Stock Analysis on Net

Arista Networks Inc. (NYSE:ANET)

$24.99

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

Microsoft Excel

Two-Component Disaggregation of ROE

Arista Networks 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 a generally positive performance in profitability, as measured by Return on Equity (ROE), coupled with relatively stable asset utilization and financial leverage. Return on Assets (ROA) exhibited an initial increase followed by a slight decline, while financial leverage showed a modest overall increase. The interplay between these factors drives the observed ROE trend.

Return on Assets (ROA)
ROA increased from 14.66% in 2021 to 19.96% in 2022, representing a significant improvement in the efficiency with which assets are used to generate profit. This upward momentum continued into 2023, reaching 20.98%. However, ROA experienced a slight decrease in 2024 to 20.31%, followed by a more noticeable decline to 18.05% in 2025. This suggests a potential weakening in asset utilization efficiency in the latter years of the period.
Financial Leverage
Financial leverage, indicated by the ratio of total assets to equity, remained relatively stable between 2021 and 2024, fluctuating between 1.38 and 1.44. A slight increase is observed in 2025, with the ratio reaching 1.57. This indicates a growing reliance on debt financing, which amplifies both potential profits and potential losses.
Return on Equity (ROE)
ROE demonstrated a consistent upward trend from 21.13% in 2021 to 28.91% in 2023. While remaining high, ROE experienced a minor decrease to 28.54% in 2024 and a further slight decline to 28.39% in 2025. The initial increase in ROE was driven by both improving ROA and stable financial leverage. The subsequent stabilization and slight decline in ROE, despite increasing leverage in 2025, suggest that the diminishing ROA is beginning to offset the positive impact of increased financial leverage.

The observed trends suggest that while the company has been effective in generating returns on its assets and utilizing financial leverage to enhance equity returns, the recent decline in ROA warrants further investigation. Maintaining ROE at a high level will likely depend on reversing the ROA decline or continuing to strategically increase financial leverage, which carries inherent risks.


Three-Component Disaggregation of ROE

Arista Networks 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 a dynamic relationship between profitability, efficiency, and financial leverage in driving overall returns. Return on Equity (ROE) exhibited an initial increase followed by a stabilization and slight decline. A detailed examination of the components reveals the underlying drivers of this trend.

Net Profit Margin
Net Profit Margin consistently increased from 28.52% in 2021 to a peak of 40.73% in 2024. While a slight decrease to 38.99% is observed in 2025, the margin remains significantly higher than the initial value. This suggests improving operational efficiency and/or pricing power over the period.
Asset Turnover
Asset Turnover initially improved from 0.51 in 2021 to 0.65 in 2022, indicating increased efficiency in utilizing assets to generate revenue. However, a subsequent downward trend is apparent, falling to 0.46 in 2025. This suggests a decreasing ability to generate sales from each dollar of assets, potentially due to factors such as increased inventory levels or underutilized capacity.
Financial Leverage
Financial Leverage remained relatively stable between 2021 and 2023, fluctuating between 1.38 and 1.44. A noticeable increase to 1.57 is observed in 2025, indicating a greater reliance on debt financing. This increased leverage amplifies both potential gains and potential losses.

The initial increase in ROE from 2021 to 2022 was primarily driven by improvements in both Net Profit Margin and Asset Turnover. The continued ROE growth in 2023 was fueled by a further increase in Net Profit Margin, offsetting a slight decline in Asset Turnover. The stabilization of ROE in 2024 and the minor decrease in 2025 can be attributed to the combined effect of a peak in Net Profit Margin and a continuing decline in Asset Turnover, partially mitigated by the increase in Financial Leverage. The increasing reliance on financial leverage in 2025 warrants further investigation to assess associated risks.

Overall, the analysis indicates a shift in the drivers of profitability. While initially benefiting from efficient asset utilization, the company’s performance became increasingly dependent on maintaining high profit margins. The declining asset turnover suggests a potential area for improvement, while the rising financial leverage introduces additional risk factors.


