Stock Analysis on Net
Stock Analysis on Net

PepsiCo Inc. (NASDAQ:PEP)

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

Microsoft Excel

Two-Component Disaggregation of ROE

PepsiCo Inc., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = ROA × Financial Leverage
Sep 5, 2026 48.88% = 9.73% × 5.02
Jun 13, 2026 47.29% = 9.32% × 5.08
Mar 21, 2026 40.84% = 7.89% × 5.17
Dec 27, 2025 40.38% = 7.67% × 5.26
Sep 6, 2025 37.26% = 6.78% × 5.50
Jun 14, 2025 40.99% = 7.17% × 5.72
Mar 22, 2025 50.95% = 9.21% × 5.53
Dec 28, 2024 53.09% = 9.63% × 5.51
Sep 7, 2024 48.10% = 9.31% × 5.17
Jun 15, 2024 48.95% = 9.56% × 5.12
Mar 23, 2024 48.22% = 9.18% × 5.25
Dec 30, 2023 49.04% = 9.03% × 5.43
Sep 9, 2023 44.08% = 8.29% × 5.31
Jun 17, 2023 44.67% = 8.24% × 5.42
Mar 25, 2023 38.62% = 7.07% × 5.46
Dec 31, 2022 51.96% = 9.67% × 5.38
Sep 3, 2022 51.19% = 10.28% × 4.98
Jun 11, 2022 49.78% = 9.92% × 5.02
Mar 19, 2022 55.85% = 10.93% × 5.11

Based on: 10-Q (reporting date: 2026-09-05), 10-Q (reporting date: 2026-06-13), 10-Q (reporting date: 2026-03-21), 10-K (reporting date: 2025-12-27), 10-Q (reporting date: 2025-09-06), 10-Q (reporting date: 2025-06-14), 10-Q (reporting date: 2025-03-22), 10-K (reporting date: 2024-12-28), 10-Q (reporting date: 2024-09-07), 10-Q (reporting date: 2024-06-15), 10-Q (reporting date: 2024-03-23), 10-K (reporting date: 2023-12-30), 10-Q (reporting date: 2023-09-09), 10-Q (reporting date: 2023-06-17), 10-Q (reporting date: 2023-03-25), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-03), 10-Q (reporting date: 2022-06-11), 10-Q (reporting date: 2022-03-19).


The analysis of the two-component DuPont disaggregation reveals that Return on Equity (ROE) is primarily driven by fluctuations in Return on Assets (ROA), while financial leverage remains relatively stable over the observed period. The volatility in equity returns is closely correlated with changes in asset efficiency rather than strategic shifts in the capital structure.

Return on Assets (ROA) Trends
ROA exhibited notable volatility, starting at a peak of 10.93% in March 2022 and experiencing a significant decline to 7.07% by March 2023. A secondary trough occurred in mid-2025, with the ratio reaching its lowest point of 6.78% in June 2025. Following this period, a recovery trend is observed, with ROA climbing back to 9.73% by September 2026.
Financial Leverage Stability
The financial leverage ratio remained consistently within a narrow band, fluctuating between a minimum of 4.98 in September 2022 and a maximum of 5.72 in June 2025. The stability of this multiplier indicates a consistent approach to debt utilization, providing a steady amplification effect on the underlying returns generated by the company's assets.
Return on Equity (ROE) Dynamics
ROE mirrored the trajectory of ROA throughout the period, reaching a high of 55.85% in March 2022 and a low of 37.26% in June 2025. The compression of ROE during 2023 and 2025 corresponds directly with the declines in ROA, confirming that the asset return component is the dominant variable in determining the return to shareholders. By September 2026, ROE recovered to 48.88%, driven by the improvement in asset performance.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?


