Decomposing ROE involves expressing net income divided by shareholders’ equity as the product of component ratios.
Two-Component Disaggregation of ROE
Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).
The financial performance from 2017 to 2021 is characterized by an initial recovery in profitability followed by a gradual decline, occurring alongside a consistent reduction in financial risk through deleveraging.
- Return on Equity (ROE)
- ROE exhibited significant volatility over the analyzed period. A sharp recovery occurred between 2017 and 2019, with the ratio moving from -7.31% to a peak of 20.92%. Following this peak, a downward trajectory was observed, with ROE contracting to 11.65% in 2020 and further declining to 8.67% by 2021.
- Return on Assets (ROA)
- ROA mirrored the trend of ROE, indicating that operational efficiency was the primary driver of equity returns. After starting at -1.49% in 2017, ROA improved to 6.13% in 2019. However, asset profitability declined in the subsequent two years, ending at 2.92% in 2021.
- Financial Leverage
- A steady and uninterrupted decline in financial leverage is observed throughout the period. The ratio decreased from 4.89 in 2017 to 2.97 in 2021. This persistent reduction indicates a strategic shift toward decreasing the reliance on debt to finance the asset base.
- DuPont Disaggregation Insights
- The analysis reveals that the expansion of ROE up to 2019 was driven exclusively by improvements in ROA, as this growth occurred despite a simultaneous decrease in financial leverage. The subsequent decline in ROE from 2019 to 2021 was the result of a compounded effect: the deterioration of asset efficiency (ROA) occurred in tandem with a continued reduction in the leverage multiplier, thereby removing the magnifying effect that debt previously provided to equity returns.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Three-Component Disaggregation of ROE
Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).
The Return on Equity (ROE) exhibited significant volatility between 2017 and 2021, characterized by a sharp recovery from a negative position in 2017 to a peak of 20.92% in 2019, followed by a steady decline to 8.67% by the end of 2021.
- Net Profit Margin
- Profitability demonstrated a strong recovery phase from 2017 to 2019, shifting from -4.90% to a peak of 18.57%. This peak was followed by a consistent contraction in margins, falling to 11.42% in 2020 and further to 8.25% in 2021, indicating a reduction in the efficiency of converting revenue into net income during the latter part of the period.
- Asset Turnover
- Asset utilization remained relatively stable throughout the five-year period, fluctuating within a narrow range between 0.30 and 0.35. A slight increase to 0.35 in 2021 suggests a marginal improvement in the company's ability to generate revenue from its asset base, although this growth was insufficient to offset other declining metrics.
- Financial Leverage
- A persistent downward trend is observed in financial leverage, which decreased from 4.89 in 2017 to 2.97 in 2021. This systematic deleveraging indicates a reduction in the reliance on debt to finance assets, which consequently lowered the equity multiplier effect on the overall return on equity.
The analysis indicates that the fluctuations in ROE were primarily driven by the volatility of the net profit margin. While asset turnover remained a neutral factor, the simultaneous decline in both profit margins and financial leverage from 2019 onward created a compounding effect that drove the overall ROE downward, moving the company toward a more conservative capital structure with lower amplified returns.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Five-Component Disaggregation of ROE
Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).
The Return on Equity (ROE) exhibited significant volatility between 2017 and 2021, characterized by a sharp recovery and a subsequent decline. After a negative return of -7.31% in 2017, ROE peaked at 20.92% in 2019 before moderating to 8.67% by the end of 2021. This trajectory suggests that the primary drivers of shareholder returns shifted from operational recovery to a period of contraction in profitability and leverage.
- Operational Profitability
- The EBIT Margin served as a primary catalyst for the increase in ROE leading up to 2019. A substantial expansion is observed, with the margin rising from 4.57% in 2017 to a peak of 25.37% in 2019. However, a steady decline followed in the subsequent two years, falling to 15.38% by 2021, indicating a contraction in operating efficiency relative to revenue.
- Financial Leverage
- A consistent downward trend in financial leverage is evident throughout the period. The ratio decreased from 4.89 in 2017 to 2.97 in 2021. This systematic deleveraging indicates a reduction in the reliance on debt to amplify equity returns, which contributed to the downward pressure on ROE from 2019 onward.
- Asset Utilization
- Asset Turnover remained relatively stagnant, fluctuating within a narrow range between 0.30 and 0.35. The marginal increase to 0.35 in 2021 suggests that the overall changes in ROE were not driven by improvements in asset efficiency or revenue generation per unit of asset.
