Stock Analysis on Net

Texas Instruments Inc. (NASDAQ:TXN)

$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

Texas Instruments 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 demonstrated a rising trend from 28.91% in 2020 to a peak of 32.16% in 2022, indicating improved efficiency in utilizing assets to generate profit during this period. However, ROA experienced a significant decline in the subsequent years, dropping to 20.12% in 2023 and further decreasing to 13.51% in 2024. This downward movement suggests a reduction in asset profitability in the more recent years.
Financial Leverage
Financial leverage exhibited a fluctuating but generally stable pattern over the analyzed periods. Starting at 2.11 in 2020, it decreased to 1.85 in 2021 and stayed relatively flat in 2022 (1.87) and 2023 (1.91). In 2024, leverage increased again to 2.10, nearing the initial level observed in 2020. This pattern indicates that the company maintained a moderate use of debt financing, with some variation but no extreme shifts.
Return on Equity (ROE)
Return on equity was very strong in the initial years, starting at 60.9% in 2020, slightly decreasing to 58.27% in 2021, and then rising again to 60.02% in 2022. After this peak, ROE experienced a sharp decline to 38.53% in 2023 and further to 28.39% in 2024. The trajectory mirrors the ROA trend, reflecting diminishing profitability for shareholders in the later years.

Three-Component Disaggregation of ROE

Texas Instruments 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 exhibited an upward trend from 38.69% in 2020 to a peak of 43.68% in 2022, indicating improved profitability efficiency during this period. However, from 2022 onward, there is a noticeable decline, reaching 30.68% by 2024. This suggests a decrease in profit generated per unit of sales over the most recent periods.
Asset Turnover
Asset turnover remained relatively stable at approximately 0.74-0.75 between 2020 and 2022, implying consistent efficiency in using assets to generate revenue. Nevertheless, a significant decline is seen starting in 2023, dropping to 0.44 by 2024. This indicates a reduced ability to utilize assets effectively to produce sales in the later years.
Financial Leverage
Financial leverage showed a decrease from 2.11 in 2020 to a low of 1.85 in 2021, then maintained a relatively steady range around 1.85 to 1.91 through 2023. There was a slight increase in leverage back to 2.1 in 2024. This pattern suggests cautious adjustment in the use of debt financing, with a modest shift toward higher leverage in the latest year.
Return on Equity (ROE)
Return on equity remained high in 2020 through 2022, fluctuating around 58-61%, which reflects strong overall profitability relative to shareholder equity. However, a sharp decline began in 2023, with ROE falling to 38.53%, and further decreasing to 28.39% by 2024. This drop indicates that the company generated significantly lower returns on equity in recent years, aligning with declines in profit margin and asset turnover.

Five-Component Disaggregation of ROE

Texas Instruments 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 financial data reveals several notable trends across the analyzed periods. The tax burden ratio demonstrated a decline from 0.93 to 0.87 between 2020 and 2021, after which it stabilized around 0.88 through 2024. This suggests a decrease in the proportion of earnings paid as taxes, followed by a period of consistency.

The interest burden ratio exhibited a slight increase from 0.97 in 2020 to 0.98 during 2021 and 2022, before declining to 0.95 in 2023 and further to 0.91 in 2024. This indicates a reduction in the impact of interest expenses on earnings in the latter years.

Operating profitability, as measured by the EBIT margin, increased substantially from 42.92% in 2020 to a peak of 51.16% in 2022. However, it subsequently decreased sharply to 44.36% in 2023 and further to 38.11% in 2024, signaling a deterioration in operational efficiency or pricing power in the recent years.

The asset turnover ratio remained relatively steady at approximately 0.74 during 2020 to 2022, before experiencing a marked decline to 0.54 in 2023 and 0.44 in 2024. This suggests a reduced capacity to generate sales from assets over the last two periods.

Financial leverage decreased from 2.11 in 2020 to a low of 1.85 in 2021, then showed modest variations, ending at 2.10 in 2024. These fluctuations imply conservative financial structuring initially, followed by a gradual return toward higher leverage.

Return on equity (ROE) followed a declining trajectory, starting from a high of 60.9% in 2020, slightly dipping to 58.27% in 2021 and 60.02% in 2022, then sharply falling to 38.53% in 2023 and continuing down to 28.39% in 2024. This trend reflects diminishing profitability from shareholders' perspective, likely influenced by declines in operational efficiency and asset utilization.

In summary, the data illustrates a phase of strong profitability and efficiency up to 2022, followed by a notable downturn in operational margins, asset productivity, and overall equity returns through 2024. The improving interest burden offers some relief, but the combined effect of reduced EBIT margins and asset turnover substantially impacted returns on equity during the last two years.