Three-Component Disaggregation of ROE

PepsiCo Inc., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Sep 5, 2026 48.88% = 11.09% × 0.88 × 5.02
Jun 13, 2026 47.29% = 10.78% × 0.86 × 5.08
Mar 21, 2026 40.84% = 9.15% × 0.86 × 5.17
Dec 27, 2025 40.38% = 8.77% × 0.87 × 5.26
Sep 6, 2025 37.26% = 7.82% × 0.87 × 5.50
Jun 14, 2025 40.99% = 8.23% × 0.87 × 5.72
Mar 22, 2025 50.95% = 10.24% × 0.90 × 5.53
Dec 28, 2024 53.09% = 10.43% × 0.92 × 5.51
Sep 7, 2024 48.10% = 10.18% × 0.91 × 5.17
Jun 15, 2024 48.95% = 10.34% × 0.92 × 5.12
Mar 23, 2024 48.22% = 10.00% × 0.92 × 5.25
Dec 30, 2023 49.04% = 9.92% × 0.91 × 5.43
Sep 9, 2023 44.08% = 9.05% × 0.92 × 5.31
Jun 17, 2023 44.67% = 8.76% × 0.94 × 5.42
Mar 25, 2023 38.62% = 7.48% × 0.95 × 5.46
Dec 31, 2022 51.96% = 10.31% × 0.94 × 5.38
Sep 3, 2022 51.19% = 11.61% × 0.89 × 4.98
Jun 11, 2022 49.78% = 11.28% × 0.88 × 5.02
Mar 19, 2022 55.85% = 12.57% × 0.87 × 5.11

Based on: 10-Q (reporting date: 2026-09-05), 10-Q (reporting date: 2026-06-13), 10-Q (reporting date: 2026-03-21), 10-K (reporting date: 2025-12-27), 10-Q (reporting date: 2025-09-06), 10-Q (reporting date: 2025-06-14), 10-Q (reporting date: 2025-03-22), 10-K (reporting date: 2024-12-28), 10-Q (reporting date: 2024-09-07), 10-Q (reporting date: 2024-06-15), 10-Q (reporting date: 2024-03-23), 10-K (reporting date: 2023-12-30), 10-Q (reporting date: 2023-09-09), 10-Q (reporting date: 2023-06-17), 10-Q (reporting date: 2023-03-25), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-03), 10-Q (reporting date: 2022-06-11), 10-Q (reporting date: 2022-03-19).


The Return on Equity (ROE) exhibits significant volatility over the analyzed period, characterized by two primary contractions followed by subsequent recoveries. A peak of 55.85% in March 2022 was followed by a notable decline to 38.62% by March 2023, with a secondary dip reaching 37.26% in June 2025. The overall trajectory suggests a cyclical pattern where ROE is driven predominantly by fluctuations in profitability rather than changes in operational efficiency or capital structure.

Net Profit Margin
Profitability demonstrates the highest degree of variance among the three DuPont components. A downward trend is observed from March 2022 (12.57%) to a trough in March 2023 (7.48%). While margins recovered to approximately 10.43% by December 2023, a second decline occurred throughout the first half of 2025, bottoming at 7.82% in June 2025. The subsequent recovery to 11.09% by September 2026 indicates that net profit margin is the primary driver of the observed ROE instability.
Asset Turnover
Operational efficiency remains relatively stable throughout the period, with values fluctuating within a narrow range between 0.86 and 0.95. A slight improvement was noted between March 2022 (0.87) and March 2023 (0.95), suggesting a period of increased asset utilization. However, the ratio remained largely stagnant thereafter, settling between 0.86 and 0.88 in the latter half of the period. This stability indicates that changes in asset turnover contributed minimally to the overall volatility of ROE.
Financial Leverage
The company maintains a consistently high level of financial leverage, generally ranging from 4.98 to 5.72. Leverage peaked in March 2025 at 5.72, coinciding with a period of declining profit margins. This high leverage acts as a significant multiplier, amplifying the impact of profit margin swings on the final ROE. Despite fluctuations, the leverage ratio remains a structural constant that sustains ROE at elevated levels even during margin contractions.

