Stock Analysis on Net

AT&T Inc. (NYSE:T)

$24.99

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

Microsoft Excel

Paying user area


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Two-Component Disaggregation of ROE

AT&T Inc., decomposition of ROE

Microsoft Excel
ROE = ROA × Financial Leverage
Dec 31, 2025 = ×
Dec 31, 2024 = ×
Dec 31, 2023 = ×
Dec 31, 2022 = ×
Dec 31, 2021 = ×

Based on: 10-K (reporting date: 2025-12-31), 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).


The period under review demonstrates significant fluctuations in financial performance metrics. Return on Assets (ROA) initially decreased substantially before recovering and ultimately exceeding its initial value. Financial Leverage exhibited an increase followed by a period of relative stability. Consequently, Return on Equity (ROE) mirrored the volatility observed in ROA, experiencing a large negative value before substantial improvement.

Return on Assets (ROA)
ROA decreased from 3.64% in 2021 to -2.12% in 2022, indicating a significant decline in profitability relative to assets. A recovery was then observed, with ROA reaching 3.54% in 2023 and 2.77% in 2024. Further improvement occurred in 2025, with ROA reaching 5.22%, representing the highest value within the observed period. This suggests improving operational efficiency and/or asset utilization in later years.
Financial Leverage
Financial Leverage increased from 3.32 in 2021 to 4.13 in 2022, suggesting a greater reliance on debt financing. Subsequently, leverage decreased to 3.94 in 2023 and stabilized around 3.78 to 3.80 in 2024 and 2025. This indicates a potential shift in capital structure strategy following the initial increase.
Return on Equity (ROE)
ROE followed a pattern closely linked to ROA and Financial Leverage. The substantial decline in ROA combined with increased leverage resulted in a negative ROE of -8.74% in 2022. As ROA recovered and leverage stabilized, ROE improved significantly, reaching 13.94% in 2023 and 10.49% in 2024. The most substantial increase occurred in 2025, with ROE reaching 19.86%, indicating a substantial return for shareholders. The strong correlation between ROE and the other two components suggests that changes in asset utilization and financial structure are primary drivers of shareholder returns.

The interplay between ROA and Financial Leverage clearly influences ROE. The negative ROE in 2022 highlights the risk associated with high leverage when profitability is low. The subsequent improvements demonstrate the potential for positive returns when asset utilization improves and leverage is managed effectively.


Three-Component Disaggregation of ROE

AT&T Inc., decomposition of ROE

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Dec 31, 2025 = × ×
Dec 31, 2024 = × ×
Dec 31, 2023 = × ×
Dec 31, 2022 = × ×
Dec 31, 2021 = × ×

Based on: 10-K (reporting date: 2025-12-31), 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).


The period under review demonstrates significant fluctuations in financial performance, as evidenced by the disaggregated components of Return on Equity. Overall, Return on Equity (ROE) experienced considerable volatility, beginning at 12.07% and culminating in 19.86% over the five-year span. This movement is attributable to shifts in Net Profit Margin, Asset Turnover, and Financial Leverage.

Net Profit Margin
The Net Profit Margin exhibited substantial variation. A marked decline was observed from 11.89% in 2021 to -7.06% in 2022, indicating a period of significant profitability challenges. The margin recovered to 11.76% in 2023 and continued to improve, reaching 17.47% in 2025. This suggests successful implementation of cost control measures or revenue enhancement strategies in the later years of the period.
Asset Turnover
Asset Turnover remained relatively stable throughout the period, fluctuating between 0.30 and 0.31. This consistency suggests that the company maintained a consistent level of efficiency in utilizing its assets to generate revenue. There is no discernible trend indicating improvements or deterioration in asset utilization.
Financial Leverage
Financial Leverage increased from 3.32 in 2021 to a peak of 4.13 in 2022, indicating a greater reliance on debt financing. Subsequently, leverage decreased to 3.94 in 2023 and continued a downward trend, stabilizing at 3.80 in 2025. This suggests a recalibration of the capital structure, potentially through debt reduction or equity issuance.

The negative ROE in 2022 was primarily driven by the negative Net Profit Margin, despite a relatively stable Asset Turnover and increased Financial Leverage. The subsequent recovery in ROE from 2023 to 2025 is largely attributable to the improvement in Net Profit Margin, coupled with a moderate decrease in Financial Leverage. The consistent Asset Turnover indicates that changes in revenue generation were primarily driven by profitability rather than asset efficiency.

The interplay between these three components highlights the sensitivity of ROE to changes in profitability. While Financial Leverage can amplify returns, its impact is contingent upon positive Net Profit Margins. The observed trends suggest a period of operational challenges followed by a successful turnaround in profitability, ultimately driving improved returns for equity holders.


