Stock Analysis on Net

Palo Alto Networks Inc. (NASDAQ:PANW)

$24.99

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

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

Palo Alto Networks Inc., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = ROA × Financial Leverage
Jul 31, 2025 = ×
Apr 30, 2025 = ×
Jan 31, 2025 = ×
Oct 31, 2024 = ×
Jul 31, 2024 = ×
Apr 30, 2024 = ×
Jan 31, 2024 = ×
Oct 31, 2023 = ×
Jul 31, 2023 = ×
Apr 30, 2023 = ×
Jan 31, 2023 = ×
Oct 31, 2022 = ×
Jul 31, 2022 = ×
Apr 30, 2022 = ×
Jan 31, 2022 = ×
Oct 31, 2021 = ×
Jul 31, 2021 = ×
Apr 30, 2021 = ×
Jan 31, 2021 = ×
Oct 31, 2020 = ×

Based on: 10-K (reporting date: 2025-07-31), 10-Q (reporting date: 2025-04-30), 10-Q (reporting date: 2025-01-31), 10-Q (reporting date: 2024-10-31), 10-K (reporting date: 2024-07-31), 10-Q (reporting date: 2024-04-30), 10-Q (reporting date: 2024-01-31), 10-Q (reporting date: 2023-10-31), 10-K (reporting date: 2023-07-31), 10-Q (reporting date: 2023-04-30), 10-Q (reporting date: 2023-01-31), 10-Q (reporting date: 2022-10-31), 10-K (reporting date: 2022-07-31), 10-Q (reporting date: 2022-04-30), 10-Q (reporting date: 2022-01-31), 10-Q (reporting date: 2021-10-31), 10-K (reporting date: 2021-07-31), 10-Q (reporting date: 2021-04-30), 10-Q (reporting date: 2021-01-31), 10-Q (reporting date: 2020-10-31).


The analysis of the quarterly financial metrics reveals notable trends in profitability and capital structure over the observed periods.

Return on Assets (ROA)
The ROA started in negative territory, declining further to about -4.89% by late 2021, indicating reduced efficiency in asset utilization during that time. From early 2022 onwards, there was a consistent improvement in ROA, turning positive around January 2023, and reaching double-digit percentages by early 2024. Following the peak around early to mid-2024, the ROA showed some volatility but remained positive, suggesting improved and sustained asset performance over time.
Financial Leverage
The financial leverage exhibited significant fluctuations. Initially, leverage ratios hovered around levels between 9 and 20 but spiked dramatically to 88.29 in early 2022, indicating a period of high reliance on debt or liabilities relative to equity. Subsequently, leverage declined steadily and consistently from mid-2022 through to mid-2025, stabilizing around 3.0. This decline signals a strategic reduction in leverage and potentially a stronger equity base or lower debt levels in recent periods.
Return on Equity (ROE)
The ROE showed extreme negative values in the earlier periods, with a substantial drop at early 2022 (-391.77%), which corresponds to the peak in financial leverage. This reflects significant losses and high volatility in shareholder returns during that time. From mid-2022 onward, ROE improved markedly, transitioning to positive figures by early 2023 and reaching high positive levels exceeding 50% in early 2024. After the peak, ROE declined gradually but remained positive, indicating recovery and enhanced profitability for equity holders, albeit with some moderation towards the end of the observations.

Overall, the company experienced a challenging phase with negative profitability and high leverage around 2021 to early 2022. Following this, it underwent a period of deleveraging corresponding with improvements in asset efficiency and shareholder returns. The trends suggest successful operational adjustments and financial restructuring, leading to stronger profitability and lower risk exposure in the more recent quarters.


Three-Component Disaggregation of ROE

Palo Alto Networks Inc., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Jul 31, 2025 = × ×
Apr 30, 2025 = × ×
Jan 31, 2025 = × ×
Oct 31, 2024 = × ×
Jul 31, 2024 = × ×
Apr 30, 2024 = × ×
Jan 31, 2024 = × ×
Oct 31, 2023 = × ×
Jul 31, 2023 = × ×
Apr 30, 2023 = × ×
Jan 31, 2023 = × ×
Oct 31, 2022 = × ×
Jul 31, 2022 = × ×
Apr 30, 2022 = × ×
Jan 31, 2022 = × ×
Oct 31, 2021 = × ×
Jul 31, 2021 = × ×
Apr 30, 2021 = × ×
Jan 31, 2021 = × ×
Oct 31, 2020 = × ×

