Stock Analysis on Net

Synopsys Inc. (NASDAQ:SNPS)

$24.99

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

Microsoft Excel

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Apple Pay Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Two-Component Disaggregation of ROE

Synopsys Inc., decomposition of ROE

Microsoft Excel
ROE = ROA × Financial Leverage
Oct 31, 2024 = ×
Oct 31, 2023 = ×
Oct 31, 2022 = ×
Oct 31, 2021 = ×
Oct 31, 2020 = ×
Oct 31, 2019 = ×

Based on: 10-K (reporting date: 2024-10-31), 10-K (reporting date: 2023-10-31), 10-K (reporting date: 2022-10-31), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-10-31), 10-K (reporting date: 2019-10-31).


The financial data reveals notable trends in the profitability and leverage metrics over the six-year period ending in October 2024. These trends reflect the evolving effectiveness of asset utilization, equity returns, and capital structure management.

Return on Assets (ROA)
The ROA exhibited a generally upward trajectory, increasing from 8.31% in 2019 to 17.31% in 2024. This growth suggests enhanced efficiency in generating earnings from the company's asset base. The pace of improvement accelerated particularly after 2021, indicating potentially improved operational performance or asset usage.
Financial Leverage
Financial leverage ratios remained relatively stable between 2019 and 2023, fluctuating slightly around 1.57 to 1.71. However, in 2024 there was a noticeable decrease to 1.45, implying a reduction in reliance on debt or increased equity funding. This decline suggests a strategic shift towards a more conservative capital structure in the latest period.
Return on Equity (ROE)
ROE showed consistent growth through the six years, rising from 13.04% in 2019 to a robust 25.17% in 2024. The increase in ROE outpaced the ROA improvement, which may be attributable to the leverage effect, although the leverage ratio declined in 2024. This indicates improved profitability and possibly more efficient use of equity capital, especially in the last reporting period.

In summary, the company demonstrated strengthening profitability indicators over the analyzed periods, with marked improvements in asset efficiency and equity returns. The decrease in financial leverage in the last year possibly reflects efforts to optimize financial risk, while maintaining growing returns for equity holders. These trends indicate a positive financial health trajectory with balanced risk management.


Three-Component Disaggregation of ROE

Synopsys Inc., decomposition of ROE

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Oct 31, 2024 = × ×
Oct 31, 2023 = × ×
Oct 31, 2022 = × ×
Oct 31, 2021 = × ×
Oct 31, 2020 = × ×
Oct 31, 2019 = × ×

Based on: 10-K (reporting date: 2024-10-31), 10-K (reporting date: 2023-10-31), 10-K (reporting date: 2022-10-31), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-10-31), 10-K (reporting date: 2019-10-31).


Net Profit Margin
The net profit margin exhibits an overall upward trend from 15.84% in 2019 to a notable peak of 36.94% in 2024. This indicates a significant improvement in the company's profitability relative to its revenues over the period. The increase was relatively steady from 2019 through 2023, followed by a sharp rise in 2024.
Asset Turnover
The asset turnover ratio fluctuates within a relatively narrow range, starting at 0.52 in 2019 and ending at 0.47 in 2024. A slight decline is observed in 2020 with a partial recovery in the subsequent years, peaking at 0.57 in 2023 before decreasing again. This ratio indicates moderate efficiency in utilizing assets to generate revenue, with recent years showing some inconsistency.
Financial Leverage
Financial leverage increased gradually from 1.57 in 2019 to a peak of 1.71 in 2022, suggesting a higher use of debt relative to equity during that period. However, it declined to 1.45 by 2024, indicating a reduction in reliance on debt financing towards the end of the period.
Return on Equity (ROE)
The return on equity demonstrates a consistent upward trajectory from 13.04% in 2019 to 25.17% in 2024. The growth is steady each year, reflecting improving profitability and effective use of shareholders' equity. The increase is particularly pronounced from 2021 onward, aligning with improvements in net profit margin and a moderate decline in financial leverage in the later years.

