Stock Analysis on Net

lululemon athletica inc. (NASDAQ:LULU)

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

Microsoft Excel

Two-Component Disaggregation of ROE

lululemon athletica inc., decomposition of ROE

Microsoft Excel
ROE = ROA × Financial Leverage
Feb 1, 2026 31.83% = 18.67% × 1.70
Feb 2, 2025 41.97% = 23.87% × 1.76
Jan 28, 2024 36.63% = 21.86% × 1.68
Jan 29, 2023 27.15% = 15.25% × 1.78
Jan 30, 2022 35.60% = 19.73% × 1.80
Jan 31, 2021 23.02% = 14.07% × 1.64

Based on: 10-K (reporting date: 2026-02-01), 10-K (reporting date: 2025-02-02), 10-K (reporting date: 2024-01-28), 10-K (reporting date: 2023-01-29), 10-K (reporting date: 2022-01-30), 10-K (reporting date: 2021-01-31).


The period under review demonstrates fluctuating performance in key financial metrics. Return on Assets (ROA) exhibited an initial increase, followed by a decline and subsequent recovery, while Financial Leverage remained relatively stable. These movements significantly impacted Return on Equity (ROE), which showed a pronounced upward trend before a recent moderation.

Return on Assets (ROA)
ROA increased from 14.07% in 2021 to 19.73% in 2022, indicating improved asset utilization efficiency. A subsequent decrease to 15.25% in 2023 suggests a temporary setback in profitability relative to assets. However, ROA rebounded strongly to 21.86% in 2024 and further to 23.87% in 2025, demonstrating a renewed capacity to generate earnings from its asset base. A decrease to 18.67% in 2026 indicates a potential reversal of this positive trend.
Financial Leverage
Financial Leverage, measured as a ratio, remained within a narrow range throughout the period. It increased from 1.64 in 2021 to 1.80 in 2022, suggesting increased reliance on debt financing. The ratio then decreased slightly to 1.78 in 2023 and 1.68 in 2024, before increasing again to 1.76 in 2025 and decreasing to 1.70 in 2026. These fluctuations were relatively modest, indicating a consistent approach to capital structure management.
Return on Equity (ROE)
ROE experienced substantial growth, rising from 23.02% in 2021 to 35.60% in 2022, driven by both improved ROA and increased Financial Leverage. This trend continued with ROE reaching 27.15% in 2023, 36.63% in 2024, and peaking at 41.97% in 2025. The most recent year, 2026, shows a decrease to 31.83%, suggesting a moderation in shareholder returns, likely influenced by the decline in ROA and a slight decrease in Financial Leverage.

The interplay between ROA and Financial Leverage is evident in the ROE figures. Periods of increasing ROA and leverage generally resulted in higher ROE, while the recent decline in ROA, coupled with a slight decrease in leverage, contributed to the observed moderation in ROE. The company’s ability to sustain high ROE appears sensitive to its asset utilization efficiency.

AI Ask an analyst for more


Three-Component Disaggregation of ROE

lululemon athletica inc., decomposition of ROE

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Feb 1, 2026 31.83% = 14.22% × 1.31 × 1.70
Feb 2, 2025 41.97% = 17.14% × 1.39 × 1.76
Jan 28, 2024 36.63% = 16.12% × 1.36 × 1.68
Jan 29, 2023 27.15% = 10.54% × 1.45 × 1.78
Jan 30, 2022 35.60% = 15.59% × 1.27 × 1.80
Jan 31, 2021 23.02% = 13.38% × 1.05 × 1.64

Based on: 10-K (reporting date: 2026-02-01), 10-K (reporting date: 2025-02-02), 10-K (reporting date: 2024-01-28), 10-K (reporting date: 2023-01-29), 10-K (reporting date: 2022-01-30), 10-K (reporting date: 2021-01-31).


The disaggregation of Return on Equity (ROE) reveals fluctuating performance across the observed period. Overall, ROE demonstrates significant variability, peaking in 2025 before declining. This fluctuation is driven by changes in Net Profit Margin, Asset Turnover, and Financial Leverage, each exhibiting distinct trends.