Based on: 10-K (reporting date: 2025-07-31), 10-Q (reporting date: 2025-04-30), 10-Q (reporting date: 2025-01-31), 10-Q (reporting date: 2024-10-31), 10-K (reporting date: 2024-07-31), 10-Q (reporting date: 2024-04-30), 10-Q (reporting date: 2024-01-31), 10-Q (reporting date: 2023-10-31), 10-K (reporting date: 2023-07-31), 10-Q (reporting date: 2023-04-30), 10-Q (reporting date: 2023-01-31), 10-Q (reporting date: 2022-10-31), 10-K (reporting date: 2022-07-31), 10-Q (reporting date: 2022-04-30), 10-Q (reporting date: 2022-01-31), 10-Q (reporting date: 2021-10-31), 10-K (reporting date: 2021-07-31), 10-Q (reporting date: 2021-04-30), 10-Q (reporting date: 2021-01-31), 10-Q (reporting date: 2020-10-31).


Net Profit Margin
The net profit margin initially exhibited negative values, reflecting a period of losses, with a gradual improvement observed from October 31, 2020, through July 31, 2023. The margin moved from -8.36% to a positive 8.52% by October 31, 2023, indicating a transition to profitability. A significant peak occurs in the period ending January 31, 2024, reaching 30.24%, followed by sustained elevated margins above 30% until July 31, 2024. Subsequently, there is a notable decline back into the mid-teens by July 31, 2025, suggesting some volatility in profitability after the peak.
Asset Turnover
The asset turnover ratio remained relatively stable throughout, oscillating between 0.39 and 0.49. Minor fluctuations are present, with a slight upward trend observed around early 2023, peaking at 0.49 in October 31, 2023, but returns to approximately 0.39 by mid-2025. This stability suggests consistent efficiency in utilizing assets to generate revenue, with no major shifts over the periods analyzed.
Financial Leverage
Financial leverage demonstrated considerable variability, characterized by extreme spikes and subsequent declines. Notably, leverage surged from 11.68 in October 31, 2020, to a peak of 88.29 in January 31, 2022, indicating a significantly increased reliance on debt or equity financing during that period. After this peak, leverage gradually decreased, stabilizing around the 3.0–4.5 range from mid-2023 through mid-2025. This trend suggests initial aggressive financing followed by a strategic deleveraging phase.
Return on Equity (ROE)
ROE exhibited a highly volatile pattern, initially entrenched deeply in negative territory with severe losses peaking at -391.77% in January 31, 2022. Thereafter, a robust recovery phase is observed, with ROE turning positive by October 31, 2022, and continuing to grow, reaching a maximum exceeding 54% in January 31, 2024. Post this peak, ROE declined yet remained positive, stabilizing between 14% and 20% towards mid-2025. This trajectory indicates a turnaround from substantial operational or financial distress towards profitability and value generation for equity holders, albeit with some decreasing momentum in the later periods.

Five-Component Disaggregation of ROE

Palo Alto Networks Inc., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Jul 31, 2025 = × × × ×
Apr 30, 2025 = × × × ×
Jan 31, 2025 = × × × ×
Oct 31, 2024 = × × × ×
Jul 31, 2024 = × × × ×
Apr 30, 2024 = × × × ×
Jan 31, 2024 = × × × ×
Oct 31, 2023 = × × × ×
Jul 31, 2023 = × × × ×
Apr 30, 2023 = × × × ×
Jan 31, 2023 = × × × ×
Oct 31, 2022 = × × × ×
Jul 31, 2022 = × × × ×
Apr 30, 2022 = × × × ×
Jan 31, 2022 = × × × ×
Oct 31, 2021 = × × × ×
Jul 31, 2021 = × × × ×
Apr 30, 2021 = × × × ×
Jan 31, 2021 = × × × ×
Oct 31, 2020 = × × × ×

Based on: 10-K (reporting date: 2025-07-31), 10-Q (reporting date: 2025-04-30), 10-Q (reporting date: 2025-01-31), 10-Q (reporting date: 2024-10-31), 10-K (reporting date: 2024-07-31), 10-Q (reporting date: 2024-04-30), 10-Q (reporting date: 2024-01-31), 10-Q (reporting date: 2023-10-31), 10-K (reporting date: 2023-07-31), 10-Q (reporting date: 2023-04-30), 10-Q (reporting date: 2023-01-31), 10-Q (reporting date: 2022-10-31), 10-K (reporting date: 2022-07-31), 10-Q (reporting date: 2022-04-30), 10-Q (reporting date: 2022-01-31), 10-Q (reporting date: 2021-10-31), 10-K (reporting date: 2021-07-31), 10-Q (reporting date: 2021-04-30), 10-Q (reporting date: 2021-01-31), 10-Q (reporting date: 2020-10-31).