Five-Component Disaggregation of ROE

Synopsys Inc., decomposition of ROE

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Oct 31, 2024 = × × × ×
Oct 31, 2023 = × × × ×
Oct 31, 2022 = × × × ×
Oct 31, 2021 = × × × ×
Oct 31, 2020 = × × × ×
Oct 31, 2019 = × × × ×

Based on: 10-K (reporting date: 2024-10-31), 10-K (reporting date: 2023-10-31), 10-K (reporting date: 2022-10-31), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-10-31), 10-K (reporting date: 2019-10-31).


Over the analyzed periods, several financial metrics exhibit notable trends indicative of the company's operational efficiency and profitability dynamics.

Tax Burden
The tax burden ratio fluctuates mildly, with values ranging from 0.88 to 1.04. It shows a peak around 2020 at 1.04, followed by a decrease and stabilization just below 1. This indicates varying effective tax rates impacting net profitability moderately over time.
Interest Burden
This ratio remains relatively stable and close to 1 throughout the periods, suggesting consistent interest expenses relative to earnings before interest and taxes. The slight dip to 0.99 in the final period shows minimal increased interest expenses or marginal changes in financial cost structure.
EBIT Margin
The EBIT margin demonstrates a clear upward trajectory, increasing steadily from 16.58% in 2019 to 22.5% in 2023, followed by a significant jump to 39.14% in 2024. This substantial rise signals improved operational profitability, likely due to enhanced revenue management or cost controls.
Asset Turnover
Asset turnover displays moderate variation, initially decreasing from 0.52 in 2019 to 0.46 in 2020, then increasing to a peak of 0.57 in 2023 before dropping again to 0.47 in 2024. This indicates changes in the efficiency of asset utilization to generate revenue, with a recent decline possibly reflecting less efficient asset use or asset base expansion outpacing sales growth.
Financial Leverage
Financial leverage shows a gradual increase from 1.57 to a peak of 1.71 in 2022, followed by a decrease to 1.45 in 2024. This suggests an initial rising reliance on debt or other liabilities to finance assets, with deleveraging occurring more recently, possibly to reduce financial risk.
Return on Equity (ROE)
ROE improves consistently across the periods, moving from 13.04% in 2019 up to 25.17% in 2024. This upward trend reflects enhanced overall profitability and value creation for shareholders, benefiting from both rising EBIT margins and effective leverage usage, notwithstanding the slight leverage reduction in the latest period.

In summary, the company demonstrates strengthening operational performance, as evidenced by improving EBIT margin and ROE, albeit accompanied by some fluctuations in asset utilization and financial leverage. The pronounced EBIT margin increase in the final period represents a significant profitability improvement, while asset turnover and leverage changes suggest shifts in operational efficiency and capital structure management.


Two-Component Disaggregation of ROA

Synopsys Inc., decomposition of ROA

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Oct 31, 2024 = ×
Oct 31, 2023 = ×
Oct 31, 2022 = ×
Oct 31, 2021 = ×
Oct 31, 2020 = ×
Oct 31, 2019 = ×

Based on: 10-K (reporting date: 2024-10-31), 10-K (reporting date: 2023-10-31), 10-K (reporting date: 2022-10-31), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-10-31), 10-K (reporting date: 2019-10-31).


Net Profit Margin
The net profit margin exhibited a generally upward trend over the six-year period. Starting at 15.84% in 2019, it gradually increased to 21.05% by 2023, with a notable and significant rise to 36.94% in 2024. This substantial increase in the final year suggests a considerable improvement in profitability relative to revenue.
Asset Turnover
The asset turnover ratio showed some variability but remained within a relatively narrow range. It began at 0.52 in 2019, decreased to 0.46 in 2020, and experienced minor fluctuations, reaching a peak of 0.57 in 2023 before falling again to 0.47 in 2024. This indicates moderate efficiency in asset use to generate sales, with no clear long-term improvement over the period.
Return on Assets (ROA)
Return on assets also demonstrated a positive trajectory over the years. From 8.31% in 2019, ROA maintained relative stability through 2020 and 2021, before rising to 10.45% in 2022 and further to 11.9% in 2023. In 2024, it increased markedly to 17.31%, reflecting improved overall asset profitability, which is consistent with the sharp increase in net profit margin despite a slight decline in asset turnover.

