Decomposing ROE involves expressing net income divided by shareholders’ equity as the product of component ratios.
Paying user area
Try for free
Tesla Inc. pages available for free this week:
- Cash Flow Statement
- Analysis of Liquidity Ratios
- Analysis of Geographic Areas
- Enterprise Value to EBITDA (EV/EBITDA)
- Dividend Discount Model (DDM)
- Present Value of Free Cash Flow to Equity (FCFE)
- Net Profit Margin since 2010
- Current Ratio since 2010
- Price to Operating Profit (P/OP) since 2010
- Aggregate Accruals
The data is hidden behind: . Unhide it.
Get full access to the entire website from $10.42/mo, or
get 1-month access to Tesla Inc. for $24.99.
This is a one-time payment. There is no automatic renewal.
We accept:
Two-Component Disaggregation of ROE
| ROE | = | ROA | × | Financial Leverage | |
|---|---|---|---|---|---|
| Dec 31, 2025 | = | × | |||
| Dec 31, 2024 | = | × | |||
| Dec 31, 2023 | = | × | |||
| Dec 31, 2022 | = | × | |||
| Dec 31, 2021 | = | × |
Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).
The financial performance, as indicated by the presented metrics, demonstrates a period of initial expansion followed by a noticeable contraction. Return on Equity (ROE) experienced substantial growth between 2021 and 2022, but subsequently declined through 2025. This overall trend is attributable to changes in both Return on Assets (ROA) and Financial Leverage.
- Return on Assets (ROA)
- ROA increased significantly from 8.88% in 2021 to 15.25% in 2022, indicating improved profitability relative to the company’s assets. However, ROA then decreased steadily over the subsequent three years, falling to 2.75% by 2025. This suggests a diminishing ability to generate earnings from its asset base.
- Financial Leverage
- Financial Leverage, representing the extent to which the company utilizes debt financing, exhibited a gradual decline from 2.06 in 2021 to 1.68 in 2025. While leverage decreased, its impact on ROE was partially offset by the concurrent changes in ROA. The reduction in leverage suggests a move towards a more conservative capital structure.
- Return on Equity (ROE)
- ROE mirrored the trend observed in ROA, increasing from 18.28% in 2021 to a peak of 28.09% in 2022. The subsequent years witnessed a consistent decline, with ROE reaching 4.62% in 2025. This decrease in ROE is a direct consequence of the declining ROA, despite the relatively stable financial leverage. The magnitude of the ROE decline suggests a weakening in shareholder returns.
The interplay between ROA and Financial Leverage reveals that the initial increase in ROE was driven by a substantial improvement in asset utilization. However, the subsequent decline in ROE is primarily attributable to the diminishing ROA, indicating that the company’s ability to generate profits from its assets has weakened. The decreasing leverage had a mitigating effect, but was insufficient to counteract the impact of the falling ROA.
Three-Component Disaggregation of ROE
| ROE | = | Net Profit Margin | × | Asset Turnover | × | Financial Leverage | |
|---|---|---|---|---|---|---|---|
| Dec 31, 2025 | = | × | × | ||||
| Dec 31, 2024 | = | × | × | ||||
| Dec 31, 2023 | = | × | × | ||||
| Dec 31, 2022 | = | × | × | ||||
| Dec 31, 2021 | = | × | × |
Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).
The period under review demonstrates significant fluctuations in the key components of Return on Equity (ROE). Initially, the company exhibited strong performance, followed by a marked decline in profitability and efficiency. The analysis below details the trends observed in Net Profit Margin, Asset Turnover, Financial Leverage, and the resulting ROE.
- Net Profit Margin
- The Net Profit Margin increased substantially from 10.25% in 2021 to 15.41% in 2022, and remained relatively stable at 15.50% in 2023. However, a significant decrease is observed in subsequent years, falling to 7.26% in 2024 and further declining to 4.00% in 2025. This indicates a weakening ability to translate sales into profit.
- Asset Turnover
- Asset Turnover showed an initial improvement, rising from 0.87 in 2021 to 0.99 in 2022. It then experienced a slight decrease to 0.91 in 2023, followed by a more pronounced decline to 0.80 in 2024 and 0.69 in 2025. This suggests decreasing efficiency in utilizing assets to generate sales.
- Financial Leverage
- Financial Leverage exhibited a consistent, albeit moderate, downward trend throughout the period. Starting at 2.06 in 2021, it decreased to 1.84 in 2022, 1.70 in 2023, and stabilized around 1.67-1.68 in 2024 and 2025. This indicates a decreasing reliance on debt financing.
- Return on Equity (ROE)
- ROE mirrored the trends in its component ratios. It increased from 18.28% in 2021 to a peak of 28.09% in 2022, then decreased to 23.94% in 2023. A substantial decline is then observed, with ROE falling to 9.73% in 2024 and 4.62% in 2025. The decline in ROE is primarily driven by the decreasing Net Profit Margin and Asset Turnover, despite the relatively stable Financial Leverage.
