Stock Analysis on Net
Stock Analysis on Net

Super Micro Computer Inc. (NASDAQ:SMCI)

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

Microsoft Excel

Two-Component Disaggregation of ROE

Super Micro Computer Inc., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = ROA × Financial Leverage
Jun 30, 2026 15.40% = 7.45% × 2.07
Mar 31, 2026 16.47% = 5.32% × 3.10
Dec 31, 2025 12.48% = 3.12% × 4.00
Sep 30, 2025 12.15% = 5.51% × 2.21
Jun 30, 2025 16.64% = 7.48% × 2.22
Mar 31, 2025 18.04% = 10.72% × 1.68
Dec 31, 2024 23.16% = 14.85% × 1.56
Sep 30, 2024 24.16% = 13.09% × 1.85
Jun 30, 2024 21.28% = 11.73% × 1.81
Mar 31, 2024 20.59% = 11.84% × 1.74
Dec 31, 2023 23.80% = 13.55% × 1.76
Sep 30, 2023 28.29% = 14.96% × 1.89
Jun 30, 2023 32.45% = 17.42% × 1.86
Mar 31, 2023 33.21% = 18.39% × 1.81
Dec 31, 2022 31.80% = 18.81% × 1.69
Sep 30, 2022 27.33% = 13.45% × 2.03
Jun 30, 2022 20.00% = 8.90% × 2.25
Mar 31, 2022 14.41% = 5.98% × 2.41
Dec 31, 2021 10.53% = 4.67% × 2.26
Sep 30, 2021 9.77% = 4.56% × 2.14

Based on: 10-K (reporting date: 2026-06-30), 10-Q (reporting date: 2026-03-31), 10-Q (reporting date: 2025-12-31), 10-Q (reporting date: 2025-09-30), 10-K (reporting date: 2025-06-30), 10-Q (reporting date: 2025-03-31), 10-Q (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 10-K (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-Q (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-K (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-Q (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-K (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-Q (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30).


The analysis of the two-component DuPont disaggregation reveals a transition in the drivers of equity returns, moving from a period of high asset efficiency to a period where financial leverage played a more critical role in stabilizing returns.

Return on Assets (ROA)
A strong upward trend in asset efficiency is observed from September 2021, starting at 4.56% and peaking at 18.81% by December 2022. Following this peak, ROA experienced a gradual decline throughout 2023 and 2024, eventually reaching a significant trough of 3.12% in December 2025. A partial recovery is noted in the first half of 2026, with the ratio rising to 7.45%.
Financial Leverage
Financial leverage remained relatively stable and generally low during the period of peak asset efficiency, dipping to 1.69 in December 2022. Between 2023 and early 2025, the ratio fluctuated within a narrow band of 1.56 to 1.89. However, a sharp spike to 4.00 occurred in December 2025, coinciding with the lowest recorded ROA. This indicates a significant increase in the use of debt or liabilities to fund assets during that quarter, before normalizing to 2.07 by June 2026.
Return on Equity (ROE)
The Return on Equity followed the trajectory of asset efficiency in the early stages, reaching a peak of 33.21% in March 2023. As ROA began to contract, ROE followed a similar downward trend until December 2025. During this specific quarter, a divergence is observed: while ROA fell to its lowest point, the surge in financial leverage acted as a buffer, preventing a proportional collapse in ROE and maintaining it at 12.48%. This demonstrates a shift from organic, efficiency-driven returns to leverage-driven returns toward the end of the observed period.

