Stock Analysis on Net
Stock Analysis on Net

Super Micro Computer Inc. (NASDAQ:SMCI)

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

Microsoft Excel

Two-Component Disaggregation of ROE

Super Micro Computer Inc., decomposition of ROE

Microsoft Excel
ROE = ROA × Financial Leverage
Jun 30, 2026 15.40% = 7.45% × 2.07
Jun 30, 2025 16.64% = 7.48% × 2.22
Jun 30, 2024 21.28% = 11.73% × 1.81
Jun 30, 2023 32.45% = 17.42% × 1.86
Jun 30, 2022 20.00% = 8.90% × 2.25
Jun 30, 2021 10.20% = 4.99% × 2.05

Based on: 10-K (reporting date: 2026-06-30), 10-K (reporting date: 2025-06-30), 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30).


The return on equity (ROE) exhibits a cyclical trajectory, characterized by a period of aggressive expansion peaking in 2023, followed by a steady contraction through 2026.

Return on Assets (ROA)
A significant upward trend is observed from 2021 to 2023, with ROA increasing from 4.99% to a peak of 17.42%. This indicates a period of substantial improvement in operational efficiency or profitability relative to the asset base. Following 2023, a consistent decline occurs, with the ratio retreating to 7.45% by 2026, suggesting a reduction in the earning power of the company's assets.
Financial Leverage
The financial leverage ratio demonstrates relative stability with minor fluctuations, oscillating between a low of 1.81 in 2024 and a high of 2.25 in 2022. The lack of a sustained directional trend indicates that the company did not rely on increasing debt levels to amplify equity returns during the observed period.
Return on Equity (ROE) Analysis
ROE mirrors the volatility of ROA, rising from 10.20% in 2021 to a maximum of 32.45% in 2023 before declining to 15.40% by 2026. The disaggregation reveals that the surge in ROE leading up to 2023 was driven exclusively by gains in asset productivity (ROA), as financial leverage actually decreased during that specific interval. The subsequent compression of ROE is primarily attributable to the decline in ROA, which outweighed the temporary increase in leverage observed in 2025.

AI Ask an analyst for more


Three-Component Disaggregation of ROE

Super Micro Computer Inc., decomposition of ROE

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Jun 30, 2026 15.40% = 5.71% × 1.30 × 2.07
Jun 30, 2025 16.64% = 4.77% × 1.57 × 2.22
Jun 30, 2024 21.28% = 7.69% × 1.53 × 1.81
Jun 30, 2023 32.45% = 8.98% × 1.94 × 1.86
Jun 30, 2022 20.00% = 5.49% × 1.62 × 2.25
Jun 30, 2021 10.20% = 3.14% × 1.59 × 2.05

Based on: 10-K (reporting date: 2026-06-30), 10-K (reporting date: 2025-06-30), 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30).


The Return on Equity (ROE) exhibited a significant upward trajectory from 2021, peaking at 32.45% in 2023, before entering a period of gradual decline to 15.40% by 2026. This fluctuation suggests a period of aggressive growth and optimization followed by a normalization or contraction phase in overall profitability and efficiency.

Net Profit Margin
Profitability demonstrated strong growth in the early period, rising from 3.14% in 2021 to a peak of 8.98% in 2023. However, a subsequent contraction is observed, with margins dropping to 4.77% in 2025 before a slight recovery to 5.71% in 2026. This indicates that while the company successfully expanded its margins during the initial growth phase, it later faced challenges in maintaining those levels of profitability.
Asset Turnover
Asset efficiency improved alongside profitability, reaching a maximum ratio of 1.94 in 2023. From 2024 onward, a downward trend is evident, with the ratio falling to 1.30 by 2026. This decline suggests a reduction in the company's ability to generate revenue from its asset base, potentially indicating overcapacity or a slowdown in sales volume relative to asset growth.
Financial Leverage
The leverage ratio remained relatively volatile without a linear trend. It decreased from 2.25 in 2022 to a low of 1.81 in 2024, coinciding with the peak in ROE. A subsequent increase to 2.22 in 2025 indicates a greater reliance on debt to finance assets, though this increase in leverage was insufficient to offset the declines in profit margins and asset turnover to sustain the previous ROE highs.

The DuPont analysis reveals that the peak in ROE during 2023 was driven by a synergistic combination of maximum operational efficiency (Asset Turnover) and peak profitability (Net Profit Margin), occurring even as financial leverage decreased. The subsequent erosion of ROE is primarily attributable to the simultaneous decline in both profit margins and asset turnover, which outweighed the impact of increased financial leverage in the later years.