The combined effect of declining profitability and asset utilization has resulted in a significant reduction in overall Return on Equity. While the company has reduced its financial leverage, this has not been sufficient to offset the negative impact of lower margins and efficiency. The most substantial deterioration in performance occurs between 2023 and 2025.
Five-Component Disaggregation of ROE
Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).
The five-component DuPont analysis reveals significant shifts in performance over the observed period. Return on Equity (ROE) demonstrates a pronounced trajectory, beginning with a substantial increase followed by a considerable decline. This fluctuation is attributable to changes in the underlying components of profitability, efficiency, and financial leverage.
- Return on Equity (ROE)
- ROE peaked in 2022 at 28.09%, representing a notable increase from 18.28% in 2021. However, subsequent years witnessed a consistent decrease, falling to 23.94% in 2023, 9.73% in 2024, and further to 4.62% in 2025. This suggests diminishing returns to shareholders.
- Profitability (EBIT Margin)
- EBIT Margin initially improved from 12.24% in 2021 to a high of 17.04% in 2022, contributing to the ROE increase. However, this margin experienced a steady decline in subsequent years, reaching 10.49% in 2023, 9.50% in 2024, and a substantial drop to 5.86% in 2025. This decreasing profitability is a primary driver of the ROE decline.
- Efficiency (Asset Turnover)
- Asset Turnover exhibited an initial improvement, rising from 0.87 in 2021 to 0.99 in 2022. Following this, it decreased to 0.91 in 2023, then to 0.80 in 2024, and continued to fall to 0.69 in 2025. This indicates a decreasing ability to generate sales from its asset base, further impacting ROE.
- Financial Leverage
- Financial Leverage remained relatively stable throughout the period, decreasing slightly from 2.06 in 2021 to 1.84 in 2022, and then fluctuating around 1.70 to 1.68 in the following years. The consistent leverage suggests that changes in ROE are not primarily driven by alterations in the company’s capital structure.
- Tax Burden
- The Tax Burden experienced significant volatility. It increased from 0.89 in 2021 to 0.92 in 2022, then rose sharply to 1.50 in 2023, before decreasing to 0.79 in 2024 and 0.73 in 2025. This fluctuation likely reflects changes in tax regulations or the company’s tax position, and contributes to the overall ROE variations.
- Interest Burden
- Interest Burden remained consistently high, fluctuating narrowly between 0.94 and 0.99 throughout the period. This indicates a substantial portion of EBIT is consumed by interest expense, limiting profitability available to shareholders.
In summary, the decline in ROE is primarily attributable to decreasing EBIT Margin and Asset Turnover, despite relatively stable Financial Leverage. The volatile Tax Burden also plays a role. While the company initially benefited from improved profitability and efficiency, these advantages eroded over time, resulting in a significant reduction in shareholder returns.
Two-Component Disaggregation of ROA
| ROA | = | Net Profit Margin | × | Asset Turnover | |
|---|---|---|---|---|---|
| Dec 31, 2025 | = | × | |||
| Dec 31, 2024 | = | × | |||
| Dec 31, 2023 | = | × | |||
| Dec 31, 2022 | = | × | |||
| Dec 31, 2021 | = | × |
Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).
The financial performance, as indicated by the presented metrics, demonstrates a period of initial improvement followed by a subsequent decline. Return on Assets (ROA) experienced growth between 2021 and 2023, but then exhibited a marked decrease in 2024 and 2025. This overall trend is attributable to changes in both Net Profit Margin and Asset Turnover.
- Net Profit Margin
- The Net Profit Margin increased significantly from 10.25% in 2021 to 15.41% in 2022, and remained relatively stable at 15.50% in 2023. However, a substantial decrease is observed in 2024, falling to 7.26%, and continuing downward to 4.00% in 2025. This suggests increasing cost pressures or declining pricing power in the later periods.
- Asset Turnover
- Asset Turnover showed an initial improvement, rising from 0.87 in 2021 to 0.99 in 2022. It then experienced a slight decline to 0.91 in 2023, followed by a more pronounced decrease to 0.80 in 2024 and 0.69 in 2025. This indicates a decreasing efficiency in utilizing assets to generate revenue.
- Return on Assets (ROA)
- ROA mirrored the combined effect of the two components. The increase in both Net Profit Margin and Asset Turnover contributed to the rise in ROA from 8.88% in 2021 to a peak of 15.25% in 2022, and a sustained 14.07% in 2023. The subsequent declines in both Net Profit Margin and Asset Turnover resulted in a significant reduction in ROA to 5.81% in 2024 and further to 2.75% in 2025. The decline in ROA from 2023 to 2025 is more substantial than the decline in either component individually, suggesting a compounding effect.
The observed trends suggest a weakening of profitability and asset utilization. Further investigation into the underlying drivers of the declining Net Profit Margin and Asset Turnover is warranted to understand the causes and potential mitigation strategies.
