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: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).
The analysis of the financial ratios over the five-year period reveals notable fluctuations in profitability and financial structure.
- Return on Assets (ROA)
- The ROA shows a significant improvement from a negative value of -2.31% in 2020 to a peak of 13.76% in 2022, indicating enhanced efficiency in asset utilization during this period. However, after 2022, there is a decline to 8.17% in 2023 and further down to 6.87% in 2024, suggesting a reduction in asset profitability though the values remain positive.
- Financial Leverage
- The financial leverage ratio exhibits a gradual decrease from 1.82 in 2020 to 1.62 in 2022, reflecting a trend towards less reliance on debt. From 2023 onwards, the ratio slightly increases to 1.63 and then 1.69 in 2024, suggesting a moderate rise in leverage but still below the initial 2020 level.
- Return on Equity (ROE)
- The ROE follows a pattern similar to the ROA, starting from a negative -4.21% in 2020, rising sharply to 22.27% in 2022. This peak denotes significant profitability relative to shareholders' equity. Subsequently, ROE declines to 13.28% in 2023 and further to 11.59% in 2024, indicating a decrease in equity profitability while remaining substantially above the 2020 level.
Overall, the company experienced a strong recovery and enhanced profitability from 2020 to 2022, with improvements in both asset utilization and shareholder returns. The period after 2022 shows a downward trend in profitability despite a relatively stable financial leverage, implying that factors other than leverage, such as operational performance or market conditions, may be influencing the reduced returns.
Three-Component Disaggregation of ROE
Based on: 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), 10-K (reporting date: 2020-12-31).
The financial data exhibits notable fluctuations and trends across the reported periods. The net profit margin shows a substantial recovery and improvement from a negative value of -5.87% in 2020 to positive figures thereafter, reaching a peak of 15.05% in 2022, followed by a gradual decline to 9.13% in 2024. This pattern suggests a significant turnaround in profitability initially, with some moderation in later periods.
Asset turnover demonstrates a continuous upward trend from 0.39 in 2020 to 0.91 in 2022, indicating improved efficiency in using assets to generate revenue. However, it declines to 0.75 in both 2023 and 2024, suggesting a slight reduction in asset utilization efficiency after reaching the peak.
Financial leverage ratios decrease from 1.82 in 2020 to a low of 1.62 in 2022, implying a reduction in the reliance on debt relative to equity during this period. There is a slight increase afterward, reaching 1.69 in 2024, which may indicate a modest return to higher leverage levels.
Return on equity (ROE) presents a sharp improvement from a negative return of -4.21% in 2020 to a strong 22.27% in 2022. Nonetheless, ROE diminishes over the next two years to 11.59% in 2024, reflecting a reduction in overall equity profitability, albeit maintaining positive returns.
- Net Profit Margin
- Recovered from negative to positive, peaking in 2022, then slightly declining.
- Asset Turnover
- Increased significantly through 2022, followed by a moderate decrease, stabilizing in later years.
- Financial Leverage
- Decreased steadily to 2022, then slightly increased, indicating cautious use of debt.
- Return on Equity (ROE)
- Improved sharply post-2020, peaked in 2022, then declined while staying positive.
Overall, the data reflects a phase of improved operational efficiency and profitability up to 2022, followed by a period of moderated performance and slightly increased financial leverage. These trends suggest the company experienced significant growth and recovery, but faced some challenges in sustaining peak profitability and asset utilization in the subsequent years.
Five-Component Disaggregation of ROE
Based on: 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), 10-K (reporting date: 2020-12-31).
The analysis of the financial metrics reveals several notable trends over the five-year period.
- Tax Burden
- The tax burden ratio remained steady at 0.72 from 2021 through 2023, then decreased to 0.64 in 2024, indicating a lower proportion of earnings was paid as tax in the most recent year. This reduction suggests improved tax efficiency or changes in tax policy.
- Interest Burden
- This ratio stayed relatively stable, fluctuating slightly around 0.97 to 0.99 during the period 2021 to 2024. The consistency suggests that interest expenses relative to operating income remained steady, implying stable debt servicing costs.
- EBIT Margin
- The EBIT margin showed significant improvement from a negative value of -7.13% in 2020 to a peak of 21.23% in 2022, indicating strong operational profitability growth. However, it declined in subsequent years to 15.24% in 2023 and further to 14.48% in 2024, suggesting some pressure on operating efficiency or pricing power after 2022.
- Asset Turnover
- Asset turnover increased markedly from 0.39 in 2020 to 0.91 in 2022, demonstrating enhanced efficiency in using assets to generate revenue. This was followed by a decline to 0.75 in 2023 and stable at 0.75 in 2024, indicating a slight reduction in asset utilization efficiency but overall higher levels compared to 2020.
- Financial Leverage
- The financial leverage ratio decreased gradually from 1.82 in 2020 to 1.62 in 2022, reflecting a reduction in reliance on debt. There was a minor increase to 1.69 in 2024, but the leverage remained generally below the initial level, indicating a conservative capital structure over time.
- Return on Equity (ROE)
- ROE improved dramatically from -4.21% in 2020 to 22.27% in 2022, paralleling improvements in operational and asset efficiency metrics. Subsequently, ROE declined to 13.28% in 2023 and further to 11.59% in 2024 but remained positive and above earlier years excluding 2020, suggesting continued but moderated profitability for shareholders.
Overall, the data depicts a recovery and growth phase from 2020 to 2022, with enhancements in profitability, operating efficiency, and capital structure. However, post-2022 trends show some moderation in profitability and asset utilization, although financial stability remains intact with manageable leverage and consistent interest burden. The drop in tax burden in 2024 may provide some relief to net earnings.
