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: 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 financial performance over the analyzed six-year period is characterized by significant volatility in profitability, with Return on Equity (ROE) experiencing sharp fluctuations between positive peaks and substantial negative troughs.
- Return on Assets (ROA)
- Asset efficiency exhibited a cyclical pattern throughout the period. Following an initial decline into negative territory in 2019 and 2020, a recovery trend was observed, with ROA peaking at 5.71% in 2022. This trajectory reversed sharply in 2023, falling to -6.98%, which indicates a substantial contraction in the ability to generate earnings from the asset base.
- Financial Leverage
- The leverage ratio remained relatively stable but demonstrated a clear shift in trajectory. A gradual increase was noted from 2018 through 2020, reaching a peak of 2.69. From 2021 onward, a consistent downward trend was observed, with the ratio declining to 2.08 by 2023, suggesting a reduction in the reliance on debt to finance assets.
- Return on Equity (ROE) Disaggregation
- The volatility in ROE is primarily driven by the fluctuations in ROA rather than changes in the financial multiplier. During the recovery phase in 2021 and 2022, the leverage ratio amplified positive asset returns, resulting in a peak ROE of 12.27%. Conversely, the leverage multiplier exacerbated losses during downturns, most notably in 2023, where a sharp decline in ROA led to an ROE of -14.55%. The data suggests that while financial leverage has been incrementally reduced, the overarching driver of shareholder return remains the volatility of operational profitability.
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: 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 Return on Equity (ROE) exhibits significant volatility over the analyzed six-year period, characterized by alternating cycles of profitability and loss. The trajectory of ROE is primarily dictated by fluctuations in net profit margins rather than changes in operational efficiency or capital structure.
- Net Profit Margin
- Profitability shows extreme instability, swinging from a peak of 7.98% in 2022 to a significant low of -13.85% in 2023. This volatility indicates a high sensitivity to market conditions or operational costs, serving as the primary driver for the fluctuations observed in the overall ROE.
- Asset Turnover
- Asset utilization remained relatively stable between 0.63 and 0.72 from 2019 through 2022. However, a notable decline to 0.50 occurred in 2023, suggesting a decrease in the efficiency of generating revenue from the asset base during the final observed period.
- Financial Leverage
- A gradual deleveraging trend is evident, with the leverage ratio peaking at 2.69 in 2020 before steadily declining to 2.08 by 2023. This reduction in financial leverage indicates a shift toward a more conservative capital structure, which reduces the magnification effect on both positive and negative returns.
The comprehensive analysis indicates that the decline in ROE to -14.55% in 2023 resulted from a simultaneous collapse in profit margins and a reduction in asset turnover. The decreasing trend in financial leverage further suggests that the company is relying less on debt to generate returns, though this has not offset the impact of operational losses in the most recent period.
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: 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 Return on Equity (ROE) exhibits significant volatility over the observed six-year period, characterized by alternating periods of profitability and losses. A notable peak in ROE occurred in 2022 at 12.27%, which was subsequently followed by a sharp decline to -14.55% in 2023. This instability is primarily driven by fluctuations in operating profitability and the impact of interest and tax burdens.
- Operating Profitability
- The EBIT Margin serves as the most volatile component of the ROE disaggregation. After a strong start of 13.37% in 2018, margins contracted sharply to 1.10% in 2019 and 2.19% in 2020. A recovery trend was observed through 2021 and 2022, with the margin reaching 12.91% before collapsing to -10.13% in 2023. This negative margin in the final year is the primary catalyst for the overall decline in ROE.
- Asset Efficiency
- Asset Turnover remained relatively stable between 2018 and 2022, oscillating between 0.63 and 0.72. However, a meaningful decrease to 0.50 was recorded in 2023, suggesting a decline in the efficiency of asset utilization to generate revenue during the period of operating losses.
- Financial Leverage and Interest Burden
- Financial Leverage peaked at 2.69 in 2020 and has since trended downward to 2.08 by 2023, indicating a reduction in the use of debt to amplify equity returns. The Interest Burden shows extreme irregularity, with negative values recorded in 2019 (-1.58) and 2020 (-0.13), implying that interest expenses exceeded operating income during those periods. The ratio later stabilized, reaching 0.87 in 2022.
- Tax Burden
- Available data for the Tax Burden indicates a shift from 0.32 in 2018 to a higher range of 0.71 to 0.89 between 2021 and 2022, suggesting a change in the effective tax rate's impact on net income relative to pre-tax earnings.
In summary, the financial performance is characterized by a high sensitivity to operating margins. While financial leverage was used moderately to support ROE in earlier years, the drastic swing to a negative EBIT margin in 2023 overwhelmed the effects of leverage and asset turnover, resulting in a substantial contraction of 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?