EBIT Margin Trend
The EBIT margin exhibited a clear improvement over the observed periods, starting from a negative level of -4.18% and progressively rising to positive territory. By the final quarters, the margin reached 17.34%, indicating a substantial enhancement in operating profitability and operational efficiency.
Asset Turnover Stability
Asset turnover ratios remained relatively stable throughout the periods, fluctuating narrowly between 0.39 and 0.49. This suggests consistent efficiency in the use of assets to generate sales, without any significant variations or trends.
Financial Leverage Dynamics
Financial leverage showed significant volatility initially, with very high peaks such as 88.29, but demonstrated a marked downward trend thereafter. In the later periods, leverage ratios decreased steadily to around 3.01, indicating a reduction in reliance on debt or other leverage, which could imply stronger capitalization or deleveraging efforts.
Return on Equity (ROE) Fluctuations
ROE presented considerable volatility early on, with large negative values including -391.77%, signaling substantial equity losses or volatility in earnings. However, there was a gradual and meaningful shift to positive returns in the final periods, peaking at values over 50% before slightly decreasing to around 14.49%. This transition reflects improved profitability for shareholders, possibly driven by enhanced operational performance and lower financial leverage.
Tax Burden Patterns
Tax burden data is only available for the last 11 quarters and showed fluctuations, with values ranging notably from 0.41 to as high as 2.63. The variability suggests periods of differing tax impacts on earnings, though the later figures tend to stabilize below 1.0, indicating a possible normalization or reduction in tax expense relative to earnings.
Interest Burden Stability
Interest burden ratios are consistently close to 1 in the observed periods, rising from 0.75 to 1.00. This trend implies a diminishing effect of interest expense on earnings, reflecting reduced interest costs or improved ability to cover interest obligations.

Two-Component Disaggregation of ROA

Palo Alto Networks Inc., decomposition of ROA (quarterly data)

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Jul 31, 2025 = ×
Apr 30, 2025 = ×
Jan 31, 2025 = ×
Oct 31, 2024 = ×
Jul 31, 2024 = ×
Apr 30, 2024 = ×
Jan 31, 2024 = ×
Oct 31, 2023 = ×
Jul 31, 2023 = ×
Apr 30, 2023 = ×
Jan 31, 2023 = ×
Oct 31, 2022 = ×
Jul 31, 2022 = ×
Apr 30, 2022 = ×
Jan 31, 2022 = ×
Oct 31, 2021 = ×
Jul 31, 2021 = ×
Apr 30, 2021 = ×
Jan 31, 2021 = ×
Oct 31, 2020 = ×

Based on: 10-K (reporting date: 2025-07-31), 10-Q (reporting date: 2025-04-30), 10-Q (reporting date: 2025-01-31), 10-Q (reporting date: 2024-10-31), 10-K (reporting date: 2024-07-31), 10-Q (reporting date: 2024-04-30), 10-Q (reporting date: 2024-01-31), 10-Q (reporting date: 2023-10-31), 10-K (reporting date: 2023-07-31), 10-Q (reporting date: 2023-04-30), 10-Q (reporting date: 2023-01-31), 10-Q (reporting date: 2022-10-31), 10-K (reporting date: 2022-07-31), 10-Q (reporting date: 2022-04-30), 10-Q (reporting date: 2022-01-31), 10-Q (reporting date: 2021-10-31), 10-K (reporting date: 2021-07-31), 10-Q (reporting date: 2021-04-30), 10-Q (reporting date: 2021-01-31), 10-Q (reporting date: 2020-10-31).


The financial metrics reveal several notable trends over the observed periods. The net profit margin shows a significant evolution, starting from negative values in 2020 and early 2021, indicating losses, and gradually improving to positive territory by early 2023. This upward trajectory continues, peaking dramatically around early to mid-2024 with margins exceeding 30%, before tapering off somewhat but remaining positive through mid-2025. This pattern suggests a strong recovery and substantial improvement in profitability over time.

