Decomposing ROE involves expressing net income divided by shareholders’ equity as the product of component ratios.
Two-Component Disaggregation of ROE
ROE | = | ROA | × | Financial Leverage | |
---|---|---|---|---|---|
Dec 31, 2023 | — | = | 21.08% | × | — |
Dec 31, 2022 | — | = | 15.60% | × | — |
Dec 31, 2021 | — | = | 6.26% | × | — |
Dec 31, 2020 | 157.34% | = | 9.42% | × | 16.70 |
Dec 31, 2019 | -20.78% | = | -2.62% | × | 7.92 |
Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).
- Return on Assets (ROA)
-
The Return on Assets exhibited a significant upward trend over the observed periods. Beginning with a negative value of -2.62% at the end of 2019, it increased markedly to 9.42% in 2020. Although there was a slight decline to 6.26% in 2021, the figure rebounded considerably in the subsequent years, reaching 15.6% in 2022 and further rising to 21.08% in 2023. This overall progression suggests improved efficiency in asset utilization and profitability generation over time.
- Financial Leverage
-
The Financial Leverage ratio demonstrated a sharp increase from 7.92 in 2019 to 16.7 in 2020. No data were available for the following years, which limits further analysis of the leverage trend beyond 2020. The increase observed between 2019 and 2020 may indicate a higher reliance on debt financing or greater use of financial leverage during that period.
- Return on Equity (ROE)
-
The Return on Equity reflected a dramatic shift from a negative return of -20.78% at the end of 2019 to a highly positive and substantial return of 157.34% in 2020. Data for subsequent years were not provided, which restricts insight into whether this extraordinary improvement was sustained or altered. The initial negative ROE moving to a large positive value indicates a significant turnaround in profitability relative to shareholders' equity during that time frame.
Three-Component Disaggregation of ROE
Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).
The financial data reveals several notable trends in the company's profitability, efficiency, and leverage from 2019 through 2023.
- Net Profit Margin
- The net profit margin experienced a significant fluctuation starting with a negative value of -5.15% in 2019, indicating a loss during that year. In 2020, profitability improved substantially to 17.08%, although it decreased to 9.51% in 2021. This decline was followed by a strong upward trend in 2022 and 2023, reaching 22.97% and ultimately 33.21% respectively. Overall, the margin shows a substantial recovery and ongoing improvement in profitability by the end of the period.
- Asset Turnover
- Asset turnover shows a gradual increase from 0.51 in 2019 to 0.68 in 2022, indicating improving efficiency in utilizing assets to generate revenues. However, there was a slight decrease to 0.63 in 2023, which may suggest a marginal decline in operational efficiency or changes in asset base relative to revenue.
- Financial Leverage
- Available data shows a marked increase in financial leverage from 7.92 in 2019 to 16.7 in 2020, more than doubling the ratio and implying greater reliance on debt financing or higher use of borrowed funds. No data is available beyond 2020, so trends in leverage beyond that year cannot be commented on.
- Return on Equity (ROE)
- ROE followed a dramatic change from a negative -20.78% in 2019 to a very high 157.34% in 2020, which may be influenced by the large increase in financial leverage and profit margin improvements. No data is available for subsequent years, preventing analysis of whether this trend continued.
In summary, the data reflects a turnaround from losses in 2019 to strengthened profitability and operational efficiency through 2023, with significant leverage employed in the early part of the period. The sharp increase in ROE in 2020, alongside elevated financial leverage, suggests increased financial risk which would require further data to evaluate ongoing sustainability.
Five-Component Disaggregation of ROE
Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).
- Tax Burden Ratio
- The tax burden ratio exhibits significant fluctuations over the analyzed period. In 2019, the ratio was notably negative at -1.68, indicating an unusual or potentially adverse tax effect. From 2020 to 2023, the ratio stabilizes between 0.65 and 0.78, suggesting a more consistent and positive tax burden impact in recent years.
- Interest Burden Ratio
- This ratio shows an upward trend from 0.37 in 2019 to 0.9 in 2023. The consistent improvement indicates a better coverage of interest expenses relative to earnings before interest and taxes, reflecting improved operational efficiency or reduced interest costs over time.
- EBIT Margin (%)
- The EBIT margin displays marked volatility with a low of 8.34% in 2019, a sharp increase to 31.07% in 2020, followed by a decline to 19.27% in 2021. Thereafter, it rises again, reaching a peak of 49.33% in 2023. This pattern suggests considerable variation in operating profitability, with a strong recovery and significant improvement in 2022 and 2023.
- Asset Turnover Ratio
- The asset turnover ratio shows a gradual increase from 0.51 in 2019 to 0.68 in 2022, indicating improved efficiency in asset utilization to generate sales. However, there is a slight decrease to 0.63 in 2023, which may suggest a minor reduction in asset use efficiency or increased asset base relative to sales in the most recent year.
