AI Tokens
Stock Analysis on Net

Builders FirstSource Inc. (NYSE:BLDR)

This company has been moved to the archive! The financial data has not been updated since November 1, 2023.

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

Microsoft Excel

Two-Component Disaggregation of ROE

Builders FirstSource Inc., decomposition of ROE

Microsoft Excel
ROE = ROA × Financial Leverage
Dec 31, 2022 55.40% = 25.95% × 2.14
Dec 31, 2021 35.93% = 16.10% × 2.23
Dec 31, 2020 27.20% = 7.51% × 3.62
Dec 31, 2019 26.89% = 6.83% × 3.94
Dec 31, 2018 34.41% = 7.00% × 4.92

Based on: 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), 10-K (reporting date: 2018-12-31).


The financial performance from 2018 to 2022 exhibits a fundamental shift in the drivers of equity returns. While the Return on Equity (ROE) ended the period at a significantly higher level than it began, the underlying components reveals a transition from a leverage-dependent model to one driven by operational profitability.

Return on Assets (ROA)
A period of relative stability was observed between 2018 and 2020, with ROA fluctuating minimally between 6.83% and 7.51%. However, a substantial acceleration occurred starting in 2021, with ROA rising to 16.10% and further climbing to 25.95% by 2022. This trajectory indicates a significant improvement in the company's ability to generate net income from its asset base.
Financial Leverage
A consistent and linear downward trend in financial leverage is evident throughout the five-year period. The leverage ratio decreased from a peak of 4.92 in 2018 to 2.14 in 2022. This reduction suggests a strategic deleveraging process, characterized by a decrease in the proportion of debt used to finance assets relative to equity.
Return on Equity (ROE)
The ROE experienced an initial decline from 34.41% in 2018 to 26.89% in 2019, largely due to the reduction in financial leverage. However, ROE rebounded strongly in 2021 (35.93%) and surged to 55.40% in 2022. Because this increase in ROE occurred simultaneously with a decrease in leverage, the growth is attributable entirely to the expansion of ROA.

The synthesis of these metrics indicates a strengthening of the financial profile. The company successfully transitioned from utilizing high financial leverage to amplify returns to achieving superior returns through enhanced asset productivity and net profit margins.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


Three-Component Disaggregation of ROE

Builders FirstSource Inc., decomposition of ROE

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Dec 31, 2022 55.40% = 12.10% × 2.14 × 2.14
Dec 31, 2021 35.93% = 8.67% × 1.86 × 2.23
Dec 31, 2020 27.20% = 3.66% × 2.05 × 3.62
Dec 31, 2019 26.89% = 3.05% × 2.24 × 3.94
Dec 31, 2018 34.41% = 2.66% × 2.63 × 4.92

Based on: 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), 10-K (reporting date: 2018-12-31).


The Return on Equity (ROE) exhibited a volatile yet ultimately strong upward trajectory between 2018 and 2022. After an initial decline from 34.41% in 2018 to 26.89% in 2019, the metric rebounded significantly, reaching a peak of 55.40% by the end of 2022. This growth is characterized by a fundamental shift in the drivers of equity returns, transitioning from a reliance on financial leverage to a reliance on operational profitability.

Net Profit Margin
A consistent and accelerating expansion in profitability is observed. The net profit margin increased steadily from 2.66% in 2018 to 12.10% in 2022. The most substantial growth occurred between 2020 and 2022, where the margin more than tripled. This suggests a significant improvement in cost management, pricing power, or a shift toward higher-margin revenue streams.
Asset Turnover
Asset utilization efficiency experienced a general downward trend for the majority of the period, declining from a ratio of 2.63 in 2018 to a low of 1.86 in 2021. However, a recovery was noted in 2022, with the ratio rising to 2.14. This indicates that while the company faced challenges in generating sales per unit of asset for several years, efficiency began to stabilize and improve toward the end of the analyzed period.
Financial Leverage
A sustained reduction in financial risk is evident as the financial leverage ratio declined every year, falling from 4.92 in 2018 to 2.14 in 2022. This consistent deleveraging indicates a strategic shift toward a more conservative capital structure, reducing the company's reliance on debt to amplify returns.