Asset turnover ratios fluctuate within a relatively narrow band, generally between 0.39 and 0.49. There is no clear long-term upward or downward trend, with values showing minor variability from quarter to quarter. This consistency implies that the efficiency with which the company utilizes its assets to generate sales remains relatively stable throughout the periods, without significant gains or declines.

Return on assets (ROA) mirrors the trend observed in net profit margin, starting from negative values indicative of unprofitable asset use and moving into positive territory by early 2023. The ROA improves steadily, reaching a high around early to mid-2024, followed by a moderate decrease but staying positive thereafter. This reflects enhanced effectiveness in generating returns from assets concurrent with the improvements in profitability.

Net Profit Margin
Initially negative, indicating net losses, the margin transitions to positive values starting early 2023, peaks around early-mid 2024 with unusually high levels above 30%, then moderates but remains positive, revealing a strong profitability turnaround.
Asset Turnover
Remains relatively stable with minor fluctuations, averaging around 0.42 to 0.45 with no clear directional trend, indicating consistent asset utilization efficiency despite changes in profitability.
Return on Assets (ROA)
Follows a pattern similar to net profit margin; negative in early periods, turning positive by early 2023, peaking notably in 2024, and then declining moderately but still positive. This suggests improved asset profitability aligned with the company's enhanced earnings.

Overall, the data exhibit a pronounced improvement in profit-related measures from sustained negative results to strong positive outcomes, while operational efficiency in asset usage remains stable. The sharp increases in net profit margin and ROA around 2024 may indicate significant operational or financial changes driving enhanced profitability during that timeframe.


Four-Component Disaggregation of ROA

Palo Alto Networks Inc., decomposition of ROA (quarterly data)

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Jul 31, 2025 = × × ×
Apr 30, 2025 = × × ×
Jan 31, 2025 = × × ×
Oct 31, 2024 = × × ×
Jul 31, 2024 = × × ×
Apr 30, 2024 = × × ×
Jan 31, 2024 = × × ×
Oct 31, 2023 = × × ×
Jul 31, 2023 = × × ×
Apr 30, 2023 = × × ×
Jan 31, 2023 = × × ×
Oct 31, 2022 = × × ×
Jul 31, 2022 = × × ×
Apr 30, 2022 = × × ×
Jan 31, 2022 = × × ×
Oct 31, 2021 = × × ×
Jul 31, 2021 = × × ×
Apr 30, 2021 = × × ×
Jan 31, 2021 = × × ×
Oct 31, 2020 = × × ×

Based on: 10-K (reporting date: 2025-07-31), 10-Q (reporting date: 2025-04-30), 10-Q (reporting date: 2025-01-31), 10-Q (reporting date: 2024-10-31), 10-K (reporting date: 2024-07-31), 10-Q (reporting date: 2024-04-30), 10-Q (reporting date: 2024-01-31), 10-Q (reporting date: 2023-10-31), 10-K (reporting date: 2023-07-31), 10-Q (reporting date: 2023-04-30), 10-Q (reporting date: 2023-01-31), 10-Q (reporting date: 2022-10-31), 10-K (reporting date: 2022-07-31), 10-Q (reporting date: 2022-04-30), 10-Q (reporting date: 2022-01-31), 10-Q (reporting date: 2021-10-31), 10-K (reporting date: 2021-07-31), 10-Q (reporting date: 2021-04-30), 10-Q (reporting date: 2021-01-31), 10-Q (reporting date: 2020-10-31).


