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: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03), 10-K (reporting date: 2017-01-28).
The analysis of the return on equity (ROE) reveals a significant upward trajectory over the six-year period, escalating from 26.08% in 2017 to a peak of 81.26% in 2022. This expansion is the result of a dual contribution from both operational efficiency and an increasing reliance on financial leverage.
- Return on Assets (ROA)
- ROA exhibits a moderate but positive growth trend, starting at 8.86% in 2017 and reaching 14.02% by 2022. While there were minor fluctuations between 2018 and 2021, where the ratio remained within the 7.66% to 11.35% range, the final period saw a marked increase in asset productivity. This suggests an improvement in the company's ability to generate earnings from its total asset base.
- Financial Leverage
- A consistent and aggressive increase in financial leverage is observed, rising from 2.94 in 2017 to 5.80 in 2022. The leverage ratio grew steadily through 2020, experienced a slight contraction in 2021 to 4.16, and then surged to its highest point in 2022. This indicates a strategic shift toward a more leveraged capital structure, reducing the proportion of equity relative to total assets.
- ROE Synthesis and Drivers
- The two-component disaggregation demonstrates that while improvements in ROA contributed to the growth of ROE, financial leverage acted as the primary multiplier. The dramatic spike in ROE to 81.26% in 2022 is disproportionately driven by the increase in the leverage ratio to 5.80 rather than the increase in ROA alone. Consequently, the return to shareholders has been amplified significantly by the increased use of debt or the reduction of equity.
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: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03), 10-K (reporting date: 2017-01-28).
Return on Equity (ROE) exhibited a significant upward trajectory over the analyzed six-year period, increasing from 26.08% in 2017 to 81.26% in 2022. The growth was marked by a period of relative stability between 2019 and 2021, followed by a sharp acceleration in the final year.
- Net Profit Margin
- A general expansion in profitability is observed, with the margin rising from 3.12% in 2017 to 4.74% in 2022. Aside from a temporary contraction to 2.37% in 2018, the margin demonstrated consistent year-over-year growth, indicating improved cost management or pricing power.
- Asset Turnover
- Operational efficiency experienced volatility, peaking at 3.32 in 2019 before declining to a low of 2.48 in 2021. A subsequent recovery to 2.96 in 2022 suggests a stabilization of asset utilization, although this component did not provide a consistent upward contribution to ROE.
- Financial Leverage
- A strong and consistent upward trend is evident in the financial leverage ratio, which climbed from 2.94 in 2017 to 5.80 in 2022. The significant increase in this multiplier indicates a growing reliance on debt or a reduction in equity relative to assets, which substantially amplified the returns to shareholders.
The synthesis of these components reveals that the dramatic increase in ROE was primarily driven by aggressive financial leverage and expanding net profit margins. While asset turnover fluctuated, the compounding effect of higher leverage and improved margins resulted in the exponential growth of equity returns observed by 2022.
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: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03), 10-K (reporting date: 2017-01-28).
Return on Equity (ROE) experienced a significant upward trajectory over the analyzed six-year period, increasing from 26.08% in January 2017 to 81.26% in January 2022. While growth was steady between 2017 and 2020, a substantial acceleration occurred in the final year, nearly doubling the ROE from the previous period.
- Operational Efficiency and Profitability
- The EBIT margin showed a consistent and gradual improvement, rising from 4.84% in 2017 to 5.90% in 2022, indicating enhanced operational profitability. Asset turnover remained robust, peaking at 3.32 in 2019 before experiencing a decline to 2.48 in 2021 and recovering to 2.96 by 2022. This suggests that while asset utilization fluctuated, it remained a strong contributor to the overall return.
- Financial Leverage
- Financial leverage emerged as the primary driver of the increase in ROE. The leverage ratio rose steadily from 2.94 in 2017 to 5.80 in 2022. The sharp increase in this component during the final year correlates directly with the spike in ROE, indicating a greater reliance on debt or a reduction in equity relative to total assets.
- Tax and Interest Burdens
- The interest burden remained remarkably stable, oscillating narrowly between 0.96 and 0.99, which suggests that interest expenses had a minimal and consistent impact on the conversion of EBIT to pre-tax income. The tax burden exhibited higher volatility, dropping to 0.55 in 2018 before trending upward to 0.81 by 2022, reflecting changes in the effective tax rate over the period.