The disaggregated analysis reveals that the surge in ROE during the latter part of the period was driven exclusively by the expansion of the net profit margin. This growth was achieved despite the headwinds of decreasing financial leverage and a general decline in asset turnover. Consequently, the quality of the ROE has improved, as the current high returns are underpinned by strong operational performance rather than financial engineering or aggressive borrowing.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


Five-Component Disaggregation of ROE

Builders FirstSource Inc., decomposition of ROE

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Dec 31, 2022 55.40% = 0.77 × 0.95 × 16.59% × 2.14 × 2.14
Dec 31, 2021 35.93% = 0.77 × 0.94 × 12.00% × 1.86 × 2.23
Dec 31, 2020 27.20% = 0.77 × 0.75 × 6.35% × 2.05 × 3.62
Dec 31, 2019 26.89% = 0.78 × 0.72 × 5.39% × 2.24 × 3.94
Dec 31, 2018 34.41% = 0.79 × 0.71 × 4.78% × 2.63 × 4.92

Based on: 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), 10-K (reporting date: 2018-12-31).


Return on Equity (ROE) exhibited a volatile but overall upward trajectory between 2018 and 2022, culminating in a significant increase to 55.40%. The composition of this return shifted fundamentally over the period, moving from a reliance on financial leverage toward a primary driver of operational profitability.

Operational Profitability
The EBIT Margin demonstrated a consistent and aggressive expansion, rising from 4.78% in 2018 to 16.59% in 2022. This represents the most significant driver of ROE growth, indicating substantial improvements in core operating efficiency and pricing power.
Financial Leverage
A pronounced downward trend is observed in financial leverage, which decreased from 4.92 in 2018 to 2.14 in 2022. This indicates a strategic reduction in the use of debt to amplify returns, shifting the company toward a more conservative capital structure.
Asset Efficiency
Asset turnover experienced a general decline from 2.63 in 2018 to a low of 1.86 in 2021, before recovering to 2.14 in 2022. This suggests that while the company became slightly less efficient at generating sales per unit of asset, the decline was insufficient to offset the gains in profit margins.
Interest and Tax Burdens
The interest burden improved steadily from 0.71 to 0.95, reflecting a reduction in the impact of interest expenses on operating profits. The tax burden remained remarkably stable, fluctuating minimally between 0.79 and 0.77, thereby exerting a neutral influence on the overall ROE trend.

The analysis reveals that the surge in ROE during the latter part of the period was not the result of increased financial risk, but rather a result of massive expansion in operating margins and improved interest coverage. The company successfully replaced leverage-based growth with organic operational excellence.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


Two-Component Disaggregation of ROA

Builders FirstSource Inc., decomposition of ROA

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Dec 31, 2022 25.95% = 12.10% × 2.14
Dec 31, 2021 16.10% = 8.67% × 1.86
Dec 31, 2020 7.51% = 3.66% × 2.05
Dec 31, 2019 6.83% = 3.05% × 2.24
Dec 31, 2018 7.00% = 2.66% × 2.63

Based on: 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), 10-K (reporting date: 2018-12-31).


An analysis of the two-component disaggregation of Return on Assets (ROA) reveals a significant transformation in the drivers of profitability between 2018 and 2022. While ROA remained relatively stable during the first three years of the period, it experienced an exponential increase starting in 2021, culminating in a peak of 25.95% by the end of 2022.

Net Profit Margin
A consistent and accelerating upward trend is observed in the net profit margin, which grew from 2.66% in 2018 to 12.10% in 2022. The most substantial expansion occurred between 2020 and 2022, where the margin more than tripled, indicating a significant improvement in cost management or pricing power.
Asset Turnover
Asset efficiency exhibited a general decline for the majority of the period, falling from 2.63 in 2018 to a low of 1.86 in 2021. This suggests a period of decreasing revenue generation relative to the asset base. However, a reversal of this trend occurred in 2022, with the ratio recovering to 2.14.
ROA Synthesis and Driver Analysis
The trajectory of ROA was initially constrained by the inverse relationship between margin growth and asset turnover. Between 2018 and 2020, modest gains in profit margin were largely offset by declining asset turnover, resulting in an ROA that fluctuated narrowly between 6.83% and 7.51%. From 2021 onward, the magnitude of margin expansion became the primary catalyst for ROA growth, overwhelming the decline in asset efficiency. By 2022, the simultaneous improvement in both net profit margin and asset turnover converged to drive the ROA to its highest level in the observed period.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