AI Ask an analyst for more


Five-Component Disaggregation of ROE

Super Micro Computer Inc., decomposition of ROE

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Jun 30, 2026 15.40% = 0.80 × 0.93 × 7.63% × 1.30 × 2.07
Jun 30, 2025 16.64% = 0.87 × 0.95 × 5.76% × 1.57 × 2.22
Jun 30, 2024 21.28% = 0.95 × 0.98 × 8.24% × 1.53 × 1.81
Jun 30, 2023 32.45% = 0.85 × 0.99 × 10.69% × 1.94 × 1.86
Jun 30, 2022 20.00% = 0.84 × 0.98 × 6.63% × 1.62 × 2.25
Jun 30, 2021 10.20% = 0.94 × 0.98 × 3.41% × 1.59 × 2.05

Based on: 10-K (reporting date: 2026-06-30), 10-K (reporting date: 2025-06-30), 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30).


The Return on Equity (ROE) exhibited a significant trajectory of growth followed by a period of contraction over the analyzed timeframe. ROE increased from 10.20% in 2021 to a peak of 32.45% in 2023, before declining steadily to 15.40% by 2026. This fluctuation indicates that the drivers of equity returns shifted substantially between the expansionary phase and the subsequent cooling period.

Operating Profitability (EBIT Margin)
The EBIT margin served as a primary catalyst for the increase in ROE leading up to 2023, rising from 3.41% in 2021 to a high of 10.69%. A subsequent contraction followed, with margins dropping to 5.76% in 2025 before a partial recovery to 7.63% in 2026. This volatility suggests fluctuations in operational efficiency or changes in the cost of goods sold relative to revenue.
Asset Utilization (Asset Turnover)
Asset turnover demonstrated a pattern closely aligned with the ROE peak, increasing from 1.59 in 2021 to 1.94 in 2023. However, a downward trend emerged thereafter, reaching a period low of 1.30 in 2026. This decline indicates a reduction in the company's ability to generate sales from its asset base toward the end of the period.
Financial Leverage
Financial leverage remained volatile, fluctuating between a low of 1.81 in 2024 and highs of 2.25 in 2022 and 2.22 in 2025. While leverage provided a multiplier effect on equity returns, it was not the primary driver of the 2023 peak, as leverage actually decreased during that specific year.
Tax and Interest Burdens
The interest burden remained relatively stable near 0.98 to 0.99 from 2021 through 2024, before declining to 0.93 by 2026, suggesting an increase in the relative impact of interest expenses on operating income. The tax burden showed more variability, fluctuating between 0.80 and 0.95, with the lowest value occurring in 2026, which partially mitigated the decline in ROE during that year.

Overall, the peak in ROE during 2023 was driven by a simultaneous optimization of operating margins and asset turnover. The subsequent decline in ROE was primarily the result of eroding operational margins and diminished asset efficiency, which were not sufficiently offset by changes in financial leverage or tax burdens.

AI Ask an analyst for more


Two-Component Disaggregation of ROA

Super Micro Computer Inc., decomposition of ROA

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Jun 30, 2026 7.45% = 5.71% × 1.30
Jun 30, 2025 7.48% = 4.77% × 1.57
Jun 30, 2024 11.73% = 7.69% × 1.53
Jun 30, 2023 17.42% = 8.98% × 1.94
Jun 30, 2022 8.90% = 5.49% × 1.62
Jun 30, 2021 4.99% = 3.14% × 1.59

Based on: 10-K (reporting date: 2026-06-30), 10-K (reporting date: 2025-06-30), 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30).


The Return on Assets (ROA) exhibits a cyclical trajectory over the analyzed six-year period, characterized by a period of aggressive growth peaking in 2023, followed by a correction and subsequent stabilization. The overall trend indicates that the expansion in profitability and operational efficiency seen in the early years was not sustained, leading to a normalized ROA by 2026.

Net Profit Margin
A steady upward trend is observed from 2021 to 2023, with the margin increasing from 3.14% to a peak of 8.98%. This growth phase was followed by a contraction, where the margin fell to 7.69% in 2024 and reached a period low of 4.77% in 2025. A modest recovery is noted in 2026, with the margin rising to 5.71%.
Asset Turnover
Efficiency in asset utilization improved initially, rising from 1.59 in 2021 to a peak of 1.94 in 2023. After this peak, a general decline is evident, with the ratio falling to 1.53 in 2024 and further decreasing to 1.30 by 2026. This suggests a diminishing capacity to generate sales relative to the total asset base over the latter half of the period.
Return on Assets (ROA)
The ROA experienced a significant surge, rising from 4.99% in 2021 to 17.42% in 2023. This peak was the result of the simultaneous optimization of both profit margins and asset turnover. The subsequent decline to 11.73% in 2024 and 7.48% in 2025 reflects the compounding negative effect of shrinking margins and declining asset efficiency. By 2026, the ROA stabilized at 7.45%, indicating a plateau in overall asset productivity.