Five-Component Disaggregation of ROE

Arista Networks 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 a generally stable, though evolving, financial performance profile over the observed period. Return on Equity (ROE) demonstrates initial improvement followed by a slight decline, while the underlying drivers exhibit more pronounced shifts. The analysis indicates that profitability improvements were initially the primary driver of ROE gains, but subsequent changes in asset utilization and financial leverage are influencing overall returns.

Tax Burden
The tax burden remained relatively consistent between 2021 and 2023, fluctuating around 0.86. A slight decrease to 0.83 is observed in 2025, suggesting a marginally increased tax expense relative to pre-tax income. This change is not substantial but warrants monitoring.
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 debt financing or interest rates that impacted this relationship.
EBIT Margin
A consistent upward trend in the EBIT margin is evident, increasing from 31.58% in 2021 to 47.19% in 2025. This represents a significant improvement in operational profitability, suggesting enhanced pricing power, cost control, or both. The rate of increase slows between 2023 and 2025, indicating diminishing returns from these improvements.
Asset Turnover
Asset turnover initially increased from 0.51 in 2021 to 0.65 in 2022, indicating improved efficiency in utilizing assets to generate sales. However, a subsequent decline is observed, falling to 0.46 in 2025. This suggests a decreasing ability to generate sales from each dollar of assets, potentially due to increased investment in less productive assets or a slowdown in sales growth relative to the asset base.
Financial Leverage
Financial leverage experienced a slight decrease from 1.44 in 2021 to 1.38 in 2023, then increased to 1.57 in 2025. This indicates a growing reliance on debt financing relative to equity. The increase in leverage in the later years amplifies the impact of profitability on ROE, but also increases financial risk.
Return on Equity (ROE)
ROE increased substantially from 21.13% in 2021 to 28.91% in 2023, driven primarily by the improvements in EBIT margin and, initially, asset turnover. While remaining high, ROE experienced a slight decline to 28.39% in 2025. This suggests that the positive effects of increased profitability and leverage were partially offset by the decreasing asset turnover.

In summary, the company demonstrated strong profitability gains, which were initially the primary driver of ROE improvement. However, the recent decline in asset turnover and increasing financial leverage suggest a shift in the dynamics influencing returns, potentially indicating a need to reassess asset allocation and capital structure strategies.


Two-Component Disaggregation of ROA

Arista Networks 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 financial performance, as indicated by the two-component disaggregation of Return on Assets (ROA), demonstrates a period of initial improvement followed by stabilization and a slight decline. Net Profit Margin and Asset Turnover both contribute to this overall trend, though with differing patterns.

Net Profit Margin
Net Profit Margin exhibited a consistent upward trend from 2021 to 2023, increasing from 28.52% to 35.62%. This indicates improving profitability in generating income from revenue. The margin peaked in 2023 before experiencing a modest decrease to 38.99% in 2025. While still strong, this suggests a potential stabilization or slight erosion of profitability.
Asset Turnover
Asset Turnover showed an initial increase from 0.51 in 2021 to 0.65 in 2022, signifying improved efficiency in utilizing assets to generate sales. However, this was followed by a declining trend, reaching 0.46 in 2025. This suggests a decreasing ability to generate sales from the same level of assets, potentially due to factors such as increased asset holdings or slower sales growth.
Return on Assets (ROA)
ROA increased significantly from 14.66% in 2021 to 19.96% in 2022 and further to 20.98% in 2023, driven by improvements in both Net Profit Margin and Asset Turnover. ROA remained relatively stable between 2023 and 2024 at 20.31%, before decreasing to 18.05% in 2025. The decline in ROA in 2025 aligns with the concurrent decrease in Asset Turnover, partially offset by the still-high Net Profit Margin.

The interplay between Net Profit Margin and Asset Turnover suggests that initial gains in ROA were fueled by both increased profitability and efficient asset utilization. The recent trend indicates that maintaining ROA relies more heavily on profitability, as asset utilization has diminished. Continued monitoring of both components is recommended to understand the sustainability of performance.