Two-Component Disaggregation of ROA
Based on: 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), 10-K (reporting date: 2020-12-31).
Analysis of the provided financial ratios over the five-year period reveals notable trends in profitability and efficiency.
- Net Profit Margin
- The net profit margin exhibited a significant recovery from a negative value of -5.87% in 2020 to a positive and steadily increasing margin, peaking at 15.05% in 2022. Subsequent years saw a decline but remained positive, with margins of 10.85% in 2023 and 9.13% in 2024. This suggests an improvement in profitability following a loss-making year, with some volatility but sustained positive returns after 2020.
- Asset Turnover
- Asset turnover improved markedly from 0.39 in 2020 to 0.91 in 2022, indicating enhanced efficiency in using assets to generate sales. However, the ratio declined to 0.75 in both 2023 and 2024, suggesting a reduction in asset utilization or slower sales growth relative to assets, though still above the 2020 level.
- Return on Assets (ROA)
- ROA mirrored the profitability trend, moving from -2.31% in 2020 to a peak of 13.76% in 2022. This reflects improved net income relative to asset base. In the following years, ROA decreased to 8.17% in 2023 and further to 6.87% in 2024, indicating a decline in overall asset efficiency in generating profits compared to the peak year but remaining positive and significantly better than the initial year.
Overall, the data demonstrates a strong recovery and growth phase between 2020 and 2022, with peak operational efficiency and profitability. Post-2022, the company experienced a moderation in profit margins, asset turnover, and ROA, suggesting possible challenges in maintaining the peak performance levels or external factors affecting returns. Despite this, the ratios remain significantly improved compared to the initial period.
Four-Component Disaggregation of ROA
Based on: 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), 10-K (reporting date: 2020-12-31).
The financial ratios analyzed across the five-year period reveal several notable trends and fluctuations in operational efficiency and profitability.
- Tax Burden
- The Tax Burden ratio remained stable at 0.72 from 2021 through 2023, before decreasing to 0.64 in 2024. This reduction suggests a lower proportion of income taxes relative to pretax income in the latest year, potentially improving net profitability.
- Interest Burden
- This ratio maintained a high level throughout the period, fluctuating narrowly between 0.97 and 0.99 from 2021 to 2024. Such consistency indicates relatively stable interest expenses in relation to EBIT, reflecting limited changes in debt servicing costs or borrowing levels.
- EBIT Margin
- There was a sharp turnaround from a negative EBIT margin of -7.13% in 2020 to strong positive margins from 2021 onward, reaching a peak of 21.23% in 2022. However, margins moderated to around 15% in both 2023 and 2024, indicating some reduction in operating profitability following the peak year, but remaining significantly better than the initial period.
- Asset Turnover
- The Asset Turnover ratio exhibited an increasing trend from 0.39 in 2020 to 0.91 in 2022, signaling improved effectiveness in generating sales from asset base. This was followed by a decline to 0.75 in 2023 and stabilization at that level in 2024, indicating a slight decrease but still a better utilization compared to the starting point.
- Return on Assets (ROA)
- The ROA followed a similar pattern to the EBIT Margin and Asset Turnover, shifting from a negative -2.31% in 2020 to a substantial positive 13.76% in 2022. Afterward, it declined to 8.17% and 6.87% in the subsequent two years, respectively, showing a decrease in overall asset profitability following the peak but remaining in positive and comparatively strong territory.
Overall, the data depict strong operational recovery and improved profitability from 2020 to 2022, driven by increases in both operating margins and asset utilization. Post-2022, while profitability and efficiency retreat somewhat, they remain above historic lows, suggesting a period of normalization after exceptional performance. Tax burden easing in the final year further supports potential improvements in net profit margins.
Disaggregation of Net Profit Margin
Based on: 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), 10-K (reporting date: 2020-12-31).
The financial data reveals notable trends in profitability and efficiency ratios over the observed periods.
- Tax Burden
- The tax burden ratio remained stable at 0.72 from 2021 through 2023, indicating consistent taxation levels on pre-tax income during these years. However, in 2024, the ratio decreased to 0.64, suggesting a relatively lower tax expense or potential changes in tax regulations or company strategies affecting net income positively after taxes.
- Interest Burden
- This ratio exhibited minor fluctuations but remained close to unity, moving from 0.97 in 2021 to 0.99 in 2022, then stabilizing at 0.98 in 2023 and 2024. The proximity to 1.0 over the years implies that interest expenses were consistently low relative to earnings before interest and taxes, reflecting effective interest management and low leverage costs.
- EBIT Margin
- There was a significant turnaround from a negative EBIT margin of -7.13% in 2020 to robust positive margins in subsequent years. The margin rose sharply to 14.32% in 2021 and peaked at 21.23% in 2022, signaling increased operational efficiency or improved market conditions. However, there was a decline in 2023 and 2024 to 15.24% and 14.48% respectively, indicating some moderation in profitability but maintaining a healthy margin level relative to earlier years.
- Net Profit Margin
- A pattern similar to EBIT margin is observed. The net profit margin improved significantly from -5.87% in 2020 to 10.04% in 2021 and further to 15.05% in 2022. This was followed by a reduction to 10.85% in 2023 and further down to 9.13% in 2024. Despite the decline, margins remain well above the negative levels, suggesting overall profitability improvements with some pressure in the more recent periods.
Overall, the data indicates a strong recovery and growth phase in operational and net profitability after 2020, moderated by some decline in the last two years monitored. The stable interest burden and lower tax burden in 2024 appear to have mitigated some negative impacts on net profits.