Stock Analysis on Net

Tesla Inc. (NASDAQ:TSLA)

$24.99

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

Microsoft Excel

Paying user area


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

Tesla Inc., decomposition of ROE

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

Based on: 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), 10-K (reporting date: 2020-12-31).

Return on Assets (ROA)
The Return on Assets shows a significant upward trend from 1.38% in 2020 to a peak of 15.25% in 2022, indicating improved efficiency in asset utilization to generate profit. However, there is a slight decline in 2023 to 14.07% and a more pronounced drop to 5.81% in 2024, suggesting a reduction in asset profitability in the most recent period.
Financial Leverage
Financial leverage demonstrates a consistent downward trend over the years, decreasing from 2.35 in 2020 to 1.67 in 2024. This declining ratio suggests a gradual reduction in the use of debt relative to equity, indicating a potentially more conservative capital structure and reduced financial risk.
Return on Equity (ROE)
Return on Equity follows a pattern similar to ROA, starting at a modest 3.24% in 2020 and rising sharply to 28.09% in 2022. Thereafter, it decreases to 23.94% in 2023 and drops substantially to 9.73% in 2024. This pattern suggests an initial period of strong profitability and efficient equity use, which moderates considerably in the latest year.
Summary of Trends
The financial indicators collectively point to a period of increasing profitability and efficient profit generation on assets and equity through 2022, followed by a discernible decline in 2023 and marked reductions in 2024. Concurrently, the reduction in financial leverage over the entire period indicates a strategic move towards lower debt reliance, potentially impacting the returns on equity and assets. The recent decline in profitability metrics in 2024 may warrant closer examination of underlying operational or market factors.

Three-Component Disaggregation of ROE

Tesla Inc., decomposition of ROE

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

Based on: 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), 10-K (reporting date: 2020-12-31).

Net Profit Margin
The net profit margin experienced a notable upward trend from 2.29% in 2020 to a peak of 15.5% in 2023, indicating improving profitability over this period. However, there was a significant decline to 7.26% in 2024, suggesting a recent decrease in profit efficiency relative to revenue.
Asset Turnover
Asset turnover showed a generally positive trend from 0.6 in 2020 to 0.99 in 2022, demonstrating enhanced efficiency in using assets to generate sales. Following this peak, a declining trend is observed with values falling to 0.91 in 2023 and further to 0.8 in 2024, indicating a reduction in asset utilization efficiency in the most recent years.
Financial Leverage
Financial leverage steadily decreased over the entire period, from 2.35 in 2020 to 1.67 in 2024. This downward trend reflects a growing reduction in reliance on debt or external financing relative to equity, suggesting a more conservative or equity-financed capital structure development.
Return on Equity (ROE)
Return on equity improved considerably from 3.24% in 2020 to a high of 28.09% in 2022, indicating substantial gains in profitability from shareholders' equity. After peaking in 2022, ROE declined to 23.94% in 2023 and then sharply to 9.73% in 2024. This decline correlates with the reduced net profit margin and asset turnover, pointing to diminished overall profitability and efficiency impacting returns to equity holders.

Five-Component Disaggregation of ROE

Tesla Inc., decomposition of ROE

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

Based on: 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), 10-K (reporting date: 2020-12-31).

The data reveals multiple financial trends over the assessed five-year period. Initially, the Tax Burden ratio improved significantly from 0.71 in 2020 to 0.89 in 2021 and further increased to 0.92 in 2022, indicating a reduction in the effective tax rate. However, a sharp increase to 1.5 in 2023 suggests an anomaly or a one-off tax benefit reversal, followed by a normalization to 0.79 in 2024.

The Interest Burden ratio displayed a steady improvement from 0.58 in 2020 to 0.94 in 2021, stabilizing near parity with minor fluctuations through to 2024. This indicates enhanced efficiency in managing interest expenses relative to operating earnings.

The EBIT Margin showed a strong upward trend from 5.58% in 2020 to a peak of 17.04% in 2022, reflecting improved operational profitability. Nevertheless, this margin declined significantly to 10.49% in 2023 and further to 9.5% in 2024, pointing to increasing cost pressures or competitive challenges during the latter periods.

Asset Turnover increased from 0.6 in 2020 to 0.99 in 2022, suggesting better utilization of assets to generate sales. Thereafter, it declined moderately to 0.91 in 2023 and further to 0.8 in 2024, which may imply decreasing efficiency in asset usage.

Financial Leverage steadily decreased from 2.35 in 2020 to 1.67 in 2024, indicating a gradual reduction in reliance on debt financing and a more conservative capital structure.

