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: 2022-09-30), 10-K (reporting date: 2021-09-30), 10-K (reporting date: 2020-09-30), 10-K (reporting date: 2019-09-30), 10-K (reporting date: 2018-09-30), 10-K (reporting date: 2017-09-30).
The two-component DuPont analysis reveals a period of significant volatility in Return on Equity (ROE), driven by fluctuating asset efficiency and an extreme escalation in financial leverage.
- Return on Assets (ROA)
- ROA experienced considerable instability between 2017 and 2022. After an initial increase to 4.40% in 2018, the ratio declined to 2.18% in 2019 and plummeted to a negative 7.70% in 2020. A recovery followed, with the ratio returning to positive territory at 2.69% in 2021 and reaching 3.00% in 2022. This pattern indicates significant fluctuations in operational profitability relative to the total asset base, with a notable collapse in efficiency during the 2020 period.
- Financial Leverage
- Financial leverage remained relatively stable from 2017 through 2019, oscillating between 12.84 and 17.11. A dramatic shift is observed in 2021, where the leverage ratio surged to 256.71. This represents an extreme expansion of the company's debt-to-equity profile, which fundamentally altered the risk and return structure of the organization during that period.
- Return on Equity (ROE)
- ROE exhibits extreme variance, primarily mirroring the movements of its underlying components. While ROE shifted between 17.66% and 56.55% in the early period, it reached an anomalous peak of 689.46% in 2021. This spike is not the result of a corresponding surge in operational efficiency, as ROA was only 2.69% in the same year; instead, the result is almost entirely attributable to the massive increase in financial leverage. This demonstrates a high degree of financial risk where equity returns became hyper-sensitive to asset performance.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
How can I help you?
Three-Component Disaggregation of ROE
Based on: 10-K (reporting date: 2022-09-30), 10-K (reporting date: 2021-09-30), 10-K (reporting date: 2020-09-30), 10-K (reporting date: 2019-09-30), 10-K (reporting date: 2018-09-30), 10-K (reporting date: 2017-09-30).
The analysis of the three-component DuPont disaggregation reveals a return on equity (ROE) driven primarily by extreme fluctuations in financial leverage rather than operational profitability or asset efficiency. While the company maintains high asset turnover, the net profit margins remain thin and volatile, resulting in an ROE that is highly sensitive to changes in the capital structure.
- Net Profit Margin
- Profitability levels are characterized by very low margins, fluctuating between 0.24% in 2017 and a peak of 0.99% in 2018. A notable decline occurred in 2020, where the margin turned negative at -1.80%, indicating a period of net losses. Recovery was observed in 2021 and 2022, with margins stabilizing around 0.71% to 0.72%, though these figures remain narrow.
- Asset Turnover
- Asset utilization remained consistently high throughout the period, peaking at 4.58 in 2019. Although a dip to 3.73 was recorded in 2021, the ratio rebounded to 4.22 by 2022. This suggests a business model dependent on high volume and rapid asset cycling to compensate for minimal profit margins.
- Financial Leverage
- The leverage ratio exhibits extreme volatility. After maintaining a range between 12.84 and 17.11 from 2017 to 2019, an anomalous spike to 256.71 occurred in 2021. This drastic increase indicates a significant shift in the equity-to-asset ratio, likely resulting from a substantial reduction in shareholder equity or a massive increase in debt obligations.
- Return on Equity (ROE)
- The ROE trend is highly irregular, moving from 17.66% in 2017 to a peak of 689.46% in 2021. The correlation between the leverage spike and the ROE surge in 2021 confirms that the increase in equity returns was not a result of improved operational performance or efficiency, but rather a function of extreme financial gearing.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
How can I help you?
Five-Component Disaggregation of ROE
Based on: 10-K (reporting date: 2022-09-30), 10-K (reporting date: 2021-09-30), 10-K (reporting date: 2020-09-30), 10-K (reporting date: 2019-09-30), 10-K (reporting date: 2018-09-30), 10-K (reporting date: 2017-09-30).
The return on equity (ROE) exhibits extreme volatility over the analyzed period, culminating in an anomalous spike in 2021. This trajectory is not driven by consistent operational growth but is instead primarily the result of significant fluctuations in financial leverage and tax burdens.
- Operational Efficiency
- The EBIT margin remains consistently thin, reflecting a low-margin business model. A notable contraction occurred in 2020, where the margin turned negative at -2.71%, before recovering to 1.12% in 2021 and 1.03% in 2022. Conversely, asset turnover remains relatively high and stable, generally fluctuating between 3.73 and 4.58, indicating an efficient use of assets to generate revenue despite the narrow margins.
- Financial Leverage and ROE Correlation
- A direct correlation is observed between financial leverage and the resulting ROE. While leverage remained moderate between 2017 and 2019, it surged to 256.71 in 2021. This extreme increase in leverage acted as the primary catalyst for the ROE peak of 689.46% in the same year, suggesting a substantial reduction in the equity base or a significant increase in debt obligations.
- Tax and Interest Burdens
- The interest burden remains the most stable component of the analysis, hovering between 0.83 and 0.92, which indicates consistent interest coverage. In contrast, the tax burden shows significant instability, ranging from a low of 0.40 in 2017 to a peak of 1.36 in 2018, suggesting the impact of non-recurring tax adjustments or changing tax jurisdictions.
In summary, the analysis reveals that the company's profitability is highly sensitive to its capital structure and tax positioning. The operational core is characterized by high volume and low margins, meaning that any significant shift in financial leverage has a disproportionate impact on the overall return to shareholders.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
How can I help you?
Two-Component Disaggregation of ROA
Based on: 10-K (reporting date: 2022-09-30), 10-K (reporting date: 2021-09-30), 10-K (reporting date: 2020-09-30), 10-K (reporting date: 2019-09-30), 10-K (reporting date: 2018-09-30), 10-K (reporting date: 2017-09-30).