Two-Component Disaggregation of ROA
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 Return on Assets (ROA) exhibits significant volatility over the analyzed six-year period, characterized by alternating cycles of profitability and loss. The primary driver of this instability is the net profit margin, while asset turnover remained relatively stable until a notable contraction in the final year.
- Net Profit Margin
- Profitability demonstrates extreme fluctuation, with negative margins recorded in 2019 (-4.55%), 2020 (-1.49%), and 2023 (-13.85%). A period of recovery was observed between 2021 and 2022, with margins peaking at 7.98% before a sharp reversal in 2023, indicating high sensitivity to operational or market pressures.
- Asset Turnover
- Asset utilization remained relatively consistent from 2018 through 2022, oscillating within a narrow range between 0.63 and 0.72. However, a significant decline to 0.50 occurred in 2023, suggesting a decrease in the efficiency of the asset base in generating revenue.
- Return on Assets (ROA)
- The ROA trajectory closely follows the movements of the net profit margin, moving from a peak of 5.71% in 2022 to a low of -6.98% in 2023. The results for 2023 are particularly adverse, as the decline in ROA was compounded by both a crashing profit margin and a simultaneous drop in asset turnover.
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: 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 Return on Assets (ROA) exhibits significant volatility over the analyzed six-year period, characterized by alternating cycles of contraction and recovery, ending in a sharp decline in 2023.
- Operating Profitability
- The EBIT Margin serves as the primary driver of ROA fluctuations. A severe contraction is observed from 13.37% in 2018 to 1.10% in 2019. While a steady recovery trend is evident through 2022, where the margin reached 12.91%, a drastic reversal occurred in 2023, with the margin falling to -10.13%. This collapse in operating profitability is the central cause of the negative ROA recorded at the end of the period.
- Asset Efficiency
- Asset Turnover remained relatively stable, fluctuating within a narrow range between 0.63 and 0.72 from 2019 to 2022. However, a notable decline to 0.50 is recorded in 2023. This suggests a simultaneous deterioration in the company's ability to generate revenue from its asset base alongside the decline in operating margins.
- Financial and Tax Burdens
- The Interest Burden displays irregular behavior, specifically with negative ratios recorded in 2019 (-1.58) and 2020 (-0.13), indicating anomalies in interest expenses or the presence of significant interest income during those years. By 2022, the ratio stabilized at 0.87. The Tax Burden shows significant variance where reported, moving from 0.32 in 2018 to 0.89 in 2021 and 0.71 in 2022, reflecting inconsistent tax impacts on net income.
Overall, the disaggregation reveals that the deterioration in ROA is not a result of financial leverage or tax inefficiencies, but is fundamentally driven by a collapse in operating margins and a decline in asset utilization efficiency in the final year of the analysis.
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: 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 financial performance over the analyzed period is characterized by significant volatility in profitability, with the net profit margin experiencing sharp fluctuations. A cyclical pattern is evident, where an initial decline led to a multi-year recovery, culminating in a substantial contraction by the end of the period.
- Operating Efficiency and EBIT Margin
- The EBIT margin serves as the primary driver of overall profitability volatility. A steep decline from 13.37% in 2018 to 1.10% in 2019 indicates a severe compression in operating profitability. While a steady recovery occurred between 2020 and 2022, reaching 12.91%, this progress was entirely reversed in 2023, when the margin fell to -10.13%, signaling a significant operational downturn.
- Interest Burden and Financial Leverage
- The interest burden exhibits irregular behavior, particularly between 2019 and 2020, where negative ratios suggest that interest-related items provided a non-traditional impact on the earnings structure. By 2021 and 2022, the ratio stabilized between 0.74 and 0.87, indicating a more conventional relationship between operating income and interest expenses before the data ceases for the final period.
- Tax Burden and Net Profitability
- The tax burden reflects inconsistency in the proportion of operating profit retained after taxes. A low ratio of 0.32 in 2018 contrasts with a peak of 0.89 in 2021, suggesting fluctuating tax efficiencies or one-time tax adjustments. These tax effects, combined with interest obligations, compounded the volatility of the net profit margin.
- Net Profit Margin Synthesis
- The convergence of operating losses and financial burdens resulted in a highly unstable bottom line. The net profit margin shifted from 3.27% in 2018 to a low of -4.55% in 2019, recovered to a peak of 7.98% in 2022, and finally collapsed to -13.85% in 2023. The close correlation between the EBIT margin and the net profit margin confirms that the company's bottom-line results are primarily dictated by operating performance rather than financial or tax engineering.
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?