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: 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) generally improved from 2021 to 2023, experienced a substantial decline in 2024, and partially recovered in 2025. Financial Leverage exhibited a consistent upward trend from 2021 to 2024, followed by a decrease in 2025. Return on Equity (ROE) mirrored the ROA trend, with growth through 2023, a dramatic decrease in 2024, and a substantial recovery in 2025.
- Return on Assets (ROA)
- ROA increased from 6.40% in 2021 to 8.43% in 2023, indicating improved profitability relative to total assets. However, a significant downturn occurred in 2024, with ROA falling to -9.66%, suggesting substantial losses relative to assets. A partial recovery to 7.83% was observed in 2025, but remained below the 2023 peak.
- Financial Leverage
- Financial Leverage steadily increased from 3.04 in 2021 to 5.67 in 2024, signifying a growing reliance on debt financing. This increased leverage amplified the impact of both positive and negative ROA changes on ROE. The decrease to 4.87 in 2025 suggests a reduction in debt financing or an increase in equity.
- Return on Equity (ROE)
- ROE followed a similar pattern to ROA, rising from 19.46% in 2021 to 27.27% in 2023. The substantial decline to -54.78% in 2024 was directly influenced by the negative ROA and the high level of financial leverage. The recovery to 38.19% in 2025 reflects the improved ROA and reduced financial leverage, though it remains volatile.
The interplay between ROA and Financial Leverage is evident in the ROE figures. The increasing leverage between 2021 and 2024 magnified the negative impact of the 2024 ROA decline, resulting in a substantial decrease in ROE. The subsequent reduction in leverage in 2025 partially mitigated the impact of the still-suboptimal ROA, leading to a significant, albeit volatile, recovery in ROE.
AI Ask an analyst for more
Three-Component Disaggregation of ROE
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 three-component DuPont analysis reveals significant fluctuations in performance over the observed period. Return on Equity (ROE) experienced considerable volatility, driven by changes in Net Profit Margin, Asset Turnover, and Financial Leverage. A detailed examination of each component provides insight into these shifts.
- Net Profit Margin
- The Net Profit Margin demonstrated an initial decline from 15.08% in 2021 to 13.71% in 2022. This was followed by a substantial increase to 17.83% in 2023. However, a dramatic reversal occurred in 2024, with the margin plummeting to -18.53%, indicating a significant net loss. A partial recovery was observed in 2025, with the margin rising to 14.64%.
- Asset Turnover
- Asset Turnover exhibited a consistent upward trend throughout the period. Starting at 0.42 in 2021, it increased to 0.48 in 2022 and 0.47 in 2023. Further gains were made in 2024 and 2025, reaching 0.52 and 0.54 respectively. This suggests increasing efficiency in utilizing assets to generate revenue.
- Financial Leverage
- Financial Leverage generally increased from 3.04 in 2021 to 3.23 in 2023, indicating a growing reliance on debt financing. A substantial jump occurred in 2024, with leverage reaching 5.67, suggesting a significant increase in debt relative to equity. While leverage decreased in 2025 to 4.87, it remained considerably higher than in earlier years.
The interplay between these components explains the ROE fluctuations. The increase in ROE from 2021 to 2023 was supported by improvements in both Net Profit Margin and Asset Turnover, alongside moderate increases in Financial Leverage. The sharp decline in ROE in 2024 was primarily driven by the negative Net Profit Margin, despite continued improvements in Asset Turnover and a substantial increase in Financial Leverage. The recovery in ROE observed in 2025 is attributable to the partial restoration of the Net Profit Margin, coupled with continued high levels of Financial Leverage and Asset Turnover.
The significant volatility in Net Profit Margin, particularly the substantial loss in 2024, warrants further investigation. While increasing Asset Turnover is a positive sign, the dramatic increase in Financial Leverage, especially in 2024, introduces increased financial risk. The company’s ability to manage its debt obligations and restore profitability will be critical for sustained performance.