Tax Burden
The tax burden ratio shows data starting from the period ending January 31, 2023, exhibiting notable fluctuations. Initially, it increases sharply from 0.41 to values above 2.5, peaking at 2.63 in October 2023. Subsequently, it decreases below 1.0 in the last three reported periods, indicating variability and potential tax-related impacts on net profitability in recent quarters.
Interest Burden
The interest burden ratio reflects gradual improvement over time, starting at 0.75 in January 2023 and reaching a consistent level of 1.0 by July 2025. This upward trend signifies decreasing interest expenses relative to earnings before interest and taxes, suggesting strengthening operational earnings before interest costs.
EBIT Margin
The EBIT margin demonstrates a clear upward trend across the entire timeframe. Initially negative and worsening up to October 2021 at -7.55%, it gradually improves thereafter, turning positive in January 2023 with a margin of 1.8%. The improvement accelerates through 2024 and 2025, reaching a high of 17.34% by July 2025. This pattern indicates enhanced operational profitability and improved cost management over time.
Asset Turnover
Asset turnover remains relatively stable throughout the periods, fluctuating modestly between 0.39 and 0.49 without a pronounced trend. The slight variations do not indicate major shifts in the efficiency with which assets generate revenue, suggesting steady management of asset utilization.
Return on Assets (ROA)
The ROA mirrors the improvement seen in EBIT margin but with more volatility. Initially negative and declining until October 2021 at -4.89%, it turns positive starting January 2023 at 0.26%, followed by a significant increase peaking at 13.65% in January 2024. After this peak, ROA experiences fluctuations, declining in some later periods but generally maintaining positive returns. This reflects an overall enhancement in asset profitability, albeit with some short-term variability.

Disaggregation of Net Profit Margin

Palo Alto Networks Inc., decomposition of net profit margin ratio (quarterly data)

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Jul 31, 2025 = × ×
Apr 30, 2025 = × ×
Jan 31, 2025 = × ×
Oct 31, 2024 = × ×
Jul 31, 2024 = × ×
Apr 30, 2024 = × ×
Jan 31, 2024 = × ×
Oct 31, 2023 = × ×
Jul 31, 2023 = × ×
Apr 30, 2023 = × ×
Jan 31, 2023 = × ×
Oct 31, 2022 = × ×
Jul 31, 2022 = × ×
Apr 30, 2022 = × ×
Jan 31, 2022 = × ×
Oct 31, 2021 = × ×
Jul 31, 2021 = × ×
Apr 30, 2021 = × ×
Jan 31, 2021 = × ×
Oct 31, 2020 = × ×

Based on: 10-K (reporting date: 2025-07-31), 10-Q (reporting date: 2025-04-30), 10-Q (reporting date: 2025-01-31), 10-Q (reporting date: 2024-10-31), 10-K (reporting date: 2024-07-31), 10-Q (reporting date: 2024-04-30), 10-Q (reporting date: 2024-01-31), 10-Q (reporting date: 2023-10-31), 10-K (reporting date: 2023-07-31), 10-Q (reporting date: 2023-04-30), 10-Q (reporting date: 2023-01-31), 10-Q (reporting date: 2022-10-31), 10-K (reporting date: 2022-07-31), 10-Q (reporting date: 2022-04-30), 10-Q (reporting date: 2022-01-31), 10-Q (reporting date: 2021-10-31), 10-K (reporting date: 2021-07-31), 10-Q (reporting date: 2021-04-30), 10-Q (reporting date: 2021-01-31), 10-Q (reporting date: 2020-10-31).


EBIT Margin
The EBIT margin exhibited a clear upward trend over the observed periods. Initially, the margin was negative, starting at -4.18% and progressively declining to a low of -7.55%. From this point onward, a steady recovery ensued, culminating in a positive margin of 17.34% by the latest quarter. This transition from negative to strongly positive EBIT margins suggests improving operational efficiency and profitability.
Net Profit Margin
The net profit margin followed a similar trajectory to the EBIT margin, beginning at -8.36% and declining further to -11.72%. Subsequently, it showed consistent improvement reaching positive territory at 0.56%, and further increasing to a peak of 32.99%. Notably, after this peak, a decline occurred in the final quarters, ending at around 12.3%. This pattern indicates significant profitability gains mid-period, though with some recent softening in net income relative to revenue.
Interest Burden
The interest burden ratio improved steadily, indicating reduced interest expense burden relative to earnings. Early periods show no data, but from the first available data point, the ratio rose from 0.75 to a consistent 1 by the last recorded quarters. A ratio close to 1 suggests minimal impact of interest costs on profit before tax, reflecting effective debt management or reduced borrowing costs.
Tax Burden
The tax burden ratio displayed volatility in the later periods for which data is available. Initial values fluctuated between 0.41 and peaks above 2.5, demonstrating variable tax effects on pre-tax profits. Towards the latest quarters, the ratio stabilized closer to 0.7–1.0. This oscillation could be due to changing tax regulations, adjustments in taxable income, or tax planning measures, resulting in varying effective tax rates period-over-period.