial rise in ROE. This suggests that the company may have adopted a more aggressive financial strategy to enhance returns, accompanied by better operational performance.

Five-Component Disaggregation of ROE

NXP Semiconductors N.V., decomposition of ROE

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Dec 31, 2021 = × × × ×
Dec 31, 2020 = × × × ×
Dec 31, 2019 = × × × ×
Dec 31, 2018 = × × × ×
Dec 31, 2017 = × × × ×

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 20-F (reporting date: 2018-12-31), 20-F (reporting date: 2017-12-31).


Tax Burden
The tax burden ratio shows a general declining trend over the observed periods, decreasing from 1.28 in 2017 to 0.87 in 2021. The data for 2020 is missing, but the downward movement suggests improved tax efficiency or changes in tax policies resulting in reduced tax expenses relative to earnings.
Interest Burden
The interest burden ratio fluctuates significantly, starting at 0.85 in 2017, rising slightly to 0.9 in 2018, then sharply dropping to 0.42 in 2019 and turning negative at -0.09 in 2020, before recovering to 0.85 in 2021. This volatility indicates variations in interest expenses relative to operating income, with the negative value in 2020 potentially pointing to unusual income or expense recognition impacting earnings before interest and taxes (EBIT).
EBIT Margin
The EBIT margin experiences considerable fluctuations, peaking at 28.24% in 2018, then dropping steeply to 7.13% in 2019 and further down to 3.84% in 2020. It recovers strongly to 22.71% in 2021. This pattern suggests periods of operational challenges or increased costs in 2019 and 2020, followed by a significant operational improvement in 2021.
Asset Turnover
Asset turnover remains relatively stable from 2017 to 2020, ranging between 0.38 and 0.44, with a notable increase to 0.53 in 2021. This indicates a consistent efficiency in utilizing assets to generate sales, with enhanced effectiveness revealed in the last period.
Financial Leverage
Financial leverage shows a consistent upward trend, increasing from 1.78 in 2017 to 3.2 in 2021. This rising leverage suggests an increasing proportion of debt in the company's capital structure, potentially to finance growth or operations, which may involve higher financial risk over time.
Return on Equity (ROE)
ROE rises from 16.37% in 2017 to 21.02% in 2018, then sharply decreases to 2.57% in 2019 and further to 0.58% in 2020. It then dramatically increases to 28.66% in 2021. This pattern aligns with the movements in EBIT margin and interest burden, indicating that profitability and financial performance were notably impacted during 2019 and 2020 but recovered strongly thereafter, supported by better operational results and financial management.

Two-Component Disaggregation of ROA

NXP Semiconductors N.V., decomposition of ROA

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Dec 31, 2021 = ×
Dec 31, 2020 = ×
Dec 31, 2019 = ×
Dec 31, 2018 = ×
Dec 31, 2017 = ×

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 20-F (reporting date: 2018-12-31), 20-F (reporting date: 2017-12-31).


The financial data exhibits notable fluctuations across the evaluated periods.

Net Profit Margin
The net profit margin shows a downward trend from 23.93% in 2017 to a mere 0.6% in 2020, indicating a significant decline in profitability during this period. However, there is a noticeable recovery in 2021, with the margin increasing to 16.91%, suggesting an improvement in cost management or revenue generation efficiency.
Asset Turnover
Asset turnover remains relatively stable between 0.38 and 0.44 from 2017 to 2020, reflecting steady efficiency in using assets to generate sales. A marked increase to 0.53 in 2021 indicates enhanced asset utilization, potentially contributing to the improved profitability seen in the same year.
Return on Assets (ROA)
ROA follows a similar pattern to the net profit margin, starting at 9.21% in 2017, rising slightly to 10.26% in 2018, and then declining sharply to 0.26% by 2020. The rebound to 8.97% in 2021 mirrors the recovery in profitability and improved asset efficiency, suggesting a better overall return on the company's assets.

Overall, the data reveals a challenging period between 2019 and 2020 characterized by decreasing profitability and asset efficiency, followed by a significant recovery in 2021 across all key financial metrics. This indicates a positive turnaround in financial performance after a period of strain.


Four-Component Disaggregation of ROA

NXP Semiconductors N.V., decomposition of ROA

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Dec 31, 2021 = × × ×
Dec 31, 2020 = × × ×
Dec 31, 2019 = × × ×
Dec 31, 2018 = × × ×
Dec 31, 2017 = × × ×

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 20-F (reporting date: 2018-12-31), 20-F (reporting date: 2017-12-31).