Net Profit Margin
Net Profit Margin increased from 13.38% in 2021 to a high of 17.14% in 2025, indicating improved profitability. However, a subsequent decrease to 14.22% is observed in 2026. The initial increase suggests effective cost management or pricing strategies, while the later decline may be attributable to increased expenses or competitive pressures. The margin experienced a dip in 2023 before recovering strongly.
Asset Turnover
Asset Turnover shows a consistent upward trend from 1.05 in 2021 to 1.45 in 2023, suggesting increasing efficiency in utilizing assets to generate sales. While the ratio decreased slightly to 1.36 in 2024, it remained relatively stable at 1.39 in 2025 before declining to 1.31 in 2026. This suggests a potential slowdown in the rate of sales generation relative to asset base in the final year.
Financial Leverage
Financial Leverage remained relatively stable throughout the period, fluctuating between 1.64 and 1.80. A slight decrease is observed in 2024 and 2026, indicating a modest reduction in the reliance on debt financing. The overall consistency suggests a deliberate approach to capital structure management.

The substantial increase in ROE from 2021 to 2022 is primarily attributable to the combined effect of improvements in both Net Profit Margin and Asset Turnover, alongside increased Financial Leverage. The peak ROE in 2025 is driven by a high Net Profit Margin and sustained Asset Turnover, with a moderate level of Financial Leverage. The decline in ROE in 2026 is a result of decreases in both Net Profit Margin and Asset Turnover, despite a relatively stable Financial Leverage.

The interplay between these three components highlights the dynamic nature of ROE and the importance of monitoring each driver individually to understand overall performance. The observed trends suggest a period of strong performance followed by a potential moderation, warranting further investigation into the underlying factors influencing profitability and asset utilization.

AI Ask an analyst for more


Five-Component Disaggregation of ROE

lululemon athletica inc., decomposition of ROE

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Feb 1, 2026 31.83% = 0.71 × 1.00 × 20.17% × 1.31 × 1.70
Feb 2, 2025 41.97% = 0.70 × 1.00 × 24.33% × 1.39 × 1.76
Jan 28, 2024 36.63% = 0.71 × 1.00 × 22.62% × 1.36 × 1.68
Jan 29, 2023 27.15% = 0.64 × 1.00 × 16.43% × 1.45 × 1.78
Jan 30, 2022 35.60% = 0.73 × 1.00 × 21.32% × 1.27 × 1.80
Jan 31, 2021 23.02% = 0.72 × 1.00 × 18.61% × 1.05 × 1.64

Based on: 10-K (reporting date: 2026-02-01), 10-K (reporting date: 2025-02-02), 10-K (reporting date: 2024-01-28), 10-K (reporting date: 2023-01-29), 10-K (reporting date: 2022-01-30), 10-K (reporting date: 2021-01-31).


The five-component DuPont analysis reveals notable shifts in performance over the observed period. Return on Equity (ROE) demonstrates significant volatility, peaking in 2025 before declining. This fluctuation is driven by changes in the underlying components, particularly EBIT Margin and Asset Turnover. Financial Leverage and the Tax and Interest Burdens exhibit relative stability, suggesting their limited impact on the overall ROE changes.

Return on Equity (ROE)
ROE increased substantially from 23.02% in 2021 to 35.60% in 2022, then decreased to 27.15% in 2023. A strong recovery occurred in 2024 and 2025, reaching a high of 41.97%, followed by a decline to 31.83% in 2026. This indicates a period of strong performance followed by a potential stabilization or slight downturn.
EBIT Margin
The EBIT Margin experienced an increase from 18.61% in 2021 to 21.32% in 2022, followed by a decrease to 16.43% in 2023. A significant rebound occurred in 2024 (22.62%) and 2025 (24.33%), contributing heavily to the ROE peak. The margin then decreased to 20.17% in 2026. This suggests a strong correlation between profitability and overall returns.
Asset Turnover
Asset Turnover consistently increased from 1.05 in 2021 to 1.45 in 2023, indicating improved efficiency in utilizing assets to generate sales. While it decreased slightly to 1.36 in 2024 and 1.39 in 2025, it remained elevated compared to earlier years. A further decrease to 1.31 in 2026 suggests a potential weakening in asset utilization efficiency.
Financial Leverage
Financial Leverage remained relatively stable throughout the period, fluctuating between 1.64 and 1.80. The slight decrease to 1.70 in 2026 suggests a minor reduction in the use of debt financing, but the overall impact on ROE appears limited given the stability of this ratio.
Tax and Interest Burdens
Both the Tax Burden and Interest Burden exhibited minimal variation. The Tax Burden remained consistently around 0.70-0.73, while the Interest Burden remained constant at 1.00. This indicates that changes in these factors did not significantly contribute to the observed fluctuations in ROE.