Five-Component Disaggregation of ROE

AT&T Inc., decomposition of ROE

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Dec 31, 2025 = × × × ×
Dec 31, 2024 = × × × ×
Dec 31, 2023 = × × × ×
Dec 31, 2022 = × × × ×
Dec 31, 2021 = × × × ×

Based on: 10-K (reporting date: 2025-12-31), 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).


The five-component DuPont analysis reveals significant fluctuations in performance metrics between 2021 and 2025. Return on Equity (ROE) experienced considerable volatility, beginning at 12.07% in 2021, declining sharply to -8.74% in 2022, and then recovering to 19.86% by 2025. This ROE trajectory is driven by changes in the underlying components of the analysis.

Profitability (EBIT Margin)
The EBIT Margin demonstrated a substantial decrease from 19.21% in 2021 to 1.13% in 2022, indicating a significant reduction in operating profitability. A recovery was then observed, with the margin increasing to 20.69% in 2023, 18.11% in 2024, and reaching a high of 25.77% in 2025. This suggests improved operational efficiency and pricing power in the later periods.
Tax Burden
The Tax Burden remained relatively stable, fluctuating between 0.77 and 0.86 over the analyzed period. A slight decrease to 0.71 in 2024 was observed, followed by a return to 0.86 in 2025. These values suggest a consistent effective tax rate throughout the period.
Interest Burden
The Interest Burden exhibited a notable anomaly in 2022, registering a negative value of -3.48. This suggests a substantial benefit from interest income or a reduction in interest expense relative to earnings before interest and taxes. The Interest Burden returned to positive values in other years, ranging from 0.69 to 0.79, indicating a more typical relationship between interest expense and earnings.
Asset Turnover
Asset Turnover remained consistently around 0.30 throughout the period, with minor fluctuations between 0.30 and 0.31. This indicates a stable level of efficiency in utilizing assets to generate revenue.
Financial Leverage
Financial Leverage increased from 3.32 in 2021 to 4.13 in 2022, suggesting increased reliance on debt financing. It then decreased to 3.78 in 2024 and stabilized at 3.80 in 2025. This indicates a moderate reduction in the company’s financial risk after the peak in 2022.

The significant decline in ROE in 2022 was primarily driven by the dramatic drop in EBIT Margin and, to a lesser extent, the increase in Financial Leverage. The subsequent recovery in ROE through 2025 is attributable to the substantial improvement in EBIT Margin, coupled with a moderate decrease in Financial Leverage. The relatively stable Asset Turnover and Tax Burden had less impact on the overall ROE fluctuations.


Two-Component Disaggregation of ROA

AT&T Inc., decomposition of ROA

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Dec 31, 2025 = ×
Dec 31, 2024 = ×
Dec 31, 2023 = ×
Dec 31, 2022 = ×
Dec 31, 2021 = ×

Based on: 10-K (reporting date: 2025-12-31), 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).


The period under review demonstrates significant fluctuations in profitability and efficiency metrics. Return on Assets (ROA) experienced considerable volatility, influenced by offsetting movements in Net Profit Margin and Asset Turnover. A detailed examination of these components reveals key insights into the company’s performance.

Net Profit Margin
The Net Profit Margin exhibited substantial variation across the five-year period. It began at 11.89% in 2021, then decreased sharply to -7.06% in 2022, indicating a loss. A recovery was observed in 2023, returning to 11.76%, followed by a slight decline to 8.95% in 2024. The most recent year, 2025, showed a marked improvement, with the Net Profit Margin reaching 17.47%, representing the highest value in the observed period.
Asset Turnover
Asset Turnover remained relatively stable throughout the period, fluctuating within a narrow range. It started at 0.31 in 2021, decreased slightly to 0.30 in both 2022 and 2023, and then increased back to 0.31 in 2024 before settling at 0.30 in 2025. This consistency suggests that the company’s efficiency in utilizing its assets to generate sales remained largely unchanged.
Return on Assets (ROA)
The ROA mirrored the volatility of the Net Profit Margin. A decrease from 3.64% in 2021 to -2.12% in 2022 was observed, directly correlating with the negative Net Profit Margin in that year. ROA recovered to 3.54% in 2023, decreased to 2.77% in 2024, and then increased significantly to 5.22% in 2025. The substantial improvement in ROA in 2025 is attributable to the combined effect of a higher Net Profit Margin and a stable Asset Turnover.

The analysis indicates that the company’s ROA is highly sensitive to changes in its Net Profit Margin. While Asset Turnover remained consistent, the fluctuations in profitability were the primary driver of ROA performance. The significant improvement in both Net Profit Margin and, consequently, ROA in 2025 suggests a positive shift in the company’s operational efficiency or revenue generation capabilities.


