AI Tokens
Stock Analysis on Net

Chipotle Mexican Grill Inc. (NYSE:CMG)

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

Microsoft Excel

Two-Component Disaggregation of ROE

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

Microsoft Excel
ROE = ROA × Financial Leverage
Sep 30, 2026 56.09% = 14.60% × 3.84
Jun 30, 2026 64.52% = 16.01% × 4.03
Mar 31, 2026 60.31% = 16.49% × 3.66
Dec 31, 2025 54.26% = 17.07% × 3.18
Sep 30, 2025 47.69% = 16.55% × 2.88
Jun 30, 2025 43.70% = 16.64% × 2.63
Mar 31, 2025 44.73% = 17.26% × 2.59
Dec 31, 2024 41.97% = 16.67% × 2.52
Sep 30, 2024 41.08% = 16.47% × 2.49
Jun 30, 2024 37.99% = 15.81% × 2.40
Mar 31, 2024 38.57% = 15.41% × 2.50
Dec 31, 2023 40.13% = 15.27% × 2.63
Sep 30, 2023 40.55% = 14.79% × 2.74
Jun 30, 2023 40.27% = 14.75% × 2.73
Mar 31, 2023 41.60% = 14.64% × 2.84
Dec 31, 2022 37.97% = 12.98% × 2.93
Sep 30, 2022 34.75% = 11.86% × 2.93
Jun 30, 2022 35.10% = 11.55% × 3.04
Mar 31, 2022 32.06% = 10.58% × 3.03

Based on: 10-Q (reporting date: 2026-09-30), 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 overall upward trajectory from March 2022 through June 2026, rising from 32.06% to a peak of 64.52% before experiencing a correction in the final quarter of the observed period. The growth in ROE occurred in two distinct phases driven by different components of the DuPont disaggregation.

Return on Assets (ROA) Trends
Operational efficiency showed consistent improvement during the first half of the analyzed period. ROA climbed steadily from 10.58% in March 2022 to a peak of 17.26% in March 2025. Following this peak, a gradual decline is observed, with the ratio settling at 14.60% by September 2026. This suggests a period of strong asset productivity gains that eventually plateaued and slightly regressed.
Financial Leverage Dynamics
The company's leverage profile shifted from a period of deleveraging to one of aggressive expansion. From March 2022 to June 2024, financial leverage decreased from 3.03 to a low of 2.40. However, from June 2024 onward, leverage increased sharply, reaching a peak of 4.03 in June 2026. This reversal indicates a strategic shift toward utilizing more debt or reducing equity to amplify returns.
ROE Drivers and Interaction
Between March 2022 and June 2024, ROE growth was primarily fueled by the expansion of ROA, which offset the simultaneous decline in financial leverage. In the subsequent phase, from June 2024 to June 2026, the driver of ROE shifted; while ROA remained relatively stable or declined slightly, the rapid increase in financial leverage acted as the primary catalyst for the surge in ROE. The final decline in ROE to 56.09% in September 2026 is attributed to a concurrent decrease in both operational efficiency (ROA) and financial leverage.

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

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

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Sep 30, 2026 56.09% = 10.83% × 1.35 × 3.84
Jun 30, 2026 64.52% = 11.42% × 1.40 × 4.03
Mar 31, 2026 60.31% = 11.96% × 1.38 × 3.66
Dec 31, 2025 54.26% = 12.88% × 1.33 × 3.18
Sep 30, 2025 47.69% = 13.04% × 1.27 × 2.88
Jun 30, 2025 43.70% = 13.32% × 1.25 × 2.63
Mar 31, 2025 44.73% = 13.59% × 1.27 × 2.59
Dec 31, 2024 41.97% = 13.56% × 1.23 × 2.52
Sep 30, 2024 41.08% = 13.51% × 1.22 × 2.49
Jun 30, 2024 37.99% = 13.23% × 1.20 × 2.40
Mar 31, 2024 38.57% = 12.70% × 1.21 × 2.50
Dec 31, 2023 40.13% = 12.45% × 1.23 × 2.63
Sep 30, 2023 40.55% = 12.27% × 1.21 × 2.74
Jun 30, 2023 40.27% = 12.00% × 1.23 × 2.73
Mar 31, 2023 41.60% = 11.49% × 1.27 × 2.84
Dec 31, 2022 37.97% = 10.41% × 1.25 × 2.93
Sep 30, 2022 34.75% = 9.61% × 1.23 × 2.93
Jun 30, 2022 35.10% = 9.28% × 1.24 × 3.04
Mar 31, 2022 32.06% = 8.74% × 1.21 × 3.03

Based on: 10-Q (reporting date: 2026-09-30), 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).


