Stock Analysis on Net

Coca-Cola Co. (NYSE:KO)

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

Microsoft Excel

Two-Component Disaggregation of ROE

Coca-Cola Co., decomposition of ROE

Microsoft Excel
ROE = ROA × Financial Leverage
Dec 31, 2025 40.74% = 12.50% × 3.26
Dec 31, 2024 42.77% = 10.57% × 4.05
Dec 31, 2023 41.30% = 10.97% × 3.77
Dec 31, 2022 39.59% = 10.29% × 3.85
Dec 31, 2021 42.48% = 10.36% × 4.10

Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).


The period under review demonstrates fluctuations in the relationship between profitability, asset utilization, and financial leverage. Return on Equity (ROE) exhibited initial decline followed by stabilization and a slight decrease in the most recent year. This movement is directly influenced by the interplay of Return on Assets (ROA) and Financial Leverage, as evidenced by the DuPont analysis.

Return on Assets (ROA)
ROA experienced a minor decrease from 10.36% in 2021 to 10.29% in 2022. A subsequent increase was observed, reaching 10.97% in 2023, followed by a slight dip to 10.57% in 2024. The most recent year, 2025, shows a substantial increase to 12.50%, indicating improved asset utilization and profitability. This suggests increasing efficiency in generating earnings from the company’s assets.
Financial Leverage
Financial Leverage generally decreased from 4.10 in 2021 to 3.77 in 2023, indicating a reduction in the use of debt financing relative to equity. A modest increase to 4.05 was noted in 2024, before declining to 3.26 in 2025. This suggests a shift in capital structure, with a more recent trend towards reduced reliance on debt.
Return on Equity (ROE)
ROE decreased from 42.48% in 2021 to 39.59% in 2022, mirroring the initial decline in ROA. ROE then recovered to 41.30% in 2023 and further to 42.77% in 2024, driven by improvements in both ROA and a slight increase in Financial Leverage. However, ROE experienced a decrease to 40.74% in 2025, despite the significant increase in ROA, due to the substantial reduction in Financial Leverage. This indicates that while the company is becoming more efficient at generating profits from its assets, the decreased use of debt is moderating the overall return to shareholders.

The interplay between ROA and Financial Leverage is evident in the ROE trend. The 2025 results highlight a scenario where increased operational efficiency, as reflected in ROA, is partially offset by a more conservative capital structure, as indicated by the lower Financial Leverage. This suggests a strategic decision to prioritize financial stability over maximizing returns through debt financing.

AI Ask an analyst for more


Three-Component Disaggregation of ROE

Coca-Cola Co., decomposition of ROE

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Dec 31, 2025 40.74% = 27.34% × 0.46 × 3.26
Dec 31, 2024 42.77% = 22.59% × 0.47 × 4.05
Dec 31, 2023 41.30% = 23.42% × 0.47 × 3.77
Dec 31, 2022 39.59% = 22.19% × 0.46 × 3.85
Dec 31, 2021 42.48% = 25.28% × 0.41 × 4.10

Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).


The period under review demonstrates fluctuations in the key components contributing to overall Return on Equity (ROE). Net Profit Margin, Asset Turnover, and Financial Leverage all exhibit distinct trends that collectively influence the company’s profitability and efficiency.

Net Profit Margin
The Net Profit Margin experienced a decrease from 25.28% in 2021 to 22.19% in 2022. A subsequent recovery was observed in 2023, reaching 23.42%, followed by a slight decline to 22.59% in 2024. Notably, 2025 saw a significant increase to 27.34%, representing the highest value within the observed timeframe. This suggests improving profitability in the most recent year.
Asset Turnover
Asset Turnover showed an increasing trend from 0.41 in 2021 to 0.47 in both 2023 and 2024. While a slight decrease to 0.46 was recorded in 2022, the overall trend indicates increasing efficiency in utilizing assets to generate revenue. The value remained relatively stable in the latter years of the period.
Financial Leverage
Financial Leverage decreased from 4.10 in 2021 to 3.85 in 2022 and continued to decline to 3.77 in 2023. An increase to 4.05 was observed in 2024, before falling to 3.26 in 2025. This indicates a changing capital structure and a reduction in the reliance on debt financing in the final year of the period.
Return on Equity (ROE)
ROE followed a similar pattern to Net Profit Margin, decreasing from 42.48% in 2021 to 39.59% in 2022. It then increased to 41.30% in 2023 and 42.77% in 2024, before decreasing slightly to 40.74% in 2025. The fluctuations in ROE appear to be largely driven by changes in Net Profit Margin, with some influence from the other components.

The interplay between these three components suggests a dynamic financial performance. While Asset Turnover demonstrates consistent efficiency, the variations in Net Profit Margin and Financial Leverage contribute to the overall fluctuations in ROE. The significant increase in Net Profit Margin in 2025, coupled with a decrease in Financial Leverage, suggests a potentially more sustainable and profitable financial position in that year.

AI Ask an analyst for more


Five-Component Disaggregation of ROE

Coca-Cola Co., decomposition of ROE

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Dec 31, 2025 40.74% = 0.82 × 0.91 × 36.76% × 0.46 × 3.26
Dec 31, 2024 42.77% = 0.81 × 0.89 × 31.29% × 0.47 × 4.05
Dec 31, 2023 41.30% = 0.83 × 0.89 × 31.67% × 0.47 × 3.77
Dec 31, 2022 39.59% = 0.82 × 0.93 × 29.16% × 0.46 × 3.85
Dec 31, 2021 42.48% = 0.79 × 0.89 × 36.19% × 0.41 × 4.10

Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).