Four-Component Disaggregation of ROA

AT&T Inc., decomposition of ROA

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Dec 31, 2025 = × × ×
Dec 31, 2024 = × × ×
Dec 31, 2023 = × × ×
Dec 31, 2022 = × × ×
Dec 31, 2021 = × × ×

Based on: 10-K (reporting date: 2025-12-31), 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).


The four-component DuPont analysis reveals fluctuating performance metrics between 2021 and 2025. Return on Assets (ROA) experienced volatility, beginning at 3.64% in 2021, declining significantly to -2.12% in 2022, and then recovering to 3.54% in 2023 before increasing to 5.22% in 2025. This ROA trajectory is influenced by the interplay of profit margin, asset turnover, interest burden, and tax burden.

EBIT Margin
The EBIT Margin demonstrated substantial variation. It started at 19.21% in 2021, decreased sharply to 1.13% in 2022, rebounded to 20.69% in 2023, decreased again to 18.11% in 2024, and then rose considerably to 25.77% in 2025. This suggests significant operational performance swings over the period.
Asset Turnover
Asset Turnover remained relatively stable, fluctuating between 0.30 and 0.31 throughout the observed period. This indicates consistent efficiency in utilizing assets to generate sales, with minimal change in the relationship between revenue and total assets.
Interest Burden
The Interest Burden exhibited considerable fluctuation. A value of 0.79 was recorded in 2021, followed by a negative value of -3.48 in 2022, suggesting a potential benefit from interest income or a restructuring of debt. It then moved to 0.74 in 2023, 0.69 in 2024, and returned to 0.79 in 2025. The negative value in 2022 is an outlier and warrants further investigation.
Tax Burden
The Tax Burden showed moderate variation. It began at 0.79 in 2021, was not reported in 2022, then decreased to 0.77 in 2023, further decreasing to 0.71 in 2024, and increased to 0.86 in 2025. This indicates changes in the effective tax rate paid by the entity.

The decline in ROA in 2022 appears largely attributable to the dramatic decrease in EBIT Margin and the unusual negative Interest Burden. The subsequent recovery in ROA from 2023 to 2025 is primarily driven by the improvement in EBIT Margin, partially offset by fluctuations in the Interest and Tax Burdens. The consistent Asset Turnover suggests that changes in profitability are the primary drivers of ROA variation.


Disaggregation of Net Profit Margin

AT&T Inc., decomposition of net profit margin ratio

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Dec 31, 2025 = × ×
Dec 31, 2024 = × ×
Dec 31, 2023 = × ×
Dec 31, 2022 = × ×
Dec 31, 2021 = × ×

Based on: 10-K (reporting date: 2025-12-31), 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).


The period under review demonstrates significant fluctuations in profitability metrics. While the Earnings Before Interest and Taxes (EBIT) margin generally improved, the Net Profit Margin experienced considerable volatility. A disaggregation of factors influencing net profit margin reveals shifts in the impact of tax and interest expenses.

Net Profit Margin
The Net Profit Margin began at 11.89% in 2021, declined sharply to -7.06% in 2022, recovered to 11.76% in 2023, decreased to 8.95% in 2024, and then increased substantially to 17.47% in 2025. This pattern suggests a sensitivity to factors beyond operational profitability, specifically interest and tax expenses.
EBIT Margin
The EBIT Margin exhibited an initial value of 19.21% in 2021, a substantial decrease to 1.13% in 2022, followed by a recovery to 20.69% in 2023. A subsequent decline to 18.11% in 2024 was observed, before a marked increase to 25.77% in 2025. This indicates underlying operational performance improved over the period, but was not consistently translated into net profitability.
Tax Burden
The Tax Burden was 0.79 in 2021, with values unavailable for 2022. It then registered at 0.77 in 2023, decreased to 0.71 in 2024, and increased to 0.86 in 2025. The fluctuations suggest changes in the effective tax rate or taxable income, impacting net income.
Interest Burden
The Interest Burden began at 0.79 in 2021, experienced a significant negative value of -3.48 in 2022, returned to 0.74 in 2023, decreased to 0.69 in 2024, and then increased to 0.79 in 2025. The negative value in 2022 suggests a substantial benefit related to interest income or a reduction in interest expense, which partially offset operational declines. The subsequent return to positive values indicates a lessening of this benefit.

The substantial decline in Net Profit Margin in 2022 coincided with both a significant drop in the EBIT Margin and a negative Interest Burden. This suggests that while operational performance weakened, a favorable interest-related factor partially mitigated the impact on net income. The subsequent improvement in Net Profit Margin in 2025 appears driven by a combination of a stronger EBIT Margin and a relatively stable Tax Burden, despite a return to a positive Interest Burden.