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: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).
The financial performance between 2018 and 2022 is characterized by a significant contraction in Return on Equity (ROE), driven by a simultaneous decline in both asset efficiency and financial leverage. The ROE experienced a sharp descent from a peak of 69.90% in 2018 to 4.79% by the end of 2022, indicating a substantial reduction in the returns generated for shareholders.
- Return on Assets (ROA)
- A general downward trajectory in asset productivity is observed, with the exception of a temporary recovery in 2021. ROA declined from 8.97% in 2018 to a low of 4.60% in 2020, followed by a rebound to 7.75% in 2021, before falling sharply to 1.89% in 2022. This volatility suggests inconsistencies in the ability to generate earnings from the asset base.
- Financial Leverage
- A consistent and aggressive deleveraging trend is evident throughout the period. The leverage ratio fell from 7.80 in 2018 to 2.53 in 2022. The most dramatic reduction occurred between 2018 and 2019, where the ratio dropped by more than half, suggesting a strategic shift in capital structure or a significant reduction in total liabilities relative to equity.
- Return on Equity (ROE) Synthesis
- The collapse in ROE is the result of a compounding effect between declining operational efficiency (ROA) and reduced financial amplification (Leverage). In 2018, the high ROE was heavily amplified by a leverage ratio of 7.80. As the company reduced its reliance on debt and experienced a decline in ROA, the multiplicative effect that previously boosted equity returns vanished. The 2021 spike in ROE to 20.28% was primarily driven by the improvement in ROA, as leverage continued its steady decline.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Three-Component Disaggregation of ROE
Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).
The Return on Equity (ROE) exhibits a substantial downward trajectory over the analyzed five-year period, falling from a peak of 69.90% in 2018 to 4.79% by 2022. This precipitous decline is the result of a simultaneous contraction in financial leverage and a sharp degradation in profit margins toward the end of the period, which were not offset by improvements in asset efficiency.
- Net Profit Margin
- Operational profitability demonstrated significant volatility. After a gradual decline from 13.50% in 2018 to 9.58% in 2020, a temporary recovery occurred in 2021, where margins peaked at 15.89%. However, a severe compression followed in 2022, with the margin dropping to 3.66%, representing the lowest level of profitability in the sequence and acting as a primary driver for the collapse in ROE.
- Asset Turnover
- Asset utilization efficiency declined from 0.66 in 2018 to a low of 0.48 in 2020. While a slight upward trend was observed between 2020 and 2022, ending at 0.52, the ratio remained consistently below 2018 levels. This indicates that improvements in revenue generation per unit of asset were insufficient to support the overall return profile.
- Financial Leverage
- A consistent and aggressive reduction in financial leverage is evident, with the ratio falling from 7.80 in 2018 to 2.53 in 2022. The significant decrease in the equity multiplier removed the primary mechanism that had previously amplified ROE, shifting the company toward a less leveraged capital structure.
The synthesis of these components reveals that the high ROE observed in 2018 was heavily dependent on high financial leverage. As the company deleveraged and faced extreme margin compression in 2022, the lack of significant gains in asset turnover left the ROE vulnerable to the decline in operational efficiency.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Five-Component Disaggregation of ROE
Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).
The Return on Equity (ROE) exhibited a significant downward trajectory over the five-year period, declining from a peak of 69.90% in 2018 to 4.79% by the end of 2022. This deterioration is the result of simultaneous contractions in operating profitability, asset efficiency, and financial leverage.
- Operating Profitability
- The EBIT Margin showed volatility, maintaining a range between 15% and 21% from 2018 through 2021, with a peak of 21.60% in 2021. However, a severe contraction occurred in 2022, where the margin dropped to 7.50%, indicating a substantial decline in the company's ability to convert revenue into operating profit.
- Asset Efficiency
- Asset Turnover declined steadily from 0.66 in 2018 to 0.52 in 2022. This downward trend suggests a diminishing efficiency in utilizing the asset base to generate sales, reflecting a weakening of the operational productivity component of the ROE calculation.
- Financial Leverage and Interest Burden
- Financial Leverage decreased sharply from 7.80 in 2018 to 2.53 in 2022, removing the high multiplier effect that previously amplified equity returns. Simultaneously, the Interest Burden fell to its lowest point of 0.59 in 2022, signaling that interest expenses consumed a larger portion of operating income compared to previous years.
- Tax Burden
- The Tax Burden remained relatively stable, fluctuating between 0.82 and 1.00. While it reached a peak of 1.00 in 2019, it ended the period at 0.83 in 2022, indicating that tax obligations had a consistent, though not dominant, influence on the overall variance of the ROE.
In summary, the precipitous drop in ROE was driven by a combination of deleveraging and a sharp collapse in operating margins during 2022. The loss of financial leverage reduced the magnification of returns, while the collapse in EBIT margin and declining asset turnover eroded the fundamental earning power of the organization.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Two-Component Disaggregation of ROA
Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).