Four-Component Disaggregation of ROA

Arista Networks 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 financial performance, as indicated by the four-component disaggregation of Return on Assets (ROA), demonstrates a generally positive trend from 2021 to 2023, followed by a slight decline in the most recent periods. The primary driver of this performance appears to be improvements in profitability, partially offset by changes in asset utilization.

EBIT Margin
The EBIT Margin exhibits a consistent upward trend from 31.58% in 2021 to 47.19% in 2025. This indicates a substantial improvement in operational efficiency and pricing power over the period. The most significant gains occurred between 2021 and 2023, with more moderate increases in subsequent years. This suggests that the company is effectively managing its costs and/or increasing the profitability of its products and services.
Asset Turnover
Asset Turnover shows initial improvement from 0.51 in 2021 to 0.65 in 2022, but then declines to 0.46 in 2025. This suggests that the company initially became more efficient in generating sales from its asset base, but subsequently experienced a decrease in its ability to do so. The decline in asset turnover from 2023 to 2025 may indicate increased investment in assets that have not yet translated into proportional sales growth, or a slowdown in sales relative to the asset base.
Tax Burden
The Tax Burden remains relatively stable, fluctuating between 0.83 and 0.90. A slight decrease is observed in the latest period, 2025, potentially due to changes in tax regulations or the company’s tax position. However, the overall impact on ROA is limited due to the consistency of this ratio.
Interest Burden
The Interest Burden is consistently 1.00 across all periods, indicating that the company has no net interest expense impacting its profitability. This suggests a strong financial position with minimal reliance on debt financing.

Return on Assets (ROA) initially increased from 14.66% in 2021 to 20.98% in 2023, driven by the combined effect of rising EBIT Margin and improving Asset Turnover. However, ROA then decreased to 18.05% in 2025, primarily due to the decline in Asset Turnover, despite continued growth in the EBIT Margin. This indicates that while the company is becoming more profitable, it is less efficient at utilizing its assets to generate revenue, ultimately impacting overall returns.


Disaggregation of Net Profit Margin

Arista Networks 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).


An examination of the provided financial metrics reveals a generally positive trend in profitability, though with a slight moderation in the most recent period. The company demonstrates consistent operational efficiency, as evidenced by the increasing EBIT margin, which subsequently influences the net profit margin. A detailed breakdown of the factors influencing net profit margin is presented below.

Tax Burden
The tax burden remained relatively stable between 2021 and 2023, fluctuating around 0.86. A slight increase to 0.87 was observed in 2024, followed by a decrease to 0.83 in 2025. This suggests a minimal impact from changes in the effective tax rate on overall profitability during the analyzed period, with the 2025 value indicating a potentially reduced tax obligation.
Interest Burden
The interest burden remained constant at 1.00 throughout the entire period. This indicates that the company’s earnings consistently cover its interest expense, and that changes in debt levels or interest rates did not materially affect profitability during these years.
EBIT Margin
The EBIT margin exhibited a consistent upward trend from 31.58% in 2021 to 46.62% in 2024. This represents a significant improvement in operational profitability. However, the rate of increase slowed in 2025, with the EBIT margin reaching 47.19%. This suggests that while operational efficiency continues to improve, the gains are becoming incrementally smaller.
Net Profit Margin
The net profit margin mirrored the trend of the EBIT margin, increasing from 28.52% in 2021 to 40.73% in 2024. This indicates that the improvements in operational profitability are translating into higher net income. However, the net profit margin decreased slightly to 38.99% in 2025. This decrease, despite the continued increase in EBIT margin, is likely attributable to the lower tax burden in 2025 being offset by other factors not explicitly shown in the provided metrics, or a slight shift in the composition of earnings.

In summary, the company experienced substantial improvements in profitability from 2021 to 2024. While profitability remains high in 2025, the slight decrease in net profit margin warrants further investigation to determine the underlying causes and potential implications for future performance.