AI Ask an analyst for more


Four-Component Disaggregation of ROA

Super Micro Computer Inc., decomposition of ROA

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Jun 30, 2026 7.45% = 0.80 × 0.93 × 7.63% × 1.30
Jun 30, 2025 7.48% = 0.87 × 0.95 × 5.76% × 1.57
Jun 30, 2024 11.73% = 0.95 × 0.98 × 8.24% × 1.53
Jun 30, 2023 17.42% = 0.85 × 0.99 × 10.69% × 1.94
Jun 30, 2022 8.90% = 0.84 × 0.98 × 6.63% × 1.62
Jun 30, 2021 4.99% = 0.94 × 0.98 × 3.41% × 1.59

Based on: 10-K (reporting date: 2026-06-30), 10-K (reporting date: 2025-06-30), 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30).


The Return on Assets (ROA) exhibited significant volatility over the analyzed period, characterized by a sharp expansion peaking in June 2023 followed by a consistent contraction. The ROA grew from 4.99% in 2021 to a peak of 17.42% in 2023, before declining to 7.45% by June 2026.

Operating Profitability
The EBIT Margin served as a primary driver for the increase in ROA through 2023, rising from 3.41% in 2021 to a high of 10.69%. Subsequent years saw a compression of margins, dropping to 5.76% in 2025 before a moderate recovery to 7.63% in 2026. This suggests a period of high operational efficiency in 2023 that was not fully sustained in later periods.
Asset Utilization
Asset Turnover followed a trajectory similar to the EBIT Margin, peaking at 1.94 in 2023. However, a downward trend is observed thereafter, with the ratio falling to 1.30 by 2026. This decline indicates a reduction in the efficiency with which assets are utilized to generate revenue, contributing to the overall erosion of ROA.
Interest and Tax Burdens
The Interest Burden remained relatively stable between 2021 and 2024, hovering around 0.98, but began a gradual decline to 0.93 by 2026, suggesting a slight increase in the relative impact of interest expenses on operating profits. The Tax Burden demonstrated higher volatility, fluctuating between 0.80 and 0.95, with the lowest value occurring in 2026, which indicates a higher effective tax impact on the final return in the final year of the period.

In summary, the peak in ROA observed in 2023 was the result of a simultaneous maximization of both operating margins and asset turnover. The subsequent decline in ROA is primarily attributable to the deterioration of asset efficiency and a compression of operating margins, compounded by a slight increase in the interest and tax burdens.

AI Ask an analyst for more


Disaggregation of Net Profit Margin

Super Micro Computer Inc., decomposition of net profit margin ratio

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Jun 30, 2026 5.71% = 0.80 × 0.93 × 7.63%
Jun 30, 2025 4.77% = 0.87 × 0.95 × 5.76%
Jun 30, 2024 7.69% = 0.95 × 0.98 × 8.24%
Jun 30, 2023 8.98% = 0.85 × 0.99 × 10.69%
Jun 30, 2022 5.49% = 0.84 × 0.98 × 6.63%
Jun 30, 2021 3.14% = 0.94 × 0.98 × 3.41%

Based on: 10-K (reporting date: 2026-06-30), 10-K (reporting date: 2025-06-30), 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30).


Net Profit Margin exhibited a period of growth from 2021 (3.14%) to a peak in 2023 (8.98%), followed by a contraction to 4.77% in 2025 and a modest recovery to 5.71% by 2026. This volatility in bottom-line profitability is primarily driven by fluctuations in operating efficiency, with secondary pressures arising from tax and interest obligations.

EBIT Margin
Operating profitability served as the primary driver for the overall margin trend. A significant expansion occurred between 2021 and 2023, where the margin rose from 3.41% to a peak of 10.69%. A subsequent decline followed, reaching a low of 5.76% in 2025 before recovering to 7.63% in 2026, closely mirroring the movements of the Net Profit Margin.
Tax Burden
The tax burden ratio demonstrates instability throughout the period. After reaching a high of 0.95 in 2024—indicating a lower effective tax impact—the ratio declined to 0.80 by 2026. This downward trend suggests a relative increase in the tax expense as a proportion of earnings before taxes toward the end of the period.
Interest Burden
Interest costs remained negligible and stable between 2021 and 2024, with the ratio maintaining a range of 0.98 to 0.99. However, a gradual decline is observed starting in 2025 (0.95) and continuing into 2026 (0.93), indicating an increasing amount of operating profit is being utilized to service interest obligations.

The disaggregation of the net profit margin indicates that while operational gains drove the initial increase in profitability, the subsequent compression was a result of both declining EBIT margins and increasing financial pressures. By 2026, the combined effect of a lower interest burden and a lower tax burden acted as a drag on the recovery of the net profit margin, despite a rebound in operating performance.

AI Ask an analyst for more