AI Ask an analyst for more


Three-Component Disaggregation of ROE

Super Micro Computer Inc., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Jun 30, 2026 15.40% = 5.71% × 1.30 × 2.07
Mar 31, 2026 16.47% = 3.70% × 1.44 × 3.10
Dec 31, 2025 12.48% = 3.11% × 1.00 × 4.00
Sep 30, 2025 12.15% = 3.77% × 1.46 × 2.21
Jun 30, 2025 16.64% = 4.77% × 1.57 × 2.22
Mar 31, 2025 18.04% = 5.34% × 2.01 × 1.68
Dec 31, 2024 23.16% = 6.94% × 2.14 × 1.56
Sep 30, 2024 24.16% = 7.55% × 1.73 × 1.85
Jun 30, 2024 21.28% = 7.69% × 1.53 × 1.81
Mar 31, 2024 20.59% = 8.88% × 1.33 × 1.74
Dec 31, 2023 23.80% = 7.92% × 1.71 × 1.76
Sep 30, 2023 28.29% = 8.29% × 1.80 × 1.89
Jun 30, 2023 32.45% = 8.98% × 1.94 × 1.86
Mar 31, 2023 33.21% = 8.93% × 2.06 × 1.81
Dec 31, 2022 31.80% = 8.70% × 2.16 × 1.69
Sep 30, 2022 27.33% = 7.38% × 1.82 × 2.03
Jun 30, 2022 20.00% = 5.49% × 1.62 × 2.25
Mar 31, 2022 14.41% = 3.96% × 1.51 × 2.41
Dec 31, 2021 10.53% = 3.00% × 1.56 × 2.26
Sep 30, 2021 9.77% = 2.89% × 1.58 × 2.14

Based on: 10-K (reporting date: 2026-06-30), 10-Q (reporting date: 2026-03-31), 10-Q (reporting date: 2025-12-31), 10-Q (reporting date: 2025-09-30), 10-K (reporting date: 2025-06-30), 10-Q (reporting date: 2025-03-31), 10-Q (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 10-K (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-Q (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-K (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-Q (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-K (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-Q (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30).


The Return on Equity (ROE) exhibits a cyclical trajectory, characterized by a period of significant growth peaking in early 2023, followed by a prolonged contraction and a subsequent period of volatility. The overall movement of ROE is the result of fluctuating contributions from profit margins, asset efficiency, and financial leverage.

Net Profit Margin Analysis
A sustained expansion in profitability is observed from September 2021, where the margin rose from 2.89% to a peak of 8.98% in June 2023. This phase of margin growth was the primary driver of the initial ROE surge. Subsequently, a gradual decline occurred over the next two years, reaching a low of 3.11% by December 2025. A recovery phase began in early 2026, with the margin climbing back to 5.71% by June 2026.
Asset Turnover and Operational Efficiency
Asset utilization showed an initial increase, peaking at a ratio of 2.16 in December 2022, indicating high efficiency in generating revenue from the asset base. Following this peak, the ratio entered a period of volatility, experiencing a significant dip to 1.33 in March 2024 before recovering to 2.14 in December 2024. A sharp decline to 1.00 was recorded in December 2025, marking the lowest point of operational efficiency in the analyzed period, before stabilizing at 1.30 by June 2026.
Financial Leverage Dynamics
Leverage remained relatively stable between 1.56 and 2.41 for the majority of the period from 2021 through 2024. However, a notable spike in financial leverage occurred between September 2025 and March 2026, peaking at 4.00 in December 2025. This suggests a significant increase in debt or a reduction in equity during this specific window, which served as a primary support for ROE while profit margins and asset turnover were at their lowest levels.
Integrated ROE Performance
The peak ROE of 33.21% in March 2023 was driven by the convergence of peak profit margins and high asset turnover. The subsequent decline in ROE to 12.15% by September 2025 reflects the erosion of these two fundamental drivers. Interestingly, the ROE did not collapse entirely in December 2025 despite the lows in margin and turnover, as the sharp increase in financial leverage acted as a mathematical offset to maintain a return of 12.48%. The final ROE of 15.40% in June 2026 indicates a return to a more balanced composition as leverage normalized and margins began to recover.