In summary, the primary drivers of ROE changes appear to be the EBIT Margin and Asset Turnover. The substantial increase in ROE between 2021 and 2025 was largely attributable to improvements in both profitability and asset utilization. The subsequent decline in ROE in 2026 is linked to decreases in both of these components, despite relatively stable leverage and tax/interest burdens.

AI Ask an analyst for more


Two-Component Disaggregation of ROA

lululemon athletica inc., decomposition of ROA

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Feb 1, 2026 18.67% = 14.22% × 1.31
Feb 2, 2025 23.87% = 17.14% × 1.39
Jan 28, 2024 21.86% = 16.12% × 1.36
Jan 29, 2023 15.25% = 10.54% × 1.45
Jan 30, 2022 19.73% = 15.59% × 1.27
Jan 31, 2021 14.07% = 13.38% × 1.05

Based on: 10-K (reporting date: 2026-02-01), 10-K (reporting date: 2025-02-02), 10-K (reporting date: 2024-01-28), 10-K (reporting date: 2023-01-29), 10-K (reporting date: 2022-01-30), 10-K (reporting date: 2021-01-31).


The financial performance, as indicated by the two-component DuPont analysis, demonstrates fluctuating profitability and efficiency over the observed period. Return on Assets (ROA) exhibits an overall increase, though not consistently, driven by changes in both Net Profit Margin and Asset Turnover.

Net Profit Margin
The Net Profit Margin initially increased from 13.38% in 2021 to a peak of 15.59% in 2022. A subsequent decline to 10.54% occurred in 2023, followed by a strong recovery to 16.12% in 2024 and further improvement to 17.14% in 2025. The most recent year, 2026, shows a decrease to 14.22%. This suggests a variable ability to translate sales into profit, potentially influenced by cost management or pricing strategies.
Asset Turnover
Asset Turnover shows a consistent upward trend from 1.05 in 2021 to 1.45 in 2023, indicating increasing efficiency in utilizing assets to generate sales. The rate decreased slightly to 1.36 in 2024 and 1.39 in 2025 before falling to 1.31 in 2026. While remaining above the 2021 level, the recent decline suggests a potential slowdown in the rate of sales generation per dollar of assets.
Return on Assets (ROA)
ROA increased from 14.07% in 2021 to 19.73% in 2022, driven by improvements in both Net Profit Margin and Asset Turnover. A decrease to 15.25% in 2023 reflects the impact of the declining Net Profit Margin. ROA then experienced a substantial increase to 21.86% in 2024 and 23.87% in 2025, fueled by both margin expansion and continued efficient asset utilization. The most recent year, 2026, shows a decrease to 18.67%, influenced by declines in both Net Profit Margin and Asset Turnover.

The interplay between Net Profit Margin and Asset Turnover demonstrates that ROA is sensitive to changes in both profitability and efficiency. The peak ROA in 2025 was achieved through simultaneous improvements in both components, while the decline in 2026 highlights the combined impact of their respective decreases.

AI Ask an analyst for more


Four-Component Disaggregation of ROA

lululemon athletica inc., decomposition of ROA

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Feb 1, 2026 18.67% = 0.71 × 1.00 × 20.17% × 1.31
Feb 2, 2025 23.87% = 0.70 × 1.00 × 24.33% × 1.39
Jan 28, 2024 21.86% = 0.71 × 1.00 × 22.62% × 1.36
Jan 29, 2023 15.25% = 0.64 × 1.00 × 16.43% × 1.45
Jan 30, 2022 19.73% = 0.73 × 1.00 × 21.32% × 1.27
Jan 31, 2021 14.07% = 0.72 × 1.00 × 18.61% × 1.05

Based on: 10-K (reporting date: 2026-02-01), 10-K (reporting date: 2025-02-02), 10-K (reporting date: 2024-01-28), 10-K (reporting date: 2023-01-29), 10-K (reporting date: 2022-01-30), 10-K (reporting date: 2021-01-31).


The four-component DuPont analysis reveals notable shifts in performance over the observed period. Return on Assets (ROA) experienced fluctuations, peaking in 2025, while the underlying drivers – EBIT Margin, Asset Turnover, Interest Burden, and Tax Burden – exhibited distinct trends. Overall, the period demonstrates a dynamic interplay between profitability and efficiency.