AI Ask an analyst for more
Five-Component Disaggregation of ROE
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, while underlying components exhibited varied trends. A notable shift occurred in 2024, impacting overall profitability and financial leverage.
- Profitability (EBIT Margin)
- The EBIT Margin demonstrated an increasing trend from 2021 to 2023, rising from 20.29% to 21.31%. However, a substantial decline was observed in 2024, with the margin falling to -13.35%, before recovering strongly to 23.28% in 2025. This suggests a period of significant operational challenges in 2024, followed by a robust recovery.
- Efficiency (Asset Turnover)
- Asset Turnover showed a consistent, albeit modest, improvement over the period. It increased from 0.42 in 2021 to 0.54 in 2025, indicating a gradual increase in the efficiency with which assets are utilized to generate sales. This trend suggests improved operational efficiency over time.
- Leverage (Financial Leverage)
- Financial Leverage increased steadily from 3.04 in 2021 to 3.23 in 2023. A substantial increase occurred in 2024, reaching 5.67, indicating a significant reliance on debt financing. This level decreased in 2025 to 4.87, though remaining elevated compared to prior years. The increase in leverage amplified both gains and losses in ROE.
- Tax Burden
- The Tax Burden fluctuated between 0.82 and 0.95 over the period, with a decrease to 0.76 in 2025. This indicates changes in the effective tax rate, potentially due to alterations in tax regulations or the geographic distribution of profits. The impact of these changes on net income is noteworthy.
- Interest Burden
- The Interest Burden remained relatively stable between 0.86 and 0.88 from 2021 to 2023, with a slight decrease to 0.83 in 2025. This suggests consistent management of interest expenses relative to earnings before interest and taxes. However, the increased financial leverage in 2024 and 2025 could potentially increase future interest expenses.
The significant decline in ROE in 2024 is directly attributable to the negative EBIT Margin, despite increased asset turnover and financial leverage. The recovery in ROE in 2025 is driven by the substantial improvement in the EBIT Margin, partially offset by a decrease in financial leverage. The interplay between these components highlights the sensitivity of ROE to changes in profitability and financial risk.
AI Ask an analyst for more
Two-Component Disaggregation of ROA
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), exhibits considerable fluctuation over the five-year period. A notable divergence emerges when examining Net Profit Margin and Asset Turnover individually, revealing the drivers behind the observed ROA changes.
- Net Profit Margin
- The Net Profit Margin demonstrates volatility. It begins at 15.08% in 2021, decreases to 13.71% in 2022, and then recovers to 17.83% in 2023. A significant decline is then observed in 2024, resulting in a negative margin of -18.53%. The margin partially recovers in 2025, reaching 14.64%.
- Asset Turnover
- Asset Turnover shows a consistent upward trend, albeit a moderate one. Starting at 0.42 in 2021, it increases to 0.48 in 2022 and 0.47 in 2023. Further improvement is seen in 2024, reaching 0.52, and continues to rise to 0.54 in 2025. This indicates increasing efficiency in utilizing assets to generate revenue.
- Return on Assets (ROA)
- ROA initially increases from 6.40% in 2021 to 6.53% in 2022, then experiences a more substantial rise to 8.43% in 2023. However, the negative Net Profit Margin in 2024 drives ROA sharply downward to -9.66%. The partial recovery of the Net Profit Margin in 2025 results in an ROA of 7.83%. The ROA trajectory is heavily influenced by the fluctuations in profitability, despite the steady improvement in asset utilization.
The interplay between Net Profit Margin and Asset Turnover highlights the sensitivity of ROA to profitability. While asset utilization consistently improved, the substantial decline in net profit margin in 2024 overwhelmed this positive effect, leading to a significant decrease in overall ROA. The 2025 results suggest that improvements in profitability can mitigate the impact of asset turnover on ROA, but the overall performance remains sensitive to margin fluctuations.