AI Ask an analyst for more


Five-Component Disaggregation of ROE

Super Micro Computer Inc., decomposition of ROE (quarterly data)

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
Mar 31, 2026 16.47% = 0.81 × 0.92 × 4.96% × 1.44 × 3.10
Dec 31, 2025 12.48% = 0.84 × 0.92 × 4.00% × 1.00 × 4.00
Sep 30, 2025 12.15% = 0.87 × 0.93 × 4.67% × 1.46 × 2.21
Jun 30, 2025 16.64% = 0.87 × 0.95 × 5.76% × 1.57 × 2.22
Mar 31, 2025 18.04% = 0.89 × 0.97 × 6.17% × 2.01 × 1.68
Dec 31, 2024 23.16% = 0.93 × 0.98 × 7.64% × 2.14 × 1.56
Sep 30, 2024 24.16% = 0.92 × 0.98 × 8.36% × 1.73 × 1.85
Jun 30, 2024 21.28% = 0.95 × 0.98 × 8.24% × 1.53 × 1.81
Mar 31, 2024 20.59% = 0.92 × 0.98 × 9.83% × 1.33 × 1.74
Dec 31, 2023 23.80% = 0.86 × 0.98 × 9.41% × 1.71 × 1.76
Sep 30, 2023 28.29% = 0.87 × 0.99 × 9.65% × 1.80 × 1.89
Jun 30, 2023 32.45% = 0.85 × 0.99 × 10.69% × 1.94 × 1.86
Mar 31, 2023 33.21% = 0.85 × 0.99 × 10.68% × 2.06 × 1.81
Dec 31, 2022 31.80% = 0.84 × 0.99 × 10.52% × 2.16 × 1.69
Sep 30, 2022 27.33% = 0.83 × 0.98 × 9.01% × 1.82 × 2.03
Jun 30, 2022 20.00% = 0.84 × 0.98 × 6.63% × 1.62 × 2.25
Mar 31, 2022 14.41% = 0.88 × 0.98 × 4.60% × 1.51 × 2.41
Dec 31, 2021 10.53% = 0.93 × 0.98 × 3.29% × 1.56 × 2.26
Sep 30, 2021 9.77% = 0.94 × 0.98 × 3.13% × 1.58 × 2.14

Based on: 10-K (reporting date: 2026-06-30), 10-Q (reporting date: 2026-03-31), 10-Q (reporting date: 2025-12-31), 10-Q (reporting date: 2025-09-30), 10-K (reporting date: 2025-06-30), 10-Q (reporting date: 2025-03-31), 10-Q (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 10-K (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-Q (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-K (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-Q (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-K (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-Q (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30).


The Return on Equity (ROE) exhibited a significant growth cycle from September 2021, peaking at 33.21% in March 2023, before entering a period of contraction and subsequent volatility, ending at 15.40% in June 2026. This trajectory was primarily driven by fluctuations in operational profitability and asset efficiency rather than changes in financial leverage or tax burdens.

Operating Profitability
The EBIT margin was the primary catalyst for the ROE expansion between 2021 and 2023, rising from 3.13% to a peak of 10.69% in June 2023. Following this peak, a steady compression is observed, with margins falling to a low of 4.00% by December 2025. A partial recovery to 7.63% by June 2026 indicates a recent improvement in operating efficiency or pricing power.
Asset Efficiency
Asset turnover showed notable volatility, peaking at 2.16 in December 2022 before experiencing a general decline. A significant trough occurred in December 2025, where the ratio dropped to 1.00, suggesting a period of underutilized assets or a substantial increase in the asset base that did not immediately generate proportional revenue. Efficiency recovered to 1.30 by June 2026.
Financial Leverage
Financial leverage remained relatively stable between 1.60 and 2.40 for the majority of the observed period. However, a sharp spike to 4.00 occurred in December 2025, representing a temporary and aggressive increase in the use of debt or a reduction in equity. This leverage peak coincided with the lowest point of asset turnover, suggesting a period of high financial risk that normalized to 2.07 by June 2026.
Tax and Interest Burdens
The interest burden remained consistently high, hovering near 0.98 to 0.99 for most of the period, with a slight decline to 0.92-0.93 starting in March 2025, indicating a marginal increase in interest expenses relative to EBIT. The tax burden showed more variance, generally fluctuating between 0.80 and 0.95, with a gradual downward trend toward 0.80 by June 2026, which slightly dampened the net income available to shareholders.