The Return on Assets (ROA) exhibits a general downward trajectory over the observed period, declining from 8.97% in 2018 to 1.89% in 2022. This trend is characterized by a steady erosion through 2020, a temporary recovery in 2021, and a significant contraction in the final year of the analysis.
- Net Profit Margin
- A volatile trend is observed in profitability, with the net profit margin starting at 13.50% in 2018 and ending at a period low of 3.66% in 2022. Although there was a notable peak in 2021 at 15.89%, the sharp decline in 2022 indicates a substantial compression of bottom-line profitability.
- Asset Turnover
- Asset efficiency shows a consistent decline from 2018 to 2020, dropping from 0.66 to 0.48. A slight recovery trend emerged thereafter, with the ratio improving to 0.49 in 2021 and 0.52 in 2022, suggesting a marginal improvement in the ability to generate revenue from the asset base after 2020.
- ROA Disaggregation Analysis
- The two-component disaggregation reveals that the deterioration of ROA was driven by both profit margins and asset efficiency in the early period (2018-2020). However, the volatility in the latter years is primarily attributable to the net profit margin. The modest gains in asset turnover since 2020 were insufficient to offset the severe decline in profit margins seen in 2022, leading to the lowest ROA recorded in the five-year span.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Four-Component Disaggregation of ROA
Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).
The Return on Assets (ROA) exhibited a general downward trajectory over the five-year period, declining from 8.97% in 2018 to a period low of 1.89% by the end of 2022. While a recovery was observed in 2021, the subsequent collapse in 2022 indicates significant deterioration across multiple components of the DuPont disaggregation, particularly in operational efficiency and financing costs.
- Operating Performance
- The EBIT Margin showed substantial volatility, peaking at 21.60% in 2021 before experiencing a precipitous decline to 7.50% in 2022. This sharp contraction in operating profitability serves as a primary driver for the overall decline in ROA, suggesting a significant increase in operating expenses or a decrease in core revenue streams during the final year of the period.
- Asset Utilization
- Asset Turnover declined steadily from 0.66 in 2018 to a low of 0.48 in 2020. Although a slight recovery to 0.52 was recorded by 2022, the ratio remains significantly below 2018 levels. This trend indicates a diminishing ability to generate revenue from the asset base, reflecting a long-term erosion in asset efficiency.
- Financing and Interest Costs
- The Interest Burden remained relatively stable between 0.74 and 0.84 from 2018 through 2021, but dropped sharply to 0.59 in 2022. This decline indicates that a larger proportion of operating income was consumed by interest expenses in the final year, suggesting either an increase in debt levels or higher borrowing costs that further constrained the net return.
- Tax Impact
- The Tax Burden remained the most stable component, fluctuating within a range of 0.82 to 1.00. While these variations reflect changes in the effective tax rate, the tax burden did not contribute significantly to the overarching decline in ROA compared to the operational and interest-related pressures.
In summary, the collapse of ROA in 2022 was the result of a compounded effect: a severe contraction in operating margins, a chronically low asset turnover ratio, and a heightened interest burden. The combined impact of these three factors overwhelmed any stability provided by the tax burden, leading to a significant erosion of overall asset profitability.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Disaggregation of Net Profit Margin
Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).
The Net Profit Margin exhibits significant volatility over the observed five-year period, characterized by a notable recovery in 2021 followed by a severe contraction in 2022. After fluctuating between 9.58% and 13.50% from 2018 to 2020, the margin peaked at 15.89% in 2021 before dropping precipitously to 3.66% by the end of 2022.
- Operational Efficiency (EBIT Margin)
- The EBIT Margin served as a primary driver of profitability trends. It remained relatively stable between 15.32% and 18.60% from 2018 to 2020, experienced a significant expansion to 21.60% in 2021, and then collapsed to 7.50% in 2022. This sharp decline indicates a substantial erosion of operating profitability during the final year.
- Financial Obligations (Interest Burden)
- The Interest Burden remained comparatively stable through 2021, fluctuating within a narrow range of 0.74 to 0.84. However, a marked decrease to 0.59 was observed in 2022. This decline suggests that interest expenses consumed a significantly larger portion of operating income in 2022, compounding the negative impact of the reduced EBIT margin on the final net profit.
- Taxation Impact (Tax Burden)
- The Tax Burden displayed moderate fluctuations, ranging from a low of 0.82 in 2020 to a peak of 1.00 in 2019. By 2022, the ratio stood at 0.83, indicating that tax effects remained relatively consistent and were not a primary cause of the overall decline in net profit margin compared to operational and interest-related factors.
In summary, the disaggregation of the net profit margin reveals that the sharp downturn in 2022 was a result of a dual compression: a significant collapse in operating margins coupled with an increased burden of interest payments.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?