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 American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Two-Component Disaggregation of ROE

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

Microsoft Excel
ROE = ROA × Financial Leverage
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: 2026-03-31), 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 upward trajectory over the analyzed period, increasing from 32.06% in March 2022 to 60.31% by March 2026. This growth occurred in two distinct phases: an initial period of steady expansion driven by operational efficiency and a subsequent period of accelerated growth fueled by increased financial leverage.

Return on Assets (ROA)
A consistent improvement in asset productivity is observed, with ROA rising from 10.58% in March 2022 to a peak of 17.26% in March 2025. After this peak, the ratio stabilized, fluctuating within a narrow range between 16.49% and 17.07% through March 2026. This trend indicates a sustained enhancement in the company's ability to generate earnings from its asset base.
Financial Leverage
The leverage profile followed a U-shaped pattern. From March 2022 to June 2024, financial leverage trended downward, decreasing from 3.03 to a low of 2.40. However, a sharp reversal occurred in the latter half of 2024, with the ratio climbing steadily to 3.66 by March 2026. This indicates a strategic shift toward increased debt or a reduction in equity relative to total assets during the final periods of the analysis.
ROE Drivers and Synthesis
The disaggregation of ROE reveals a shift in the primary drivers of shareholder returns. Between March 2022 and June 2024, ROE growth was primarily supported by the rising ROA, which offset the simultaneous decline in financial leverage. From September 2024 onward, the expansion of ROE accelerated rapidly as high asset returns were multiplied by an increasing leverage ratio. The final surge in ROE to 60.31% is directly attributable to this compounding effect of stable operational efficiency and aggressive leverage expansion.

Three-Component Disaggregation of ROE

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

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
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: 2026-03-31), 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 upward trajectory over the analyzed period, increasing from 32.06% in March 2022 to 60.31% by March 2026. This growth is the result of shifting contributions from the three DuPont components: profit margin, asset efficiency, and financial leverage.

Net Profit Margin
A consistent expansion in profitability is observed from March 2022 through March 2025, with the margin rising from 8.74% to a peak of 13.59%. Following this peak, a gradual contraction occurs, ending at 11.96% in March 2026. This suggests that while operational efficiency improved significantly for the first three years, margins faced slight compression in the final year.
Asset Turnover
Asset utilization remained relatively stable for the majority of the period, fluctuating between 1.20 and 1.27. However, a notable improvement in efficiency is evident toward the end of the timeline, with the ratio climbing to 1.38 by March 2026, indicating an increased capacity to generate revenue from the asset base.
Financial Leverage
The leverage profile underwent two distinct phases. Between March 2022 and June 2024, the leverage ratio decreased from 3.03 to 2.40, indicating a period of deleveraging. Conversely, from late 2024 through March 2026, leverage increased sharply to 3.66, becoming the primary catalyst for the acceleration of ROE in the latter part of the sequence.

The overall growth in ROE transitioned from being primarily margin-driven in the early stages to being leverage-driven in the final stages. The peak ROE of 60.31% was achieved through a combination of the highest recorded asset turnover and the highest level of financial leverage, which more than offset the decline in net profit margins during the same interval.


Two-Component Disaggregation of ROA

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

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
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: 2026-03-31), 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 consistent upward trajectory over the analyzed period, rising from 10.58% in March 2022 to a peak of 17.26% in March 2025, before concluding at 16.49% in March 2026. This overall growth is the result of a shifting balance between profitability margins and asset utilization efficiency.

Net Profit Margin
A strong and sustained expansion is observed from March 2022 through December 2024, with the margin increasing from 8.74% to a peak of 13.56%. This period of growth suggests significant improvements in cost management or pricing power. However, a reversal occurred starting in June 2025, with the margin gradually declining to 11.96% by March 2026.
Asset Turnover
For the majority of the timeline, asset turnover remained relatively stable, fluctuating within a narrow band between 1.20 and 1.27. A notable increase in efficiency is observed in the final quarters of the series, where the ratio climbed to 1.33 in September 2025 and reached a period high of 1.38 by March 2026, indicating a higher volume of revenue generated per unit of asset.
ROA Drivers and Disaggregation
The initial growth in ROA between 2022 and early 2025 was predominantly driven by the expansion of the net profit margin, as asset turnover remained flat. In the most recent quarters, the drivers of ROA diverged: the increase in asset turnover provided a positive lift, but this was offset by the contracting net profit margin, leading to a slight moderation in the overall ROA by March 2026.