The Return on Assets (ROA) exhibited significant volatility between 2017 and 2022, characterized by a sharp contraction in 2020 followed by a gradual recovery. Analysis of the two-component disaggregation indicates that fluctuations in ROA were primarily driven by instability in net profit margins rather than substantial shifts in asset utilization efficiency.
- Net Profit Margin
- Profitability margins remained thin and highly volatile throughout the period. After reaching a peak of 0.99% in 2018, the margin declined to 0.48% in 2019 and fell into negative territory in 2020, reaching -1.80%. A recovery occurred in 2021, with the margin stabilizing at approximately 0.71% to 0.72% through 2022.
- Asset Turnover
- Operational efficiency remained relatively stable, with the asset turnover ratio maintaining a high volume relative to the asset base. The ratio peaked at 4.58 in 2019 before experiencing a decline to its lowest point of 3.73 in 2021. By 2022, the ratio recovered to 4.22, demonstrating a consistent ability to generate high sales throughput.
- ROA Performance Drivers
- The relationship between the two components reveals that ROA is hypersensitive to marginal changes in profitability due to the high asset turnover. The collapse of ROA to -7.70% in 2020 was exclusively a result of the negative net profit margin, as asset turnover remained robust at 4.29. The subsequent recovery of ROA to 3.00% by 2022 was facilitated by the return to positive profit margins coupled with an improved asset turnover ratio.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
How can I help you?
Four-Component Disaggregation of ROA
Based on: 10-K (reporting date: 2022-09-30), 10-K (reporting date: 2021-09-30), 10-K (reporting date: 2020-09-30), 10-K (reporting date: 2019-09-30), 10-K (reporting date: 2018-09-30), 10-K (reporting date: 2017-09-30).
The Return on Assets (ROA) exhibits significant volatility over the analyzed six-year period, characterized by a severe contraction in 2020 followed by a gradual recovery. This fluctuation is primarily driven by operational margin instability and tax effects rather than changes in asset utilization or financing costs.
- EBIT Margin
- Operational profitability shows a pattern of instability, with a critical decline in 2020 where the margin fell to -2.71%. This contraction serves as the primary driver for the negative ROA observed in the same period. However, a recovery followed in 2021 and 2022, with margins stabilizing between 1.03% and 1.12%, indicating a return to operational profitability.
- Asset Turnover
- Asset efficiency remains a strong and relatively consistent contributor to overall performance. The ratio peaked at 4.58 in 2019 before experiencing a dip to 3.73 in 2021. By 2022, the ratio recovered to 4.22, suggesting that the company maintains a high capacity for generating revenue relative to its asset base despite the operational volatility seen in margins.
- Tax Burden
- The tax burden ratio demonstrates extreme variance, notably in 2018 when the ratio reached 1.36, indicating a tax benefit that artificially inflated the ROA for that year. Subsequent years show a return to ratios below 1.0, with 2021 and 2022 stabilizing at 0.69 and 0.77, respectively, reflecting a more normalized tax environment.
- Interest Burden
- Financing costs have exerted a stable and predictable influence on the return profile. The interest burden ratio remained consistently between 0.83 and 0.92 throughout the period, suggesting that interest expenses have stayed proportional to earnings and did not contribute significantly to the sharp volatility observed in the overall ROA.
In summary, the overall ROA trend is defined by a sharp V-shaped recovery centered around 2020. While asset turnover provided a consistent foundation of efficiency, the volatility in ROA was almost entirely dictated by the EBIT margin's collapse and subsequent recovery, alongside sporadic impacts from tax adjustments.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
How can I help you?
Disaggregation of Net Profit Margin
Based on: 10-K (reporting date: 2022-09-30), 10-K (reporting date: 2021-09-30), 10-K (reporting date: 2020-09-30), 10-K (reporting date: 2019-09-30), 10-K (reporting date: 2018-09-30), 10-K (reporting date: 2017-09-30).
The analysis of the disaggregated net profit margin reveals a period of significant volatility, characterized by a sharp contraction in 2020 followed by a partial recovery in the subsequent two years. The net profit margin fluctuated from 0.24% in 2017 to a peak of 0.99% in 2018, before dropping to a low of -1.80% in 2020. By 2022, the margin stabilized at 0.71%.
- EBIT Margin Trends
- The EBIT margin serves as the primary driver of profitability fluctuations. It remained relatively stable between 2017 and 2019, ranging from 0.65% to 0.84%. A severe decline occurred in 2020, where the margin fell to -2.71%, indicating operational losses. A strong recovery was observed in 2021, with the margin reaching its highest point in the period at 1.12%, before slightly moderating to 1.03% in 2022.
- Interest Burden Analysis
- The interest burden remained remarkably consistent throughout the analyzed period, fluctuating within a narrow band between 0.83 and 0.92. This stability suggests that the costs associated with debt servicing did not significantly contribute to the volatility of the net profit margin, nor did they amplify the operational downturn experienced in 2020.
- Tax Burden Volatility
- The tax burden exhibited the highest degree of variance among the disaggregated components. A notable anomaly occurred in 2018, where the ratio reached 1.36, suggesting a tax benefit that positively impacted the net profit margin. In other years, the ratio varied between 0.40 and 0.88, indicating that tax expenses had a fluctuating impact on the conversion of pre-tax income to net income.
- Composite Margin Impact
- The convergence of a negative EBIT margin and the absence of offsetting tax or interest benefits led to the net loss recorded in 2020. The recovery in 2021 and 2022 was primarily driven by the restoration of the EBIT margin to levels exceeding 1%, while the tax burden and interest burden returned to more normalized ranges.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
How can I help you?