Four-Component Disaggregation of ROA

Synopsys Inc., decomposition of ROA

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Oct 31, 2024 = × × ×
Oct 31, 2023 = × × ×
Oct 31, 2022 = × × ×
Oct 31, 2021 = × × ×
Oct 31, 2020 = × × ×
Oct 31, 2019 = × × ×

Based on: 10-K (reporting date: 2024-10-31), 10-K (reporting date: 2023-10-31), 10-K (reporting date: 2022-10-31), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-10-31), 10-K (reporting date: 2019-10-31).


Tax Burden
The tax burden ratio shows variability over the given periods, starting at 0.98 in 2019 and peaking above 1.0 in 2020 at 1.04. It then declined to 0.88 in 2022 before slightly increasing again to 0.96 by 2024. This indicates fluctuating effective tax rates impacting net profitability but generally remaining close to or below 1.0 in most years.
Interest Burden
The interest burden remained relatively stable and close to 1.0 throughout the period, indicating that interest expenses had minimal impact on earnings before tax. The ratio was consistently at or near 1.0, with a slight dip to 0.99 in 2024.
EBIT Margin
The EBIT margin demonstrates a consistent upward trend across the years. Beginning at 16.58% in 2019, it increased steadily to 22.5% by 2023. A significant jump is observed in 2024, reaching 39.14%, which suggests a substantial improvement in operational profitability during the most recent period.
Asset Turnover
Asset turnover exhibited some fluctuations, starting at 0.52 in 2019 and decreasing to 0.46 in 2020. It then improved gradually to 0.57 in 2023 before declining to 0.47 in 2024. The variation suggests changes in the efficiency of using assets to generate revenue, with a notable dip in the latest year.
Return on Assets (ROA)
ROA rose steadily from 8.31% in 2019 to 11.9% in 2023, reflecting improved overall asset profitability. In 2024, ROA sharply increased to 17.31%, likely driven by the combination of higher EBIT margin and moderate asset turnover. This indicates a marked enhancement in the company’s ability to generate returns from its asset base.

Disaggregation of Net Profit Margin

Synopsys Inc., decomposition of net profit margin ratio

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Oct 31, 2024 = × ×
Oct 31, 2023 = × ×
Oct 31, 2022 = × ×
Oct 31, 2021 = × ×
Oct 31, 2020 = × ×
Oct 31, 2019 = × ×

Based on: 10-K (reporting date: 2024-10-31), 10-K (reporting date: 2023-10-31), 10-K (reporting date: 2022-10-31), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-10-31), 10-K (reporting date: 2019-10-31).


Tax Burden
The tax burden ratio exhibits some fluctuations over the analyzed period. It starts slightly below 1.0 at 0.98 in 2019, peaks above 1.0 in 2020 at 1.04, then declines to its lowest point of 0.88 in 2022. Following this dip, the ratio rises again, stabilizing near 0.96 by 2024. This pattern indicates variability in the company’s effective tax rate, with a notable reduction around 2022 before returning closer to the initial level.
Interest Burden
The interest burden remains relatively stable and close to 1.0 throughout the years, indicating consistent interest expense relative to earnings before interest and taxes (EBIT). From 0.98 in 2019, it slightly improves to 0.99 in 2020 and remains at or near 1.0 through 2023, before a minor decline to 0.99 in 2024. This stability suggests the company's interest expenses have not significantly impacted operating profits over the period.
EBIT Margin
The EBIT margin demonstrates a clear positive trend, reflecting improving operational profitability. It increases steadily from 16.58% in 2019 to 22.5% by 2023, indicating enhanced efficiency or revenue growth at the operating level. In 2024, there is a substantial jump to 39.14%, more than a 70% increase from the previous year, which suggests an exceptional improvement in operating earnings relative to sales during the last year.
Net Profit Margin
The net profit margin follows a similar upward trajectory, rising from 15.84% in 2019 to 21.05% in 2023, indicative of improved overall profitability including tax and interest effects. The margin then experiences a significant increase to 36.94% in 2024. This sharp rise aligns with the increase in EBIT margin and may reflect either a significant reduction in costs, improved tax efficiency, or other exceptional income items contributing to greater net income relative to revenue.