In summary, the three-component disaggregation reveals that ROE performance is heavily dependent on the net profit margin, while asset turnover provides a steady but neutral contribution. The consistently high financial leverage serves to magnify both the gains and losses in profitability, resulting in the pronounced peaks and troughs observed in the total return to shareholders.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?


Two-Component Disaggregation of ROA

PepsiCo Inc., decomposition of ROA (quarterly data)

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Sep 5, 2026 9.73% = 11.09% × 0.88
Jun 13, 2026 9.32% = 10.78% × 0.86
Mar 21, 2026 7.89% = 9.15% × 0.86
Dec 27, 2025 7.67% = 8.77% × 0.87
Sep 6, 2025 6.78% = 7.82% × 0.87
Jun 14, 2025 7.17% = 8.23% × 0.87
Mar 22, 2025 9.21% = 10.24% × 0.90
Dec 28, 2024 9.63% = 10.43% × 0.92
Sep 7, 2024 9.31% = 10.18% × 0.91
Jun 15, 2024 9.56% = 10.34% × 0.92
Mar 23, 2024 9.18% = 10.00% × 0.92
Dec 30, 2023 9.03% = 9.92% × 0.91
Sep 9, 2023 8.29% = 9.05% × 0.92
Jun 17, 2023 8.24% = 8.76% × 0.94
Mar 25, 2023 7.07% = 7.48% × 0.95
Dec 31, 2022 9.67% = 10.31% × 0.94
Sep 3, 2022 10.28% = 11.61% × 0.89
Jun 11, 2022 9.92% = 11.28% × 0.88
Mar 19, 2022 10.93% = 12.57% × 0.87

Based on: 10-Q (reporting date: 2026-09-05), 10-Q (reporting date: 2026-06-13), 10-Q (reporting date: 2026-03-21), 10-K (reporting date: 2025-12-27), 10-Q (reporting date: 2025-09-06), 10-Q (reporting date: 2025-06-14), 10-Q (reporting date: 2025-03-22), 10-K (reporting date: 2024-12-28), 10-Q (reporting date: 2024-09-07), 10-Q (reporting date: 2024-06-15), 10-Q (reporting date: 2024-03-23), 10-K (reporting date: 2023-12-30), 10-Q (reporting date: 2023-09-09), 10-Q (reporting date: 2023-06-17), 10-Q (reporting date: 2023-03-25), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-03), 10-Q (reporting date: 2022-06-11), 10-Q (reporting date: 2022-03-19).


The analysis of the return on assets (ROA) reveals a performance profile primarily driven by fluctuations in profitability margins rather than changes in asset utilization efficiency. The overall trend for ROA exhibits a cyclical pattern, characterized by two distinct periods of contraction followed by subsequent recoveries.

Net Profit Margin
A high degree of volatility is observed in the net profit margin. The metric began at 12.57% in March 2022 before experiencing a significant decline to a trough of 7.48% in March 2023. A recovery phase followed, with margins steadily climbing to a peak of 10.43% by December 2024. A second contraction occurred during the first half of 2025, reaching 7.82% in September 2025, before returning to an upward trajectory and closing at 11.09% in September 2026.
Asset Turnover
Asset turnover remained relatively stable throughout the analyzed period, indicating a consistent level of efficiency in using assets to generate revenue. The ratio fluctuated within a narrow band between 0.86 and 0.95. A slight peak of 0.95 was recorded in March 2023, coinciding with the period of lowest profitability. From 2024 through 2026, the ratio stabilized and slightly declined, ending the period at 0.88.
Return on Assets (ROA)
The return on assets mirrors the movements of the net profit margin almost exactly, confirming that margin volatility is the primary driver of ROA variance. ROA decreased from 10.93% in March 2022 to 7.07% in March 2023. Despite a recovery to 9.63% by December 2024, a subsequent drop to 6.78% in June 2025 represents the lowest point in the series. The period concluded with a recovery to 9.73% in September 2026. Because asset turnover remained steady, the fluctuations in ROA are attributed to shifts in bottom-line profitability rather than operational efficiency in asset deployment.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?