Four-Component Disaggregation of ROA

Builders FirstSource Inc., decomposition of ROA

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Dec 31, 2022 25.95% = 0.77 × 0.95 × 16.59% × 2.14
Dec 31, 2021 16.10% = 0.77 × 0.94 × 12.00% × 1.86
Dec 31, 2020 7.51% = 0.77 × 0.75 × 6.35% × 2.05
Dec 31, 2019 6.83% = 0.78 × 0.72 × 5.39% × 2.24
Dec 31, 2018 7.00% = 0.79 × 0.71 × 4.78% × 2.63

Based on: 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), 10-K (reporting date: 2018-12-31).


Return on Assets (ROA) exhibited a significant upward trajectory over the five-year period, evolving from 7.00% in 2018 to 25.95% by the end of 2022. While the growth was marginal between 2018 and 2020, a sharp acceleration occurred in 2021 and 2022, indicating a substantial improvement in the company's ability to generate earnings from its asset base.

Operating Profitability
The EBIT Margin served as the primary catalyst for the increase in ROA. A consistent expansion is observed, with margins rising from 4.78% in 2018 to 16.59% in 2022. The most pronounced growth occurred after 2020, where the margin nearly tripled between 2020 and 2022, suggesting significant improvements in operational efficiency or pricing power.
Asset Utilization
Asset Turnover displayed an inverse trend to profitability for the majority of the period. A steady decline was noted from 2.63 in 2018 to a low of 1.86 in 2021. Although a recovery to 2.14 occurred in 2022, the overall decrease through 2021 indicates that assets grew at a faster rate than revenue, or that the intensity of asset use diminished during that interval.
Financial and Tax Burdens
The Interest Burden showed marked improvement, rising from 0.71 in 2018 to 0.95 in 2022. This trend indicates a reduction in the impact of interest expenses relative to operating income, particularly between 2020 and 2021. Conversely, the Tax Burden remained highly stable, fluctuating minimally between 0.79 and 0.77, suggesting a consistent effective tax rate over the analyzed period.

In summary, the dramatic expansion of ROA was fundamentally driven by aggressive growth in EBIT margins and a strengthened interest burden, which more than offset the drag created by declining asset turnover between 2018 and 2021.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


Disaggregation of Net Profit Margin

Builders FirstSource Inc., decomposition of net profit margin ratio

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Dec 31, 2022 12.10% = 0.77 × 0.95 × 16.59%
Dec 31, 2021 8.67% = 0.77 × 0.94 × 12.00%
Dec 31, 2020 3.66% = 0.77 × 0.75 × 6.35%
Dec 31, 2019 3.05% = 0.78 × 0.72 × 5.39%
Dec 31, 2018 2.66% = 0.79 × 0.71 × 4.78%

Based on: 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), 10-K (reporting date: 2018-12-31).


Between 2018 and 2022, a significant expansion in net profit margin is observed, rising from 2.66% to 12.10%. This growth is primarily driven by substantial improvements in operational efficiency and a reduced relative impact of interest expenses, while tax burdens remained consistent over the period.

EBIT Margin
The most prominent driver of profitability growth is the EBIT margin, which increased from 4.78% in 2018 to 16.59% in 2022. A notable acceleration occurred between 2020 and 2021, where the margin nearly doubled from 6.35% to 12.00%, indicating a marked improvement in core operating profitability.
Interest Burden
A positive trend is observed in the interest burden, which improved from 0.71 in 2018 to 0.95 in 2022. This upward movement toward 1.00 suggests that interest expenses consumed a progressively smaller portion of operating income, thereby contributing to the overall increase in net profit margin.
Tax Burden
The tax burden remained highly stable throughout the five-year period, shifting marginally from 0.79 in 2018 to 0.77 in 2022. This stability indicates that changes in the net profit margin were not influenced by significant shifts in effective tax rates.
Net Profit Margin Synthesis
The convergence of a rapidly expanding EBIT margin and an improving interest burden resulted in a compounding effect on the bottom line. The transition from a 2.66% margin in 2018 to 12.10% in 2022 reflects a successful disaggregation where operational gains were the primary catalyst, supported by a leaner interest cost structure.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?