Return on Assets (ROA)
ROA increased from 14.07% in 2021 to a high of 23.87% in 2025, before decreasing to 18.67% in 2026. This suggests a period of improving asset utilization and profitability, followed by a decline in the most recent year. The peak in 2025 warrants further investigation to understand the contributing factors.
EBIT Margin
EBIT Margin demonstrated an increasing trend from 18.61% in 2021 to 24.33% in 2025, indicating improved operational profitability. However, it decreased to 20.17% in 2026. This fluctuation significantly influences ROA, as it represents the core earnings generated from assets. The decline in 2026 partially explains the corresponding decrease in ROA.
Asset Turnover
Asset Turnover consistently increased from 1.05 in 2021 to 1.45 in 2023, signifying enhanced efficiency in utilizing assets to generate sales. While remaining relatively high, it experienced a slight decrease to 1.39 in 2025 and further to 1.31 in 2026. This suggests a potential slowdown in the rate at which assets are converted into revenue in the later years.
Interest Burden
The Interest Burden remained constant at 1.00 throughout the entire period. This indicates that earnings before interest and taxes consistently covered interest expense, and there were no changes in the company’s financial leverage or interest obligations impacting ROA.
Tax Burden
The Tax Burden fluctuated between 0.64 and 0.73. It decreased from 0.72 in 2021 to 0.64 in 2023, then increased to 0.71 in 2026. These variations reflect changes in the effective tax rate, impacting the portion of EBIT retained after taxes, and consequently, ROA. The relatively small changes suggest tax policy did not have a major impact on overall performance.

The interplay between EBIT Margin and Asset Turnover largely drove the changes in ROA. The strong performance in 2025 was a result of both increased profitability and efficient asset utilization. The decline in 2026, however, was influenced by decreases in both EBIT Margin and Asset Turnover, highlighting the importance of maintaining both profitability and efficiency for sustained performance.

AI Ask an analyst for more


Disaggregation of Net Profit Margin

lululemon athletica inc., decomposition of net profit margin ratio

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Feb 1, 2026 14.22% = 0.71 × 1.00 × 20.17%
Feb 2, 2025 17.14% = 0.70 × 1.00 × 24.33%
Jan 28, 2024 16.12% = 0.71 × 1.00 × 22.62%
Jan 29, 2023 10.54% = 0.64 × 1.00 × 16.43%
Jan 30, 2022 15.59% = 0.73 × 1.00 × 21.32%
Jan 31, 2021 13.38% = 0.72 × 1.00 × 18.61%

Based on: 10-K (reporting date: 2026-02-01), 10-K (reporting date: 2025-02-02), 10-K (reporting date: 2024-01-28), 10-K (reporting date: 2023-01-29), 10-K (reporting date: 2022-01-30), 10-K (reporting date: 2021-01-31).


The period under review demonstrates fluctuations in profitability metrics, specifically concerning the relationship between operating profit and net income. The analysis focuses on the components influencing net profit margin, namely the EBIT margin, tax burden, and interest burden.

EBIT Margin
The EBIT margin exhibited an initial increase from 18.61% in 2021 to a peak of 22.62% in 2024. This suggests improving operational efficiency and profitability. However, a subsequent decline to 20.17% is observed in 2026, indicating potential challenges in maintaining operational performance. The margin in 2022 was 21.32% and in 2023 it was 16.43%.
Net Profit Margin
The net profit margin mirrored the trend of the EBIT margin, increasing from 13.38% in 2021 to 16.12% in 2024, before decreasing to 14.22% in 2026. The net profit margin was 15.59% in 2022 and 10.54% in 2023. This indicates that changes in operating profitability are largely reflected in the bottom line.
Tax Burden
The tax burden remained relatively stable throughout the period, fluctuating between 0.64 and 0.73. A slight decrease to 0.64 in 2023, followed by a return to 0.70-0.71 in subsequent years, suggests minimal impact from changes in the effective tax rate on net income. The tax burden was 0.72 in 2021 and 0.73 in 2022.
Interest Burden
The interest burden remained constant at 1.00 across all observed years. This indicates that interest expense did not significantly impact net income during the period, and the company’s capital structure regarding interest-bearing debt remained consistent.

The disaggregation of net profit margin reveals that fluctuations are primarily driven by changes in the EBIT margin. The consistent tax and interest burdens suggest these factors are not primary contributors to the observed changes in overall profitability. The decline in both EBIT and net profit margins in 2026 warrants further investigation to identify the underlying causes and potential mitigation strategies.

AI Ask an analyst for more