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
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-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 financial performance, as indicated by the presented metrics, demonstrates a generally positive trajectory over the analyzed period. Return on Assets (ROA) and Return on Equity (ROE) both exhibit increasing trends, although with some fluctuations. Financial Leverage shows a decreasing trend over much of the period, followed by a recent increase.

Return on Assets (ROA)
ROA consistently increased from 10.58% in March 2022 to 17.07% in December 2025. The rate of increase was particularly strong between March 2022 and December 2022, and again between March 2024 and December 2025. Minor fluctuations are observed in the interim, but the overall trend is upward, suggesting improving efficiency in asset utilization.
Financial Leverage
Financial Leverage generally decreased from 3.03 in March 2022 to a low of 2.40 in June 2023. However, beginning in September 2023, the ratio began to increase, reaching 3.18 in December 2025. This indicates an increasing reliance on debt financing in the latter part of the period, potentially amplifying both gains and losses. The initial decline suggests a reduction in financial risk, while the subsequent increase warrants further investigation.
Return on Equity (ROE)
ROE mirrored the upward trend of ROA, rising from 32.06% in March 2022 to 54.26% in December 2025. The increase was not linear, with some quarterly variations. The substantial increase in ROE, particularly in the latter half of the period, is likely attributable to the combined effect of increasing ROA and, more recently, increasing Financial Leverage. The largest single increase in ROE occurred between September 2025 and December 2025.

The interplay between ROA and Financial Leverage is crucial in understanding the ROE trend. The initial increases in ROE were driven primarily by improvements in asset utilization (ROA). More recently, the increasing Financial Leverage has contributed significantly to the growth in ROE, suggesting a shift in the company’s capital structure and risk profile. Continued monitoring of these ratios is recommended to assess the sustainability of the observed performance and the implications of the changing leverage.


Three-Component Disaggregation of ROE

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

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
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-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 financial performance, as indicated by the three-component DuPont analysis, reveals a generally positive trend in Return on Equity (ROE) over the observed period. This increase in ROE is driven by a combination of factors relating to profitability, asset utilization, and financial leverage, though the contributions of each component have fluctuated.

Net Profit Margin
The Net Profit Margin demonstrates a consistent upward trend from 8.74% in March 2022 to 13.59% in March 2025. This indicates improving profitability. The rate of increase was most pronounced between March 2022 and December 2023, after which the growth moderated, with a slight decrease observed in the most recent two quarters (June and September 2025). The margin peaked at 13.56% in December 2024.
Asset Turnover
Asset Turnover exhibits relative stability, fluctuating between 1.21 and 1.33. A slight initial increase is observed from March 2022 to March 2023, followed by a dip in June 2023. The ratio generally remained within a narrow range until a notable increase to 1.33 in December 2025, suggesting improved efficiency in asset utilization towards the end of the period. Overall, the changes in asset turnover have a less pronounced effect on ROE compared to the other two components.
Financial Leverage
Financial Leverage shows a clear downward trend from 3.03 in March 2022 to 2.40 in June 2023. However, this trend reverses in the latter half of the period, with leverage increasing to 3.18 by December 2025. This suggests a shift in capital structure, with increased reliance on debt financing in recent quarters. While initially contributing to a decrease in ROE due to the downward trend, the subsequent increase in leverage has positively impacted ROE in the later periods.

The Return on Equity (ROE) increased from 32.06% in March 2022 to 54.26% in December 2025. The most significant increase occurred between March 2024 and December 2025, coinciding with the reversal in the Financial Leverage trend and continued strong Net Profit Margins. The interplay between these three components demonstrates how improvements in profitability and strategic use of financial leverage can drive substantial gains in shareholder returns. The recent increase in leverage warrants further investigation to assess associated risks.


Two-Component Disaggregation of ROA

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

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
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-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 financial performance, as indicated by the two-component DuPont analysis, demonstrates a consistent upward trend in Return on Assets (ROA) over the observed period. This improvement is driven by concurrent positive movements in both Net Profit Margin and Asset Turnover, though with varying degrees of influence throughout the timeframe.

Net Profit Margin
The Net Profit Margin exhibits a steady increase from 8.74% in March 2022 to 13.59% in March 2025. This represents a substantial improvement in profitability. The rate of increase appears to have decelerated slightly in the latter half of the period, with margins stabilizing between 13.04% and 13.59% from September 2024 through December 2025. A minor decrease to 12.88% is observed in December 2025, but remains at a high level compared to earlier periods.
Asset Turnover
Asset Turnover shows a more moderate, yet generally positive, trend. Starting at 1.21 in March 2022, it rises to 1.33 in December 2025. While fluctuations occur, the overall direction is upward, indicating increasing efficiency in utilizing assets to generate sales. A slight dip is visible in June 2023, but the ratio recovers and continues to climb in subsequent periods. The most significant increase occurs between September 2024 and December 2025.
Return on Assets (ROA)
The ROA demonstrates a clear and consistent upward trajectory, increasing from 10.58% in March 2022 to 17.07% in December 2025. This growth is directly attributable to the improvements in both Net Profit Margin and Asset Turnover. The ROA mirrors the trends of its components, with a slight deceleration in growth rate towards the end of the period, but still maintaining a strong positive trend. The highest ROA value is recorded in December 2025.

The consistent improvement in ROA suggests effective management strategies focused on both profitability and asset utilization. The interplay between increasing margins and turnover indicates a holistic approach to enhancing financial performance. The slight stabilization in margin growth and continued turnover improvement in the most recent periods suggest a potential shift in focus towards operational efficiency as a primary driver of future ROA gains.