Two-Component Disaggregation of ROA

Texas Instruments 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 an overall declining trend from 2020 to 2024. Beginning at 38.69% in 2020, it peaked in 2022 at 43.68%, followed by a steady decrease to 30.68% by 2024. This indicates a reduced proportion of profit generated from net sales over the most recent years, suggesting pressures on profitability or increased expenses.
Asset Turnover
The asset turnover ratio remained relatively stable around 0.74 to 0.75 during the period 2020 to 2022 but experienced a noticeable decline in the subsequent two years, dropping to 0.44 by 2024. This points to a decreasing efficiency in utilizing assets to generate sales, signaling potential challenges in revenue generation relative to asset base expansion or operational changes.
Return on Assets (ROA)
The return on assets followed a similar trajectory to the net profit margin and asset turnover. Starting at a relatively high level of 28.91% in 2020, ROA increased slightly to a peak of 32.16% in 2022, then sharply declined to 13.51% by 2024. This trend reflects diminishing overall profitability relative to total assets, which may result from both declining profit margins and reduced asset efficiency.
Summary of Financial Performance Trends
Across the analyzed years, there is a clear pattern of initial improvement or stability until 2022, followed by a pronounced downturn in profitability and operational efficiency. Both profitability metrics (net profit margin and ROA) and the efficiency metric (asset turnover) exhibit declines from 2022 through 2024. These trends suggest emerging challenges in maintaining profit levels and asset utilization, warranting further investigation into company operations, cost controls, or market conditions during the latter period.

Four-Component Disaggregation of ROA

Texas Instruments 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).


The analysis of the financial ratios over the evaluated periods reveals several notable trends. The tax burden ratio remained relatively stable, with a slight decrease from 0.93 in 2020 to 0.87 in 2021, maintaining this level through to 2024 at 0.88. This consistency indicates a steady proportion of earnings retained after tax expenses.

The interest burden ratio exhibited minor fluctuations over the period. It increased from 0.97 in 2020 to 0.98 during 2021 and 2022, then declined gradually to 0.95 in 2023 and further to 0.91 in 2024. This downward trend in recent years suggests a rising impact of interest expenses relative to earnings before interest and taxes, potentially indicating increased financial leverage or higher interest costs.

The EBIT margin showed an overall declining trend after peaking in 2022. Starting from 42.92% in 2020, it increased significantly to 49.62% in 2021 and then slightly higher to 51.16% in 2022. However, this margin decreased markedly in subsequent years, dropping to 44.36% in 2023 and further down to 38.11% in 2024. This decline suggests diminishing operational profitability over the last two years, which may be due to increased costs or pricing pressures.

Asset turnover ratio remained stable around 0.74 during the early years of 2020 to 2022 but experienced a notable decline thereafter, falling to 0.54 in 2023 and further to 0.44 in 2024. This substantial decrease indicates a reduced efficiency in utilizing assets to generate sales, which could reflect either lower sales volume or increased asset base not matched by revenue growth.

The return on assets (ROA) followed a pattern consistent with the observed variations in EBIT margin and asset turnover. ROA improved from 28.91% in 2020 to a peak of 32.16% in 2022, reflecting strong profitability and efficient asset use at that time. However, it sharply declined to 20.12% in 2023 and further to 13.51% in 2024, highlighting a significant deterioration in overall asset profitability during the latter years.

In summary, the data displays a period of strong performance and profitability through 2021 and 2022, followed by a notable weakening in operational efficiency, asset utilization, and profitability in 2023 and 2024. The tax burden remained stable, but increased interest burden and declining EBIT margin contributed to reduced returns on assets. The declining asset turnover ratio further exacerbates the decrease in ROA, suggesting challenges in both revenue generation and cost management in the most recent years.


Disaggregation of Net Profit Margin

Texas Instruments 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).


The analysis of the financial ratios over the five-year period reveals several noteworthy trends in profitability and burden ratios.

Tax Burden
The tax burden ratio has remained relatively stable, fluctuating slightly between 0.87 and 0.93. It started at 0.93 in 2020, decreased to 0.87 in 2021, and maintained that level through 2024 with minimal variation, indicating consistent tax efficiency or stable effective tax rates during this period.
Interest Burden
There has been a slight downward trend in the interest burden ratio, from 0.97 in 2020 peaking at 0.98 in 2021 and 2022, followed by a decline to 0.95 in 2023 and further to 0.91 in 2024. This suggests a gradual increase in interest expenses relative to earnings before interest and taxes, indicating potential increases in debt costs or leverage impacts.
EBIT Margin
The EBIT margin showed a general upward trend in the initial years, rising from 42.92% in 2020 to a peak of 51.16% in 2022, suggesting enhanced operational efficiency or favorable business conditions. However, this was followed by a marked decline to 44.36% in 2023 and further down to 38.11% in 2024, indicating a reduction in operating profitability potentially due to increased costs or decreased revenues.
Net Profit Margin
The net profit margin mirrors the EBIT margin trend, increasing from 38.69% in 2020 to a high of 43.68% in 2022, reflecting strong bottom-line performance during the middle of the period. Subsequently, it declined significantly to 37.16% in 2023 and 30.68% in 2024, which could be attributed to the combined effects of declining operational efficiency and increased interest burden.

Overall, the data suggests a period of improving profitability through 2022, after which the company faced challenges that impacted both operating and net margins. The steady tax burden ratio indicates tax policy or expense management remained stable, while rising interest burden ratios may reflect changes in the capital structure or cost of debt. The sharp decline in profitability margins in the latter years deserves further investigation to identify underlying causes and to inform potential strategic or operational adjustments.