In summary, the mid-term peak in ROE was fundamentally supported by expanding EBIT margins and high asset turnover. The subsequent decline was caused by the simultaneous compression of operating margins and a drop in asset efficiency, which was only partially offset by a temporary surge in financial leverage in late 2025.

AI Ask an analyst for more


Two-Component Disaggregation of ROA

Super Micro Computer Inc., decomposition of ROA (quarterly data)

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Jun 30, 2026 7.45% = 5.71% × 1.30
Mar 31, 2026 5.32% = 3.70% × 1.44
Dec 31, 2025 3.12% = 3.11% × 1.00
Sep 30, 2025 5.51% = 3.77% × 1.46
Jun 30, 2025 7.48% = 4.77% × 1.57
Mar 31, 2025 10.72% = 5.34% × 2.01
Dec 31, 2024 14.85% = 6.94% × 2.14
Sep 30, 2024 13.09% = 7.55% × 1.73
Jun 30, 2024 11.73% = 7.69% × 1.53
Mar 31, 2024 11.84% = 8.88% × 1.33
Dec 31, 2023 13.55% = 7.92% × 1.71
Sep 30, 2023 14.96% = 8.29% × 1.80
Jun 30, 2023 17.42% = 8.98% × 1.94
Mar 31, 2023 18.39% = 8.93% × 2.06
Dec 31, 2022 18.81% = 8.70% × 2.16
Sep 30, 2022 13.45% = 7.38% × 1.82
Jun 30, 2022 8.90% = 5.49% × 1.62
Mar 31, 2022 5.98% = 3.96% × 1.51
Dec 31, 2021 4.67% = 3.00% × 1.56
Sep 30, 2021 4.56% = 2.89% × 1.58

Based on: 10-K (reporting date: 2026-06-30), 10-Q (reporting date: 2026-03-31), 10-Q (reporting date: 2025-12-31), 10-Q (reporting date: 2025-09-30), 10-K (reporting date: 2025-06-30), 10-Q (reporting date: 2025-03-31), 10-Q (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 10-K (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-Q (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-K (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-Q (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-K (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-Q (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30).


The Return on Assets (ROA) exhibited significant volatility over the analyzed period, characterized by a sharp ascent, a sustained peak, a substantial contraction, and a nascent recovery toward the end of the timeline.

Net Profit Margin
A consistent upward trajectory is observed from September 2021, where the margin stood at 2.89%, peaking at 8.98% in June 2023. Following this peak, a gradual and prolonged decline occurred, reaching a low of 3.11% by December 2025. A recovery phase emerged in the first half of 2026, with the margin climbing back to 5.71% by June 2026.
Asset Turnover
Asset efficiency showed an initial increase, rising from 1.58 in September 2021 to a peak of 2.16 in December 2022. This efficiency subsequently fluctuated, experiencing a notable decline through 2024 and 2025, culminating in a period low of 1.00 in December 2025. Similar to the profit margin, asset turnover began to recover in early 2026, reaching 1.30 by June 2026.
Return on Assets (ROA) Dynamics
The ROA trend reflects the compounded effect of both profit margins and asset turnover. The rapid expansion of ROA from 4.56% in September 2021 to 18.81% in December 2022 was driven by simultaneous improvements in both margin and turnover. The subsequent decline to a trough of 3.12% in December 2025 resulted from a synchronized deterioration in both operational profitability and asset utilization. The final observed quarters indicate a positive inflection point, as both components improved to lift the ROA to 7.45% by June 2026.