Return on Equity (ROE) exhibited substantial growth from 3.24% in 2020 to a peak of 28.09% in 2022, driven by improvements in profitability and operational efficiency. However, ROE decreased markedly to 23.94% in 2023 and sharply to 9.73% in 2024, likely reflecting the combined effects of reduced EBIT margins and asset turnover alongside persistent leverage decline.

Overall, the company demonstrated robust growth in profitability and operational efficiency through 2022, followed by a downturn in key profitability ratios and efficiency metrics in the last two years. Concurrently, there was a clear trend toward deleveraging the capital structure. These mixed signals suggest a period of both strength and emerging challenges in profitability and asset utilization.


Two-Component Disaggregation of ROA

Tesla Inc., decomposition of ROA

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

Based on: 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), 10-K (reporting date: 2020-12-31).

Net Profit Margin
The net profit margin demonstrated a significant upward trend from 2.29% in 2020 to a peak of 15.5% in 2023, indicating improved profitability and efficiency in managing costs relative to sales. However, there was a notable decline to 7.26% in 2024, suggesting potential challenges affecting profit retention in the latest period.
Asset Turnover
The asset turnover ratio increased consistently from 0.6 in 2020 to 0.99 in 2022, reflecting enhanced effectiveness in using assets to generate revenue. This ratio slightly declined thereafter, reaching 0.91 in 2023 and further decreasing to 0.8 in 2024, indicating a reduced efficiency in asset utilization in the most recent years.
Return on Assets (ROA)
ROA showed a strong growth trajectory from 1.38% in 2020 to 15.25% in 2022, mirroring improvements in profit generation from the company’s asset base. After peaking in 2022, ROA slightly declined to 14.07% in 2023 and then more sharply to 5.81% in 2024, pointing to challenges in maintaining profitability relative to assets in the latest period.

Four-Component Disaggregation of ROA

Tesla Inc., decomposition of ROA

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

Based on: 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), 10-K (reporting date: 2020-12-31).

Tax Burden
The tax burden ratio generally increased from 0.71 in 2020 to a peak of 1.5 in 2023, indicating a potentially lower effective tax rate or tax benefits during the earlier years followed by a significant increase in tax impact in 2023. It then decreased to 0.79 in 2024, suggesting some normalization or changes in tax strategy or liabilities.
Interest Burden
This ratio improved substantially from 0.58 in 2020 to above 0.9 from 2021 onwards, maintaining levels close to one until 2024. This trend reflects a reduction in interest expenses relative to earnings before interest and taxes, indicating improved interest cost management or lower debt servicing expenses.
EBIT Margin
The EBIT margin showed a notable rise from 5.58% in 2020 to a peak of 17.04% in 2022, implying enhanced operational efficiency and profitability. However, this margin declined to 10.49% in 2023 and further to 9.5% in 2024, suggesting increasing costs or pricing pressures affecting operating profitability in the later years.
Asset Turnover
Asset turnover increased steadily from 0.6 in 2020 to 0.99 in 2022, reflecting improved utilization of assets to generate revenue. Thereafter, it slightly declined to 0.91 in 2023 and further to 0.8 in 2024, indicating a reduction in asset efficiency, potentially due to increased asset base or slowing revenue growth.
Return on Assets (ROA)
ROA demonstrated a strong upward trend from 1.38% in 2020 to a high of 15.25% in 2022, highlighting improved overall profitability relative to assets. This was followed by a moderate decrease to 14.07% in 2023 and a more pronounced drop to 5.81% in 2024, pointing to diminished returns from asset investments in recent periods.

Disaggregation of Net Profit Margin

Tesla Inc., decomposition of net profit margin ratio

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

Based on: 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), 10-K (reporting date: 2020-12-31).

Tax Burden
The tax burden ratio shows a fluctuating trend over the years. It increased significantly from 0.71 in 2020 to a peak of 1.5 in 2023, indicating a higher relative tax impact during that period. However, it decreased again to 0.79 in 2024, suggesting a reduction in tax expenses relative to pre-tax income.
Interest Burden
The interest burden ratio improved substantially from 0.58 in 2020 to 0.94 in 2021, maintaining high levels close to 1 from 2021 to 2024. This trend indicates a decreasing interest expense relative to operating profit, reflecting potentially lower debt costs or improved interest coverage over time.
EBIT Margin
The EBIT margin increased notably from 5.58% in 2020 to 17.04% in 2022, showing enhanced operational profitability. However, it declined to 10.49% in 2023 and further to 9.5% in 2024, suggesting a reduced operating efficiency or increased operating costs in the last two years.
Net Profit Margin
The net profit margin exhibits significant growth from 2.29% in 2020 to a high of 15.5% in 2023. Despite the high margin in 2023, there was a noticeable decrease to 7.26% in 2024. This indicates that while overall profitability improved substantially over the 2020-2023 period, challenges in 2024 affected the bottom line significantly.