Four-Component Disaggregation of ROA
| ROA | = | Tax Burden | × | Interest Burden | × | EBIT Margin | × | Asset Turnover | |
|---|---|---|---|---|---|---|---|---|---|
| Dec 31, 2025 | = | × | × | × | |||||
| Dec 31, 2024 | = | × | × | × | |||||
| Dec 31, 2023 | = | × | × | × | |||||
| Dec 31, 2022 | = | × | × | × | |||||
| Dec 31, 2021 | = | × | × | × |
Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).
The period under review demonstrates significant fluctuations in key financial ratios impacting overall Return on Assets (ROA). A notable divergence in performance is observed between 2021-2023 and 2024-2025. Initial gains in profitability and efficiency are followed by a marked decline.
- Return on Assets (ROA)
- ROA exhibited a strong upward trend from 8.88% in 2021 to a peak of 15.25% in 2022, followed by a slight decrease to 14.07% in 2023. However, a substantial decline is evident in subsequent years, falling to 5.81% in 2024 and further to 2.75% in 2025. This suggests diminishing profitability relative to asset base.
- EBIT Margin
- The EBIT Margin initially increased from 12.24% in 2021 to 17.04% in 2022, contributing to the ROA improvement. A subsequent decrease is observed, with margins falling to 10.49% in 2023, 9.50% in 2024, and a significant drop to 5.86% in 2025. This decline in operating profitability is a primary driver of the ROA reduction.
- Asset Turnover
- Asset Turnover increased from 0.87 in 2021 to 0.99 in 2022, indicating improved efficiency in utilizing assets to generate sales. This trend reversed in later years, decreasing to 0.91 in 2023, 0.80 in 2024, and 0.69 in 2025. This decreasing turnover suggests a growing inefficiency in asset utilization, further exacerbating the decline in ROA.
- Tax Burden
- The Tax Burden fluctuated considerably. It rose from 0.89 in 2021 to 0.92 in 2022, then increased substantially to 1.50 in 2023, before decreasing to 0.79 in 2024 and 0.73 in 2025. The spike in 2023 likely reflects changes in tax liabilities or applicable tax rates, impacting net income and consequently ROA. The subsequent decrease suggests a reversion towards more typical tax obligations.
- Interest Burden
- The Interest Burden remained relatively stable throughout the period, fluctuating between 0.94 and 0.99. This indicates consistent interest expense relative to EBIT, and does not appear to be a significant contributor to the observed changes in ROA. The slight decrease in later years is not substantial enough to offset the declines in EBIT Margin and Asset Turnover.
In summary, the decline in ROA from 2023 to 2025 is primarily attributable to decreasing EBIT Margin and Asset Turnover. While the Tax Burden experienced volatility, its impact appears secondary to the core operational performance. The consistent Interest Burden suggests debt management practices remained stable during the period.
Disaggregation of Net Profit Margin
| Net Profit Margin | = | Tax Burden | × | Interest Burden | × | EBIT Margin | |
|---|---|---|---|---|---|---|---|
| Dec 31, 2025 | = | × | × | ||||
| Dec 31, 2024 | = | × | × | ||||
| Dec 31, 2023 | = | × | × | ||||
| Dec 31, 2022 | = | × | × | ||||
| Dec 31, 2021 | = | × | × |
Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).
The financial performance, as indicated by the presented metrics, exhibits notable fluctuations over the five-year period. A significant shift in profitability is observed, particularly when examining the relationship between operating profit and net profit. The analysis reveals evolving dynamics in the company’s tax and interest expense management.
- Net Profit Margin
- The Net Profit Margin demonstrates an initial increase from 10.25% in 2021 to a peak of 15.50% in 2023. However, a substantial decline is then observed, falling to 7.26% in 2024 and further decreasing to 4.00% in 2025. This suggests increasing pressure on net income relative to revenue in the later years of the period.
- EBIT Margin
- The EBIT Margin follows a different trajectory. It rose from 12.24% in 2021 to 17.04% in 2022, before decreasing to 10.49% in 2023, 9.50% in 2024, and finally to 5.86% in 2025. The consistent decline in the EBIT Margin from 2022 indicates eroding operational profitability.
- Tax Burden
- The Tax Burden shows considerable volatility. It increased from 0.89 in 2021 to 0.92 in 2022, then experienced a significant jump to 1.50 in 2023. Subsequently, it decreased to 0.79 in 2024 and 0.73 in 2025. This suggests changes in the effective tax rate or taxable income, significantly impacting net income in 2023.
- Interest Burden
- The Interest Burden remains relatively stable throughout the period, fluctuating within a narrow range between 0.94 and 0.99. This indicates consistent management of interest expenses as a proportion of earnings before interest and taxes. A slight decrease is observed in 2024 and 2025, but the change is minimal.
The divergence between the EBIT Margin and Net Profit Margin trends suggests that factors beyond operating profitability, specifically taxes, are increasingly influencing the bottom line. The substantial increase in the Tax Burden in 2023, coupled with the subsequent decline in Net Profit Margin, highlights the impact of tax expenses. While interest expense management appears consistent, the overall profitability is significantly affected by the combined effect of declining operating margins and fluctuating tax burdens.