AI Ask an analyst for more
Four-Component Disaggregation of ROA
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 disaggregation of Return on Assets (ROA) reveals fluctuating performance over the observed period. While ROA generally increased from 2021 to 2023, a significant decline occurred in 2024, followed by partial recovery in 2025. This fluctuation is attributable to shifts in the underlying components: EBIT Margin, Tax Burden, Interest Burden, and Asset Turnover.
- EBIT Margin
- The EBIT Margin demonstrated an initial decline from 2021 to 2022, followed by a substantial increase in 2023. However, 2024 witnessed a dramatic negative swing, resulting in a negative EBIT Margin. A strong recovery is then observed in 2025, exceeding the 2023 level. This volatility significantly impacts overall ROA.
- Tax Burden
- The Tax Burden exhibited variability. It decreased from 2021 to 2022, increased in 2023, and then decreased again in 2025. The fluctuations, while present, appear less pronounced than those observed in the EBIT Margin and do not appear to be the primary driver of ROA changes.
- Interest Burden
- The Interest Burden remained relatively stable between 2021 and 2023, with only minor fluctuations. A slight decrease is noted in 2025. Its consistent value suggests that changes in financing costs are not a major contributor to the observed ROA trends.
- Asset Turnover
- Asset Turnover showed a consistent upward trend throughout the period, increasing from 0.42 in 2021 to 0.54 in 2025. This indicates improving efficiency in utilizing assets to generate revenue. However, the positive effect of increasing Asset Turnover was insufficient to offset the negative impact of the 2024 EBIT Margin decline.
The substantial decline in ROA in 2024 is directly linked to the negative EBIT Margin experienced that year. Despite improvements in Asset Turnover, the negative profitability overwhelmed any gains from increased asset utilization. The partial recovery in ROA in 2025 is driven by the significant rebound in the EBIT Margin, suggesting that profitability is a key determinant of overall financial performance.
AI Ask an analyst for more
Disaggregation of Net Profit Margin
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 fluctuating profitability metrics. A notable divergence in performance is observed between 2023 and 2024, with a subsequent partial recovery in 2025. The analysis focuses on the interplay between the EBIT margin, net profit margin, tax burden, and interest burden to understand these shifts.
- Net Profit Margin
- The net profit margin experienced a decline from 15.08% in 2021 to 13.71% in 2022. It then recovered to 17.83% in 2023 before a substantial decrease to -18.53% in 2024. A partial recovery to 14.64% is noted in 2025, though it remains below the 2021 level. This volatility suggests significant underlying changes in profitability or expense management.
- EBIT Margin
- The EBIT margin generally tracked an upward trend from 20.29% in 2021 to 21.31% in 2023. However, a dramatic drop to -13.35% occurred in 2024, mirroring the decline in net profit margin. The EBIT margin then rebounded to 23.28% in 2025, exceeding prior levels. This indicates that operating income is a primary driver of the overall profitability fluctuations.
- Tax Burden
- The tax burden fluctuated between 0.82 and 0.95 over the period. It began at 0.87 in 2021, decreased to 0.82 in 2022, increased to 0.95 in 2023, and then decreased to 0.76 in 2025. The changes in the tax burden appear to partially offset, but do not fully explain, the larger swings in net profit margin. The absence of a 2024 value prevents a complete assessment of its impact during that year.
- Interest Burden
- The interest burden remained relatively stable between 0.83 and 0.88 throughout the observed period. It started at 0.86 in 2021 and 2022, rose to 0.88 in 2023, and decreased to 0.83 in 2025. Given its consistency, the interest burden does not appear to be a significant contributor to the observed volatility in net profit margin.
The substantial decline in both net profit margin and EBIT margin in 2024 warrants further investigation. While changes in the tax burden contribute, the primary driver appears to be a significant shift in operating performance. The recovery in 2025 suggests corrective actions or favorable market conditions, but sustained monitoring is recommended to confirm the durability of this improvement.
AI Ask an analyst for more