DuPont Analysis: Disaggregation of ROE, ROA, and Net Profit Margin
Decomposing ROE involves expressing net income divided by shareholders’ equity as the product of component ratios.
Paying users area
Try for free
Western Digital Corp. pages available for free this week:
- Income Statement
- Statement of Comprehensive Income
- Cash Flow Statement
- Common-Size Balance Sheet: Assets
- Common-Size Balance Sheet: Liabilities and Stockholders’ Equity
- Analysis of Profitability Ratios
- Analysis of Geographic Areas
- Capital Asset Pricing Model (CAPM)
- Price to Book Value (P/BV) since 2005
- Price to Sales (P/S) since 2005
The data is hidden behind: . Unhide it.
Get full access to the entire website from $10.42/mo, or
get 1-month access to Western Digital Corp. for $22.49.
This is a one-time payment. There is no automatic renewal.
We accept:
Two-Component Disaggregation of ROE
Western Digital Corp., decomposition of ROE
| ROE | = | ROA | × | Financial Leverage | |
|---|---|---|---|---|---|
| Jun 30, 2023 | = | × | |||
| Jul 1, 2022 | = | × | |||
| Jul 2, 2021 | = | × | |||
| Jul 3, 2020 | = | × | |||
| Jun 28, 2019 | = | × | |||
| Jun 29, 2018 | = | × |
Based on: 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-07-01), 10-K (reporting date: 2021-07-02), 10-K (reporting date: 2020-07-03), 10-K (reporting date: 2019-06-28), 10-K (reporting date: 2018-06-29).
The primary reason for the decrease in return on equity ratio (ROE) over 2023 year is the decrease in profitability measured by return on assets ratio (ROA).
Three-Component Disaggregation of ROE
Western Digital Corp., decomposition of ROE
| ROE | = | Net Profit Margin | × | Asset Turnover | × | Financial Leverage | |
|---|---|---|---|---|---|---|---|
| Jun 30, 2023 | = | × | × | ||||
| Jul 1, 2022 | = | × | × | ||||
| Jul 2, 2021 | = | × | × | ||||
| Jul 3, 2020 | = | × | × | ||||
| Jun 28, 2019 | = | × | × | ||||
| Jun 29, 2018 | = | × | × |
Based on: 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-07-01), 10-K (reporting date: 2021-07-02), 10-K (reporting date: 2020-07-03), 10-K (reporting date: 2019-06-28), 10-K (reporting date: 2018-06-29).
The primary reason for the decrease in return on equity ratio (ROE) over 2023 year is the decrease in profitability measured by net profit margin ratio.
Five-Component Disaggregation of ROE
Western Digital Corp., decomposition of ROE
Based on: 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-07-01), 10-K (reporting date: 2021-07-02), 10-K (reporting date: 2020-07-03), 10-K (reporting date: 2019-06-28), 10-K (reporting date: 2018-06-29).
Two-Component Disaggregation of ROA
Western Digital Corp., decomposition of ROA
| ROA | = | Net Profit Margin | × | Asset Turnover | |
|---|---|---|---|---|---|
| Jun 30, 2023 | = | × | |||
| Jul 1, 2022 | = | × | |||
| Jul 2, 2021 | = | × | |||
| Jul 3, 2020 | = | × | |||
| Jun 28, 2019 | = | × | |||
| Jun 29, 2018 | = | × |
Based on: 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-07-01), 10-K (reporting date: 2021-07-02), 10-K (reporting date: 2020-07-03), 10-K (reporting date: 2019-06-28), 10-K (reporting date: 2018-06-29).
The primary reason for the decrease in return on assets ratio (ROA) over 2023 year is the decrease in profitability measured by net profit margin ratio.
Four-Component Disaggregation of ROA
Western Digital Corp., decomposition of ROA
| ROA | = | Tax Burden | × | Interest Burden | × | EBIT Margin | × | Asset Turnover | |
|---|---|---|---|---|---|---|---|---|---|
| Jun 30, 2023 | = | × | × | × | |||||
| Jul 1, 2022 | = | × | × | × | |||||
| Jul 2, 2021 | = | × | × | × | |||||
| Jul 3, 2020 | = | × | × | × | |||||
| Jun 28, 2019 | = | × | × | × | |||||
| Jun 29, 2018 | = | × | × | × |
Based on: 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-07-01), 10-K (reporting date: 2021-07-02), 10-K (reporting date: 2020-07-03), 10-K (reporting date: 2019-06-28), 10-K (reporting date: 2018-06-29).
Disaggregation of Net Profit Margin
Western Digital Corp., decomposition of net profit margin ratio
| Net Profit Margin | = | Tax Burden | × | Interest Burden | × | EBIT Margin | |
|---|---|---|---|---|---|---|---|
| Jun 30, 2023 | = | × | × | ||||
| Jul 1, 2022 | = | × | × | ||||
| Jul 2, 2021 | = | × | × | ||||
| Jul 3, 2020 | = | × | × | ||||
| Jun 28, 2019 | = | × | × | ||||
| Jun 29, 2018 | = | × | × |
Based on: 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-07-01), 10-K (reporting date: 2021-07-02), 10-K (reporting date: 2020-07-03), 10-K (reporting date: 2019-06-28), 10-K (reporting date: 2018-06-29).