Paying users zone. Data is covered by hidden.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Apple Pay Google Pay
Verified by Visa MasterCard SecureCode American Express SafeKey

Microsoft Excel LibreOffice Calc

PepsiCo Inc. (PEP)


DuPont Analysis: Decomposition of ROE

Difficulty: Beginner


Two-Component Disaggregation of ROE

PepsiCo Inc., decomposition of ROE

Microsoft Excel LibreOffice Calc
ROE = ROA × Leverage
Dec 29, 2018 hidden = hidden × hidden
Dec 30, 2017 hidden = hidden × hidden
Dec 31, 2016 hidden = hidden × hidden
Dec 26, 2015 hidden = hidden × hidden
Dec 27, 2014 hidden = hidden × hidden

Based on: 10-K (filing date: 2019-02-15), 10-K (filing date: 2018-02-13), 10-K (filing date: 2017-02-15), 10-K (filing date: 2016-02-11), 10-K (filing date: 2015-02-12).

The primary reason for the increase in Return on Equity (ROE) over 2018 year is the increase in profitability measured by Return on Assets (ROA).


Three-Component Disaggregation of ROE

PepsiCo Inc., decomposition of ROE

Microsoft Excel LibreOffice Calc
ROE = Net Profit Margin × Asset Turnover × Leverage
Dec 29, 2018 hidden = hidden × hidden × hidden
Dec 30, 2017 hidden = hidden × hidden × hidden
Dec 31, 2016 hidden = hidden × hidden × hidden
Dec 26, 2015 hidden = hidden × hidden × hidden
Dec 27, 2014 hidden = hidden × hidden × hidden

Based on: 10-K (filing date: 2019-02-15), 10-K (filing date: 2018-02-13), 10-K (filing date: 2017-02-15), 10-K (filing date: 2016-02-11), 10-K (filing date: 2015-02-12).

The primary reason for the increase in Return on Equity (ROE) over 2018 year is the increase in profitability measured by Net Profit Margin.


Five-Component Disaggregation of ROE

PepsiCo Inc., decomposition of ROE

Microsoft Excel LibreOffice Calc
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Leverage
Dec 29, 2018 hidden = hidden × hidden × hidden × hidden × hidden
Dec 30, 2017 hidden = hidden × hidden × hidden × hidden × hidden
Dec 31, 2016 hidden = hidden × hidden × hidden × hidden × hidden
Dec 26, 2015 hidden = hidden × hidden × hidden × hidden × hidden
Dec 27, 2014 hidden = hidden × hidden × hidden × hidden × hidden

Based on: 10-K (filing date: 2019-02-15), 10-K (filing date: 2018-02-13), 10-K (filing date: 2017-02-15), 10-K (filing date: 2016-02-11), 10-K (filing date: 2015-02-12).

The primary reason for the increase in Return on Equity (ROE) over 2018 year is the increase in effect of taxes measured by Tax Burden.


Two-Way Decomposition of ROA

PepsiCo Inc., decomposition of ROA

Microsoft Excel LibreOffice Calc
ROA = Net Profit Margin × Asset Turnover
Dec 29, 2018 hidden = hidden × hidden
Dec 30, 2017 hidden = hidden × hidden
Dec 31, 2016 hidden = hidden × hidden
Dec 26, 2015 hidden = hidden × hidden
Dec 27, 2014 hidden = hidden × hidden

Based on: 10-K (filing date: 2019-02-15), 10-K (filing date: 2018-02-13), 10-K (filing date: 2017-02-15), 10-K (filing date: 2016-02-11), 10-K (filing date: 2015-02-12).

The primary reason for the increase in Return on Assets (ROA) over 2018 year is the increase in profitability measured by Net Profit Margin.


Four-Way Decomposition of ROA

PepsiCo Inc., decomposition of ROA

Microsoft Excel LibreOffice Calc
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Dec 29, 2018 hidden = hidden × hidden × hidden × hidden
Dec 30, 2017 hidden = hidden × hidden × hidden × hidden
Dec 31, 2016 hidden = hidden × hidden × hidden × hidden
Dec 26, 2015 hidden = hidden × hidden × hidden × hidden
Dec 27, 2014 hidden = hidden × hidden × hidden × hidden

Based on: 10-K (filing date: 2019-02-15), 10-K (filing date: 2018-02-13), 10-K (filing date: 2017-02-15), 10-K (filing date: 2016-02-11), 10-K (filing date: 2015-02-12).

The primary reason for the increase in Return on Assets (ROA) over 2018 year is the increase in effect of taxes measured by Tax Burden.


Decomposition of Net Profit Margin

PepsiCo Inc., decomposition of Net Profit Margin

Microsoft Excel LibreOffice Calc
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Dec 29, 2018 hidden = hidden × hidden × hidden
Dec 30, 2017 hidden = hidden × hidden × hidden
Dec 31, 2016 hidden = hidden × hidden × hidden
Dec 26, 2015 hidden = hidden × hidden × hidden
Dec 27, 2014 hidden = hidden × hidden × hidden

Based on: 10-K (filing date: 2019-02-15), 10-K (filing date: 2018-02-13), 10-K (filing date: 2017-02-15), 10-K (filing date: 2016-02-11), 10-K (filing date: 2015-02-12).

The primary reason for the increase in Net Profit Margin over 2018 year is the increase in effect of taxes measured by Tax Burden.