AI Ask an analyst for more


Four-Component Disaggregation of ROA

Super Micro Computer Inc., decomposition of ROA (quarterly data)

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Jun 30, 2026 7.45% = 0.80 × 0.93 × 7.63% × 1.30
Mar 31, 2026 5.32% = 0.81 × 0.92 × 4.96% × 1.44
Dec 31, 2025 3.12% = 0.84 × 0.92 × 4.00% × 1.00
Sep 30, 2025 5.51% = 0.87 × 0.93 × 4.67% × 1.46
Jun 30, 2025 7.48% = 0.87 × 0.95 × 5.76% × 1.57
Mar 31, 2025 10.72% = 0.89 × 0.97 × 6.17% × 2.01
Dec 31, 2024 14.85% = 0.93 × 0.98 × 7.64% × 2.14
Sep 30, 2024 13.09% = 0.92 × 0.98 × 8.36% × 1.73
Jun 30, 2024 11.73% = 0.95 × 0.98 × 8.24% × 1.53
Mar 31, 2024 11.84% = 0.92 × 0.98 × 9.83% × 1.33
Dec 31, 2023 13.55% = 0.86 × 0.98 × 9.41% × 1.71
Sep 30, 2023 14.96% = 0.87 × 0.99 × 9.65% × 1.80
Jun 30, 2023 17.42% = 0.85 × 0.99 × 10.69% × 1.94
Mar 31, 2023 18.39% = 0.85 × 0.99 × 10.68% × 2.06
Dec 31, 2022 18.81% = 0.84 × 0.99 × 10.52% × 2.16
Sep 30, 2022 13.45% = 0.83 × 0.98 × 9.01% × 1.82
Jun 30, 2022 8.90% = 0.84 × 0.98 × 6.63% × 1.62
Mar 31, 2022 5.98% = 0.88 × 0.98 × 4.60% × 1.51
Dec 31, 2021 4.67% = 0.93 × 0.98 × 3.29% × 1.56
Sep 30, 2021 4.56% = 0.94 × 0.98 × 3.13% × 1.58

Based on: 10-K (reporting date: 2026-06-30), 10-Q (reporting date: 2026-03-31), 10-Q (reporting date: 2025-12-31), 10-Q (reporting date: 2025-09-30), 10-K (reporting date: 2025-06-30), 10-Q (reporting date: 2025-03-31), 10-Q (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 10-K (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-Q (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-K (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-Q (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-K (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-Q (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30).


The Return on Assets (ROA) exhibited significant volatility over the analyzed period, characterized by a sharp ascent to a peak in late 2022 and early 2023, followed by a gradual decline and a notable trough in late 2025 before showing signs of recovery in 2026. The primary drivers of these fluctuations were the EBIT margin and asset turnover, while the tax and interest burdens remained relatively stable with minor late-period adjustments.

Operational Profitability (EBIT Margin)
A strong expansion in operational efficiency occurred between September 2021 and June 2023, with the EBIT margin increasing from 3.13% to a peak of 10.69%. Following this peak, a sustained contraction was observed, with margins declining to a low of 4.00% by December 2025. A recovery trend emerged in the first half of 2026, with the margin returning to 7.63% by June 30, 2026.
Asset Utilization (Asset Turnover)
Asset turnover displayed a cyclical pattern, peaking at 2.16 in December 2022. A period of instability followed, including a sharp dip to 1.33 in March 2024, a subsequent recovery to 2.14 by December 2024, and a significant collapse to 1.00 in December 2025. This volatility suggests fluctuations in the efficiency of asset deployment relative to revenue generation, with a partial recovery to 1.30 noted by June 2026.
Financial and Tax Burdens
The interest burden remained remarkably consistent, hovering between 0.98 and 0.99 for the majority of the period, although a slight decline to 0.92 was observed between December 2025 and March 2026, indicating a marginal increase in the impact of interest expenses. The tax burden showed more variance, dipping to 0.83 in September 2022 before peaking at 0.95 in June 2024 and subsequently trending downward to 0.80 by June 2026, reflecting changing effective tax rates over time.
Composite ROA Analysis
The peak ROA of 18.81% in December 2022 was the result of a synergistic effect between expanding EBIT margins and peak asset turnover. Conversely, the decline in ROA to 3.12% in December 2025 was driven by a simultaneous contraction in both operational margins and asset utilization. The recovery of ROA to 7.45% by June 2026 is primarily attributed to the rebound in EBIT margins and a moderate improvement in asset turnover.

