Stock Analysis on Net
Stock Analysis on Net

Chipotle Mexican Grill Inc. (NYSE:CMG)

$24.99

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

Microsoft Excel

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check

Two-Component Disaggregation of ROE

Chipotle Mexican Grill Inc., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = ROA × Financial Leverage
Jun 30, 2026 = ×
Mar 31, 2026 = ×
Dec 31, 2025 = ×
Sep 30, 2025 = ×
Jun 30, 2025 = ×
Mar 31, 2025 = ×
Dec 31, 2024 = ×
Sep 30, 2024 = ×
Jun 30, 2024 = ×
Mar 31, 2024 = ×
Dec 31, 2023 = ×
Sep 30, 2023 = ×
Jun 30, 2023 = ×
Mar 31, 2023 = ×
Dec 31, 2022 = ×
Sep 30, 2022 = ×
Jun 30, 2022 = ×
Mar 31, 2022 = ×

Based on: 10-Q (reporting date: 2026-06-30), 10-Q (reporting date: 2026-03-31), 10-K (reporting date: 2025-12-31), 10-Q (reporting date: 2025-09-30), 10-Q (reporting date: 2025-06-30), 10-Q (reporting date: 2025-03-31), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31).


The analysis of the return on equity (ROE) reveals a substantial upward trajectory, increasing from 32.06% in March 2022 to 64.52% by June 2026. This growth occurred in two distinct phases: an initial period driven by improved asset efficiency and a subsequent period characterized by a significant increase in financial leverage.

Return on Assets (ROA)
A consistent positive trend is observed in ROA from March 2022 through March 2025, where the ratio climbed from 10.58% to a peak of 17.26%. This indicates a steady improvement in the company's ability to generate earnings from its asset base. Following this peak, the ROA entered a period of relative stabilization, fluctuating between 16.01% and 17.07% through June 2026, suggesting that asset productivity reached a plateau.
Financial Leverage
The financial leverage ratio exhibited a U-shaped pattern over the analyzed period. Between March 2022 and June 2024, leverage trended downward from 3.03 to a low of 2.40, indicating a reduction in the use of debt or a relative increase in equity. However, starting in September 2024, a sharp reversal occurred. Leverage increased aggressively from 2.49 to 4.03 by June 2026, marking a significant shift toward a more leveraged capital structure.
Return on Equity (ROE) Synthesis
The disaggregation of ROE demonstrates a shift in the primary drivers of shareholder returns. From 2022 to 2024, ROE growth was primarily supported by the expansion of ROA, even as financial leverage declined. In contrast, the acceleration of ROE from December 2023 (40.13%) to June 2026 (64.52%) was driven predominantly by the rapid increase in financial leverage, which amplified the impact of the stabilized ROA on equity returns.


Three-Component Disaggregation of ROE

Chipotle Mexican Grill Inc., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Jun 30, 2026 = × ×
Mar 31, 2026 = × ×
Dec 31, 2025 = × ×
Sep 30, 2025 = × ×
Jun 30, 2025 = × ×
Mar 31, 2025 = × ×
Dec 31, 2024 = × ×
Sep 30, 2024 = × ×
Jun 30, 2024 = × ×
Mar 31, 2024 = × ×
Dec 31, 2023 = × ×
Sep 30, 2023 = × ×
Jun 30, 2023 = × ×
Mar 31, 2023 = × ×
Dec 31, 2022 = × ×
Sep 30, 2022 = × ×
Jun 30, 2022 = × ×
Mar 31, 2022 = × ×

Based on: 10-Q (reporting date: 2026-06-30), 10-Q (reporting date: 2026-03-31), 10-K (reporting date: 2025-12-31), 10-Q (reporting date: 2025-09-30), 10-Q (reporting date: 2025-06-30), 10-Q (reporting date: 2025-03-31), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31).


The Return on Equity (ROE) exhibits a significant long-term upward trajectory, increasing from 32.06% in March 2022 to a peak of 64.52% by June 2026. This expansion occurred in two distinct phases: a steady climb driven by operational efficiency through 2023, followed by an aggressive acceleration starting in 2025, primarily fueled by increased financial leverage and improved asset utilization.