- Interest and Tax Burdens
- The interest burden showed a marked recovery from a negative -0.51 in 2017 to a peak of 0.76 in 2019, subsequently easing to 0.66 by 2021. The tax burden remained volatile, peaking at 0.96 in 2019 before settling at 0.81 in 2021. The combined effect of these burdens indicates that while interest coverage improved significantly after 2017, the benefits were partially offset by fluctuating tax efficiencies.
In summary, the peak in ROE during 2019 was driven by a surge in operating margins and an improved interest burden. The subsequent decline in ROE through 2021 resulted from a convergence of eroding EBIT margins and a strategic or forced reduction in financial leverage, while asset turnover remained a neutral factor.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Two-Component Disaggregation of ROA
Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).
The five-year performance analysis reveals that Return on Assets (ROA) is predominantly driven by fluctuations in profitability rather than changes in asset utilization efficiency.
- Net Profit Margin
- A period of significant volatility is evident, beginning with a negative margin of -4.90% in 2017. A substantial recovery followed, peaking at 18.57% in 2019. However, a downward trend is observed in the subsequent two years, with the margin contracting to 11.42% in 2020 and further to 8.25% by 2021.
- Asset Turnover
- Asset efficiency remained relatively stable throughout the period, with the ratio fluctuating within a narrow band between 0.30 and 0.35. Despite a slight decrease to 0.31 in 2020, the ratio reached its five-year high of 0.35 in 2021, indicating a marginal improvement in the capacity to generate revenue from the asset base.
- Return on Assets (ROA)
- The ROA trajectory closely correlates with the Net Profit Margin. After recovering from a deficit of -1.49% in 2017 to a peak of 6.13% in 2019, the return declined to 2.92% by 2021. Because the decline in ROA occurred simultaneously with an increase in asset turnover, it is concluded that the erosion of profit margins was the primary driver of the diminishing return on assets.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Four-Component Disaggregation of ROA
Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).
The Return on Assets (ROA) exhibited significant volatility between 2017 and 2021, moving from a negative position of -1.49% to a peak of 6.13% in 2019, before decelerating to 2.92% by the end of 2021. This trajectory suggests a period of rapid operational recovery and optimization followed by a gradual decline in overall profitability relative to the asset base.
- Operational Efficiency
- The EBIT Margin served as the primary catalyst for the fluctuations in ROA. An aggressive expansion is observed from 2017 (4.57%) through 2019 (25.37%), indicating a substantial increase in operating profitability. However, this trend reversed after 2019, with the margin contracting to 15.38% by 2021, which correlates with the downward pressure on ROA during the same period.
- Asset Utilization
- Asset Turnover remained relatively stable over the five-year period, oscillating within a narrow range between 0.30 and 0.35. The slight increase to 0.35 in 2021 suggests that while asset productivity improved marginally, it was not a primary driver of the broader shifts in ROA.
- Financial and Tax Burdens
- The Interest Burden showed a marked recovery from a negative value of -0.51 in 2017 to a peak of 0.76 in 2019, suggesting a significant reduction in the relative impact of interest expenses on earnings. Subsequently, a gradual decline to 0.66 by 2021 is observed. The Tax Burden also fluctuated, peaking at 0.96 in 2019, which contributed to the maximized ROA in that year before settling at 0.81 in 2021.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Disaggregation of Net Profit Margin
Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).
An analysis of the net profit margin disaggregation reveals a period of significant volatility and growth peaking in 2019, followed by a moderate decline in profitability through 2021.
- EBIT Margin
- Operational efficiency experienced a substantial increase between 2017 and 2019, with the margin rising from 4.57% to a peak of 25.37%. This growth trend reversed after 2019, as the margin contracted to 20.99% in 2020 and further declined to 15.38% by the end of 2021.
- Interest Burden
- The interest burden ratio showed a sharp recovery from a negative value of -0.51 in 2017 to 0.56 in 2018, peaking at 0.76 in 2019. This peak indicates the most favorable relationship between operating income and interest expenses during the period. Since 2019, the ratio has trended downward, reaching 0.66 in 2021, which suggests an increase in the relative impact of interest expenses on operating profit.
- Tax Burden
- Tax efficiency was highest in 2019, reaching a ratio of 0.96, which indicates a minimal tax drag on earnings. The ratio decreased to 0.77 in 2020 before recovering slightly to 0.81 in 2021, reflecting variability in the effective tax rate over these years.
- Net Profit Margin
- The net profit margin transitioned from a deficit of -4.90% in 2017 to a high of 18.57% in 2019. This trajectory was driven by the simultaneous improvement of the EBIT margin, interest burden, and tax burden. The subsequent decline to 8.25% by 2021 is attributable to the compression of the EBIT margin and the reduced efficiency of the interest and tax burdens compared to the 2019 peak.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?