AI Ask an analyst for more


Disaggregation of Net Profit Margin

Super Micro Computer Inc., decomposition of net profit margin ratio (quarterly data)

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Jun 30, 2026 5.71% = 0.80 × 0.93 × 7.63%
Mar 31, 2026 3.70% = 0.81 × 0.92 × 4.96%
Dec 31, 2025 3.11% = 0.84 × 0.92 × 4.00%
Sep 30, 2025 3.77% = 0.87 × 0.93 × 4.67%
Jun 30, 2025 4.77% = 0.87 × 0.95 × 5.76%
Mar 31, 2025 5.34% = 0.89 × 0.97 × 6.17%
Dec 31, 2024 6.94% = 0.93 × 0.98 × 7.64%
Sep 30, 2024 7.55% = 0.92 × 0.98 × 8.36%
Jun 30, 2024 7.69% = 0.95 × 0.98 × 8.24%
Mar 31, 2024 8.88% = 0.92 × 0.98 × 9.83%
Dec 31, 2023 7.92% = 0.86 × 0.98 × 9.41%
Sep 30, 2023 8.29% = 0.87 × 0.99 × 9.65%
Jun 30, 2023 8.98% = 0.85 × 0.99 × 10.69%
Mar 31, 2023 8.93% = 0.85 × 0.99 × 10.68%
Dec 31, 2022 8.70% = 0.84 × 0.99 × 10.52%
Sep 30, 2022 7.38% = 0.83 × 0.98 × 9.01%
Jun 30, 2022 5.49% = 0.84 × 0.98 × 6.63%
Mar 31, 2022 3.96% = 0.88 × 0.98 × 4.60%
Dec 31, 2021 3.00% = 0.93 × 0.98 × 3.29%
Sep 30, 2021 2.89% = 0.94 × 0.98 × 3.13%

Based on: 10-K (reporting date: 2026-06-30), 10-Q (reporting date: 2026-03-31), 10-Q (reporting date: 2025-12-31), 10-Q (reporting date: 2025-09-30), 10-K (reporting date: 2025-06-30), 10-Q (reporting date: 2025-03-31), 10-Q (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 10-K (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-Q (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-K (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-Q (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-K (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-Q (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30).


The analysis of the net profit margin disaggregation reveals that operating performance is the primary driver of bottom-line volatility, while interest expenses remain a negligible factor. The net profit margin exhibits a cyclical pattern, closely mirroring the fluctuations in the operating margin, with secondary influence from varying tax burdens.

Operating Profitability (EBIT Margin)
A significant expansion in operating efficiency is observed from September 2021 through June 2023, with the EBIT margin rising from 3.13% to a peak of 10.69%. This growth phase was followed by a prolonged period of contraction, where margins declined to a low of 4.00% by December 2025. A recovery trend emerges in the final two quarters, with the margin ascending to 7.63% by June 2026.
Tax Burden
The tax burden ratio demonstrates notable instability. After starting at 0.94, it experienced a decline to a trough of 0.83 in late 2022, suggesting a higher effective tax rate or lower tax efficiency. A recovery period occurred between December 2023 and June 2024, peaking at 0.95, before trending downward again to 0.80 by June 2026, indicating an increasing impact of taxes on the conversion of operating profit to net income.
Interest Burden
The interest burden remains remarkably stable throughout the majority of the period, consistently hovering between 0.98 and 0.99. This suggests that interest expenses have had a minimal impact on the net profit margin. A slight decrease is noted between December 2024 and March 2026, where the ratio dipped to 0.92, indicating a marginal increase in the relative weight of interest costs during that timeframe.
Net Profit Margin Synthesis
The net profit margin trajectory is almost entirely dictated by the EBIT margin. It peaked at 8.98% in June 2023, coinciding with the peak of operating profitability. The subsequent decline to 3.11% in December 2025 reflects the combined pressure of shrinking operating margins and a fluctuating tax burden. The terminal increase to 5.71% in June 2026 is attributed to the rebound in operating performance, despite a relatively low tax burden ratio of 0.80.

AI Ask an analyst for more