Stock Analysis on Net

Chipotle Mexican Grill Inc. (NYSE:CMG)

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

Microsoft Excel

Two-Component Disaggregation of ROE

Chipotle Mexican Grill Inc., decomposition of ROE

Microsoft Excel
ROE = ROA × Financial Leverage
Dec 31, 2023 40.13% = 15.27% × 2.63
Dec 31, 2022 37.97% = 12.98% × 2.93
Dec 31, 2021 28.42% = 9.81% × 2.90
Dec 31, 2020 17.61% = 5.95% × 2.96
Dec 31, 2019 20.81% = 6.86% × 3.03

Based on: 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), 10-K (reporting date: 2019-12-31).

The primary reason for the increase in return on equity ratio (ROE) over 2023 year is the increase in profitability measured by return on assets ratio (ROA).


Three-Component Disaggregation of ROE

Chipotle Mexican Grill Inc., decomposition of ROE

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Dec 31, 2023 40.13% = 12.45% × 1.23 × 2.63
Dec 31, 2022 37.97% = 10.41% × 1.25 × 2.93
Dec 31, 2021 28.42% = 8.65% × 1.13 × 2.90
Dec 31, 2020 17.61% = 5.94% × 1.00 × 2.96
Dec 31, 2019 20.81% = 6.27% × 1.09 × 3.03

Based on: 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), 10-K (reporting date: 2019-12-31).

The primary reason for the increase in return on equity ratio (ROE) over 2023 year is the increase in profitability measured by net profit margin ratio.


Five-Component Disaggregation of ROE

Chipotle Mexican Grill Inc., decomposition of ROE

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Dec 31, 2023 40.13% = 0.76 × 1.00 × 16.42% × 1.23 × 2.63
Dec 31, 2022 37.97% = 0.76 × 1.00 × 13.68% × 1.25 × 2.93
Dec 31, 2021 28.42% = 0.80 × 1.00 × 10.77% × 1.13 × 2.90
Dec 31, 2020 17.61% = 1.21 × 1.00 × 4.91% × 1.00 × 2.96
Dec 31, 2019 20.81% = 0.76 × 1.00 × 8.20% × 1.09 × 3.03

Based on: 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), 10-K (reporting date: 2019-12-31).

The primary reason for the increase in return on equity ratio (ROE) over 2023 year is the increase in operating profitability measured by EBIT margin ratio.


Two-Component Disaggregation of ROA

Chipotle Mexican Grill Inc., decomposition of ROA

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Dec 31, 2023 15.27% = 12.45% × 1.23
Dec 31, 2022 12.98% = 10.41% × 1.25
Dec 31, 2021 9.81% = 8.65% × 1.13
Dec 31, 2020 5.95% = 5.94% × 1.00
Dec 31, 2019 6.86% = 6.27% × 1.09

Based on: 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), 10-K (reporting date: 2019-12-31).

The primary reason for the increase in return on assets ratio (ROA) over 2023 year is the increase in profitability measured by net profit margin ratio.


Four-Component Disaggregation of ROA

Chipotle Mexican Grill Inc., decomposition of ROA

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Dec 31, 2023 15.27% = 0.76 × 1.00 × 16.42% × 1.23
Dec 31, 2022 12.98% = 0.76 × 1.00 × 13.68% × 1.25
Dec 31, 2021 9.81% = 0.80 × 1.00 × 10.77% × 1.13
Dec 31, 2020 5.95% = 1.21 × 1.00 × 4.91% × 1.00
Dec 31, 2019 6.86% = 0.76 × 1.00 × 8.20% × 1.09

Based on: 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), 10-K (reporting date: 2019-12-31).

The primary reason for the increase in return on assets ratio (ROA) over 2023 year is the increase in operating profitability measured by EBIT margin ratio.


Disaggregation of Net Profit Margin

Chipotle Mexican Grill Inc., decomposition of net profit margin ratio

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Dec 31, 2023 12.45% = 0.76 × 1.00 × 16.42%
Dec 31, 2022 10.41% = 0.76 × 1.00 × 13.68%
Dec 31, 2021 8.65% = 0.80 × 1.00 × 10.77%
Dec 31, 2020 5.94% = 1.21 × 1.00 × 4.91%
Dec 31, 2019 6.27% = 0.76 × 1.00 × 8.20%

Based on: 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), 10-K (reporting date: 2019-12-31).

The primary reason for the increase in net profit margin ratio over 2023 year is the increase in operating profitability measured by EBIT margin ratio.