The financial data reveals several notable trends over the five-year period ending in 2021. The Tax Burden ratio exhibits a generally declining pattern, moving from 1.28 in 2017 to 0.87 in 2021, with values remaining below one after 2017, indicating a decrease in tax expense relative to earnings over time.

The Interest Burden ratio shows more volatility. It increased from 0.85 in 2017 to 0.9 in 2018 but then sharply declined to 0.42 in 2019 and turned negative to -0.09 in 2020, before recovering to 0.85 in 2021. This fluctuation suggests significant variations in interest expenses or related charges impacting operating profitability, with an abnormal negative figure in 2020 suggesting possible unusual financial events or accounting adjustments during that year.

The EBIT Margin percentage follows a trajectory of a sharp decline mid-period, dropping from a high of 28.24% in 2018 to 3.84% in 2020. However, it substantially recovered to 22.71% in 2021. This pattern indicates a period of reduced operating profitability followed by a strong rebound in the most recent year.

Asset Turnover remains relatively stable, showing a slight upward trend over the period. It moved from 0.38 in 2017 to 0.53 in 2021, reflecting an improvement in the efficiency with which assets are used to generate revenue.

Return on Assets (ROA) mirrors the fluctuations observed in profitability metrics. ROA increased from 9.21% in 2017 to 10.26% in 2018 but sharply declined to 1.21% in 2019 and 0.26% in 2020, before rebounding to 8.97% in 2021. The trend underscores a significant dip in overall profitability and asset efficiency during the 2019-2020 period, followed by a recovery to levels closer to the earlier years.

In summary, the period showed considerable turbulence in interest burden and profitability ratios, with a pronounced dip around 2019-2020. However, efficiency in asset utilization progressively improved, and profitability measures largely recovered by the end of 2021, suggesting resilience and possible operational adjustments that stabilized financial performance.


Disaggregation of Net Profit Margin

NXP Semiconductors N.V., decomposition of net profit margin ratio

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Dec 31, 2021 = × ×
Dec 31, 2020 = × ×
Dec 31, 2019 = × ×
Dec 31, 2018 = × ×
Dec 31, 2017 = × ×

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 20-F (reporting date: 2018-12-31), 20-F (reporting date: 2017-12-31).


The analysis of the annual financial ratios over the period from 2017 to 2021 reveals several notable trends and fluctuations in profitability and burden measures.

Tax Burden
The tax burden ratio shows a declining trend overall, moving from 1.28 in 2017 to 0.87 in 2021, with a gap in data for 2020. This suggests a progressively lower tax impact on earnings before tax over the years, indicating potential tax efficiency improvements or structural changes in taxable income.
Interest Burden
The interest burden ratio fluctuates significantly during the period. It remained relatively stable around 0.85-0.9 from 2017 to 2018, dropped sharply to 0.42 in 2019, and even turned negative in 2020 at -0.09, indicating extraordinary financial stress or unusual non-operating expenses impacting EBIT negatively. It rebounded to 0.85 in 2021, implying recuperation in financial obligations management or reduction of interest expenses relative to earnings.
EBIT Margin
The EBIT margin demonstrates volatility with an initial increase from 22.06% in 2017 to 28.24% in 2018, followed by a steep decline through 2019 and 2020, reaching a low of 3.84%. In 2021, the margin recovered significantly to 22.71%. The sharp decline coincides with the unusual interest burden figures, suggesting operational challenges or external pressures adversely affecting core profitability mid-period, with a strong recovery afterward.
Net Profit Margin
The net profit margin mirrors the volatility of the EBIT margin but with an even more pronounced trough. Starting at 23.93% in 2017, it remained relatively stable in 2018, then plunged to 2.74% in 2019 and further to 0.6% in 2020, indicating nearly negligible profitability during this span. A notable recovery occurs in 2021 with a margin of 16.91%, reflecting improved cost management, operational efficiency, or a more favorable economic environment.

In summary, the company experienced a period of financial strain around 2019 and 2020, reflected in diminished profitability margins and disrupted burden ratios. The data for 2021 indicates a partial to substantial recovery across key profitability and cost-related metrics. Continuous monitoring of these ratios is recommended to assess sustainability of the recent improvements.