Net Profit Margin
A consistent expansion in profitability is observed from March 2022 (8.74%) through March 2025, where the margin peaked at 13.59%. This period indicates a successful optimization of cost structures or pricing power. However, a gradual contraction followed, with the margin declining to 11.42% by June 2026, suggesting emerging headwinds in operational costs or pricing pressures in the final quarters of the observed period.
Asset Turnover
Asset efficiency remained relatively stable for the majority of the period, fluctuating between 1.20 and 1.27. A notable improvement in asset productivity emerged in late 2025 and 2026, with the ratio climbing to 1.40 by June 2026. This trend indicates an enhanced ability to generate revenue from the existing asset base.
Financial Leverage
The leverage profile followed a U-shaped trend. An initial deleveraging phase is evident from March 2022 (3.03) to a low of 2.40 in June 2024. This was followed by a sharp and sustained increase in leverage, reaching 4.03 by June 2026. This shift represents a strategic transition toward a more aggressive capital structure to amplify equity returns.

The analysis reveals a shift in the primary drivers of ROE. While the initial growth in ROE was supported by expanding net profit margins, the most recent and rapid acceleration in ROE is decoupled from profitability. The surge to 64.52% is primarily the result of increased financial leverage and rising asset turnover, which more than offset the simultaneous decline in net profit margins.



Two-Component Disaggregation of ROA

Chipotle Mexican Grill Inc., decomposition of ROA (quarterly data)

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Jun 30, 2026 = ×
Mar 31, 2026 = ×
Dec 31, 2025 = ×
Sep 30, 2025 = ×
Jun 30, 2025 = ×
Mar 31, 2025 = ×
Dec 31, 2024 = ×
Sep 30, 2024 = ×
Jun 30, 2024 = ×
Mar 31, 2024 = ×
Dec 31, 2023 = ×
Sep 30, 2023 = ×
Jun 30, 2023 = ×
Mar 31, 2023 = ×
Dec 31, 2022 = ×
Sep 30, 2022 = ×
Jun 30, 2022 = ×
Mar 31, 2022 = ×

Based on: 10-Q (reporting date: 2026-06-30), 10-Q (reporting date: 2026-03-31), 10-K (reporting date: 2025-12-31), 10-Q (reporting date: 2025-09-30), 10-Q (reporting date: 2025-06-30), 10-Q (reporting date: 2025-03-31), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31).


The Return on Assets (ROA) exhibits a primary upward trajectory over the analyzed period, ascending from 10.58% in March 2022 to a peak of 17.26% in March 2025, before stabilizing in the 16% range by June 2026. This overall improvement in asset productivity is the result of shifting dynamics between profitability and asset utilization.

Net Profit Margin
A sustained period of margin expansion is observed from March 2022 through March 2025, where the margin increased from 8.74% to a maximum of 13.59%. This represents a significant increase in bottom-line efficiency per dollar of revenue. However, starting in June 2025, a gradual contraction occurs, with the margin declining to 11.42% by June 2026, suggesting an increase in operating costs or a reduction in pricing power during the final year of the period.
Asset Turnover
Asset utilization remained relatively stable between 1.20 and 1.27 for the majority of the timeframe. A notable shift occurs after December 2024, where the ratio begins a steady ascent, reaching a period high of 1.40 by June 2026. This indicates an acceleration in the company's ability to generate sales from its asset base, reflecting improved operational throughput or strategic asset optimization.
ROA Disaggregation and Synthesis
The growth in ROA from 2022 to early 2025 was driven almost exclusively by the expansion of the Net Profit Margin, as Asset Turnover remained flat. In the latter part of the period, a divergence is observed: while profit margins declined, the ROA was supported and partially offset by the increasing Asset Turnover. Consequently, the rise in efficiency in asset usage mitigated the impact of falling margins, allowing the ROA to remain elevated at 16.01% in June 2026 compared to the initial 10.58%.