The overall expansion of ROE is the result of a combination of modest operational margin improvements and stable asset turnover, heavily amplified by a strategic increase in financial leverage. The convergence of an improving tax burden and rising leverage in the final year created the most significant impact on shareholder returns.
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: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03), 10-K (reporting date: 2017-01-28).
The Return on Assets (ROA) exhibited a volatile but generally upward trajectory between 2017 and 2022, culminating in a period high of 14.02%. The performance reflects a shifting balance between operational profitability and asset efficiency, with the final year showing a synergistic improvement in both drivers.
- Net Profit Margin
- A general expansion in profitability is observed over the analyzed period. Following a contraction to 2.37% in 2018, the margin entered a consistent growth phase, rising steadily from 3.41% in 2019 to a peak of 4.74% in 2022. This indicates an improved ability to convert revenue into actual profit.
- Asset Turnover
- The asset turnover ratio demonstrated significant fluctuation. An initial increase peaked in 2019 at 3.32, followed by a two-year decline that reached a low of 2.48 in 2021. A recovery was recorded in 2022, with the ratio increasing to 2.96, suggesting a rebound in the efficiency of asset utilization to generate sales.
- ROA Disaggregation Analysis
- The fluctuations in ROA were driven by the varying interplay between margin and turnover. The sharp increase in ROA to 11.35% in 2019 was the result of simultaneous growth in both profit margins and asset turnover. In contrast, the declines observed in 2020 and 2021 were primarily driven by falling asset turnover, which offset the modest gains made in net profit margins. The peak ROA in 2022 was achieved through a concurrent recovery in asset efficiency and the strongest profit margin of the period.
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: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03), 10-K (reporting date: 2017-01-28).
The Return on Assets (ROA) exhibited a general upward trajectory between 2017 and 2022, reaching a peak of 14.02% in the final period. While the metric experienced fluctuations, including a decline in 2018, the overall growth indicates an improvement in the ability to generate profit from the asset base.
- Tax Burden
- A period of volatility is observed in the tax burden, which dropped to a minimum of 0.55 in 2018 before trending upward to 0.81 by 2022. This progression indicates an increase in the proportion of operating profit retained after taxes in the latter years of the analysis.
- Interest Burden
- The interest burden remained remarkably stable, maintaining a range between 0.96 and 0.99. This consistency suggests that interest expenses had a negligible impact on the conversion of operating income to net income across the entire six-year span.
- EBIT Margin
- Operational profitability demonstrated a steady improvement, with the EBIT margin rising from 4.84% in 2017 to 5.90% in 2022. The consistent growth in this margin points to enhanced operational efficiency and more effective cost management relative to revenue.
- Asset Turnover
- Asset efficiency showed a non-linear trend, peaking at 3.32 in 2019 before contracting to 2.48 in 2021. A recovery to 2.96 in 2022 suggests a restoration of the capacity to generate sales per unit of asset following a temporary decline.
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: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03), 10-K (reporting date: 2017-01-28).
The net profit margin demonstrates a general growth trend over the six-year period, increasing from 3.12% in 2017 to 4.74% in 2022. While a contraction occurred in 2018, the subsequent recovery and expansion indicate a strengthening of bottom-line profitability driven by both operational improvements and tax effects.
- Operational Performance
- The EBIT margin reflects a steady improvement in core operational efficiency. Following a low of 4.49% in 2018, the margin increased consistently each year, peaking at 5.90% in 2022. This upward trajectory suggests that the increase in net profit margin is fundamentally supported by enhanced operating leverage or more effective cost management.
- Taxation Impact
- The tax burden represents the most volatile component of the profit disaggregation. A sharp decrease to 0.55 in 2018 served as the primary driver for the decline in net profit margin during that period. The ratio subsequently recovered and trended upward, reaching 0.81 by 2022, which reduced the relative impact of taxes on net income.
- Financing Costs
- The interest burden remained nearly constant, moving incrementally from 0.96 in 2017 to 0.99 in 2022. This stability indicates that interest expenses were minimal relative to earnings before interest and taxes, playing an insignificant role in the overall fluctuations of the net profit margin.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
How can I help you?