- Financial Leverage Ratio
- Financial leverage is reported only for 2019 and 2020, increasing sharply from 7.92 to 16.7. This substantial rise suggests a significant increase in use of debt or other liabilities to finance assets during this period. Data for subsequent years are unavailable, limiting further analysis on leverage trends.
- Return on Equity (ROE) (%)
- ROE shows extreme volatility, starting with a negative return of -20.78% in 2019, followed by an exceptionally high return of 157.34% in 2020. Data for subsequent years are missing, preventing assessment of longer-term performance trends.
Two-Component Disaggregation of ROA
Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).
- Net Profit Margin
- The net profit margin experienced significant improvement over the analyzed period. Starting with a negative margin of -5.15% in 2019, it rose sharply to 17.08% in 2020. Although there was a decline to 9.51% in 2021, the margin recovered and increased further to 22.97% in 2022, before reaching 33.21% in 2023. This upward trend indicates enhanced profitability and operational efficiency over time.
- Asset Turnover
- Asset turnover showed a steady increase from 0.51 in 2019 to a peak of 0.68 in 2022, reflecting improved efficiency in using assets to generate revenue. However, a slight decrease to 0.63 occurred in 2023, suggesting a minor reduction in asset utilization efficiency during the most recent period.
- Return on Assets (ROA)
- Return on assets followed a trajectory similar to the net profit margin. After a negative return of -2.62% in 2019, ROA improved to 9.42% in 2020. Despite a dip to 6.26% in 2021, it increased significantly to 15.6% in 2022 and further to 21.08% in 2023. This pattern indicates enhanced overall profitability relative to the company's asset base across the observed years.
Four-Component Disaggregation of ROA
Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).
- Tax Burden
- The tax burden ratio exhibits considerable volatility over the five-year period, starting with a significantly negative value of -1.68 in 2019, which indicates an unusual or non-recurring tax impact that year. From 2020 onwards, the ratio stabilizes between 0.65 and 0.78, showing a consistent tax impact on income, with a slight decline to 0.74 in 2023.
- Interest Burden
- The interest burden ratio has shown a steady improvement, rising from 0.37 in 2019 to 0.9 in 2023. This upward trend suggests enhanced capacity to cover interest expenses, indicating reduced interest costs relative to earnings before interest and taxes (EBIT), or improved operational profitability supporting interest obligations.
- EBIT Margin
- The EBIT margin demonstrates a generally increasing pattern with some fluctuations. It surged notably from 8.34% in 2019 to 31.07% in 2020, followed by a decrease to 19.27% in 2021. Subsequently, it increased significantly to 33.94% in 2022 and reached a peak of 49.33% in 2023. This progression points to improving operational efficiency and profitability over time, with the exception of the 2021 dip.
- Asset Turnover
- Asset turnover ratio displays a gradual increase from 0.51 in 2019 to a high of 0.68 in 2022, reflecting enhanced efficiency in using assets to generate revenue. However, there is a slight decline to 0.63 in 2023, which may indicate a minor reduction in asset utilization efficiency during the most recent period.
- Return on Assets (ROA)
- The return on assets percentage shows significant improvement across the timeframe. Starting with a negative value of -2.62% in 2019, ROA increased sharply to 9.42% in 2020. Although there was a decrease to 6.26% in 2021, the ratio rose again to 15.6% in 2022 and further to 21.08% in 2023. This positive trend suggests enhanced profitability and more effective asset usage to generate net income.
Disaggregation of Net Profit Margin
Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).
- Tax Burden
- The tax burden ratio exhibited significant variability over the years. In 2019, it was notably negative at -1.68, which may suggest an unusual tax circumstance or accounting adjustment during that period. From 2020 onwards, the ratio stabilized in a positive range, fluctuating slightly between 0.65 and 0.78, indicating a more consistent tax impact relative to earnings in recent years.
- Interest Burden
- The interest burden ratio improved steadily, starting from a low of 0.37 in 2019 and increasing each year through 2023, reaching 0.90. This trend suggests a reduction in interest expenses relative to earnings before interest and taxes, reflecting better management of financial leverage or reduced interest costs over time.
- EBIT Margin
- The earnings before interest and taxes margin showed notable growth with fluctuations. It was relatively low in 2019 at 8.34%, then sharply increased to over 31% in 2020. Although it dipped to 19.27% in 2021, the margin rebounded strongly in the subsequent years, reaching 49.33% in 2023. This indicates a substantial improvement in operational profitability and efficiency over the analyzed period.
- Net Profit Margin
- The net profit margin followed a similar upward trend. It was negative in 2019 at -5.15%, indicating a net loss that year. From 2020 onwards, the company showed positive profitability margins, increasing from 17.08% in 2020 to a peak of 33.21% in 2023. Despite some fluctuations, the overall pattern reflects improving bottom-line profitability and effective cost management.