Return on Equity (ROE) exhibited a strong overall growth trend, ascending from 32.06% in March 2022 to a peak of 64.52% in June 2026, before experiencing a correction to 56.09% in September 2026. This progression was characterized by a shift in the primary drivers of equity returns over the analyzed period.

Net Profit Margin
A consistent expansion in profitability is observed from March 2022 through March 2025, where the margin rose from 8.74% to a peak of 13.59%. However, a contraction phase followed, with margins steadily declining to 10.83% by September 2026, suggesting increased cost pressures or pricing headwinds in the latter stages of the period.
Asset Turnover
Asset utilization remained relatively stable between 1.20 and 1.27 for the first several years. A notable improvement in efficiency occurred between December 2024 and June 2026, during which the ratio climbed to a peak of 1.40, indicating a more effective generation of revenue per unit of asset.
Financial Leverage
Leverage followed a U-shaped trajectory. An initial reduction occurred from March 2022 (3.03) to a low of 2.40 in June 2024. Subsequently, a sharp increase in financial leverage was observed, peaking at 4.03 in June 2026. This indicates a strategic pivot toward an increased use of debt or a reduction in equity to amplify returns.

The disaggregation of ROE reveals two distinct phases of growth. From 2022 to early 2025, ROE growth was primarily fueled by expanding net profit margins. In contrast, the surge in ROE from 2025 through mid-2026 was driven by a combination of heightened financial leverage and improved asset turnover, which more than offset the declining profit margins. The final downturn in ROE to 56.09% in September 2026 aligns with simultaneous decreases in profit margins, asset turnover, and financial leverage.

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

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

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Sep 30, 2026 14.60% = 10.83% × 1.35
Jun 30, 2026 16.01% = 11.42% × 1.40
Mar 31, 2026 16.49% = 11.96% × 1.38
Dec 31, 2025 17.07% = 12.88% × 1.33
Sep 30, 2025 16.55% = 13.04% × 1.27
Jun 30, 2025 16.64% = 13.32% × 1.25
Mar 31, 2025 17.26% = 13.59% × 1.27
Dec 31, 2024 16.67% = 13.56% × 1.23
Sep 30, 2024 16.47% = 13.51% × 1.22
Jun 30, 2024 15.81% = 13.23% × 1.20
Mar 31, 2024 15.41% = 12.70% × 1.21
Dec 31, 2023 15.27% = 12.45% × 1.23
Sep 30, 2023 14.79% = 12.27% × 1.21
Jun 30, 2023 14.75% = 12.00% × 1.23
Mar 31, 2023 14.64% = 11.49% × 1.27
Dec 31, 2022 12.98% = 10.41% × 1.25
Sep 30, 2022 11.86% = 9.61% × 1.23
Jun 30, 2022 11.55% = 9.28% × 1.24
Mar 31, 2022 10.58% = 8.74% × 1.21

Based on: 10-Q (reporting date: 2026-09-30), 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 distinct growth cycle, rising from 10.58% in March 2022 to a peak of 17.26% in March 2025, before trending downward to 14.60% by September 2026. This evolution reflects shifting dynamics between profitability and operational efficiency.

Net Profit Margin
A sustained upward trend is observed from March 2022, where the margin stood at 8.74%, reaching a peak of 13.59% in March 2025. Following this peak, a consistent contraction occurred, with the margin declining to 10.83% by September 2026.
Asset Turnover
Operational efficiency remained relatively stable between March 2022 and March 2025, with the ratio fluctuating within a narrow band between 1.20 and 1.27. A notable improvement in asset utilization followed, peaking at 1.40 in June 2026 before a slight correction to 1.35 in September 2026.
ROA Performance Drivers
The expansion of ROA during the first three years of the period was primarily driven by increasing Net Profit Margins, while Asset Turnover contributed minimally to the growth. In the final phase, the decline in ROA was caused by eroding profit margins, which neutralized the positive impact of improved asset turnover efficiency.

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?