The five-component DuPont analysis reveals several noteworthy trends in the company’s performance between 2021 and 2025. Overall, Return on Equity (ROE) demonstrates relative stability, fluctuating between 39.59% and 42.77% over the period. However, the underlying drivers of ROE exhibit more pronounced shifts.

Profitability (EBIT Margin)
The EBIT Margin experienced a decline from 36.19% in 2021 to 29.16% in 2022, indicating reduced profitability. A recovery followed in 2023 and 2024, reaching 31.67% and 31.29% respectively, before a substantial increase to 36.76% in 2025. This suggests improvements in operational efficiency or pricing power towards the end of the analyzed period.
Asset Turnover
Asset Turnover showed a consistent increase from 0.41 in 2021 to 0.47 in both 2023 and 2024. A slight decrease to 0.46 was observed in 2025. This indicates an increasing efficiency in utilizing assets to generate sales, peaking in 2023 and 2024, followed by a minor reduction in efficiency in the final year.
Financial Leverage
Financial Leverage, representing the extent to which the company uses debt financing, decreased from 4.10 in 2021 to 3.26 in 2025. This suggests a reduction in the company’s reliance on debt, potentially indicating a more conservative financial strategy or improved internal funding capabilities. The decrease was not linear, with a slight increase to 4.05 in 2024 before the final decline.
Tax Burden
The Tax Burden remained relatively stable throughout the period, fluctuating between 0.79 and 0.83. This indicates consistent tax efficiency and minimal impact from changes in tax regulations or the company’s tax planning strategies.
Interest Burden
The Interest Burden exhibited some volatility. It increased from 0.89 in 2021 to 0.93 in 2022, then decreased to 0.89 in 2023 and remained at that level in 2024. A slight increase to 0.91 was observed in 2025. This suggests fluctuations in interest expenses relative to earnings before interest and taxes, potentially linked to changes in debt levels or interest rates.

The interplay between these components explains the ROE trend. The initial ROE decline in 2022 was primarily driven by the decrease in EBIT Margin. Subsequent ROE recovery was supported by improvements in both EBIT Margin and Asset Turnover, partially offset by the decreasing Financial Leverage. The final year’s ROE decrease appears to be a result of the slight decline in Asset Turnover and the increase in Interest Burden, despite the significant improvement in EBIT Margin.

AI Ask an analyst for more


Two-Component Disaggregation of ROA

Coca-Cola Co., decomposition of ROA

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Dec 31, 2025 12.50% = 27.34% × 0.46
Dec 31, 2024 10.57% = 22.59% × 0.47
Dec 31, 2023 10.97% = 23.42% × 0.47
Dec 31, 2022 10.29% = 22.19% × 0.46
Dec 31, 2021 10.36% = 25.28% × 0.41

Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).


The period under review demonstrates fluctuating performance in profitability and efficiency. Return on Assets (ROA) exhibited an overall positive trend, though not consistently. This trend appears to be driven by changes in both Net Profit Margin and Asset Turnover, which show distinct patterns.

Net Profit Margin
The Net Profit Margin experienced a decrease from 25.28% in 2021 to 22.19% in 2022. A subsequent recovery was observed in 2023, reaching 23.42%, followed by a slight decline to 22.59% in 2024. Notably, 2025 saw a significant increase to 27.34%, representing the highest value within the observed period. This indicates improving profitability in the most recent year.
Asset Turnover
Asset Turnover showed a consistent increase from 0.41 in 2021 to 0.47 in both 2023 and 2024. While remaining stable at 0.47 in 2024, it experienced a slight decrease to 0.46 in 2025. This suggests an initial improvement in the efficiency of asset utilization, followed by stabilization and a minor reduction in the final year.
Return on Assets (ROA)
ROA remained relatively stable between 2021 and 2024, fluctuating between 10.29% and 10.97%. A substantial increase was recorded in 2025, with ROA reaching 12.50%. This increase is attributable to the combined effect of the improved Net Profit Margin and relatively stable Asset Turnover. The initial stability in ROA, despite fluctuations in its components, suggests offsetting movements between profitability and efficiency. The 2025 increase indicates a strengthening of overall asset performance.

The interplay between Net Profit Margin and Asset Turnover highlights the drivers of ROA. While Asset Turnover demonstrated modest improvement, the significant increase in Net Profit Margin in 2025 appears to be the primary contributor to the substantial rise in ROA during that year. Continued monitoring of these components will be crucial for understanding future performance.

AI Ask an analyst for more


Four-Component Disaggregation of ROA

Coca-Cola Co., decomposition of ROA

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Dec 31, 2025 12.50% = 0.82 × 0.91 × 36.76% × 0.46
Dec 31, 2024 10.57% = 0.81 × 0.89 × 31.29% × 0.47
Dec 31, 2023 10.97% = 0.83 × 0.89 × 31.67% × 0.47
Dec 31, 2022 10.29% = 0.82 × 0.93 × 29.16% × 0.46
Dec 31, 2021 10.36% = 0.79 × 0.89 × 36.19% × 0.41

Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).


The period under review demonstrates fluctuating, yet generally positive, performance across key financial metrics. Return on Assets (ROA) exhibited an overall upward trend, though not consistently year-over-year. This movement is attributable to shifts in the components of the DuPont analysis, specifically profitability, efficiency, and financial leverage.

Return on Assets (ROA)
ROA began at 10.36% in 2021, experienced a slight decrease to 10.29% in 2022, and then increased to 10.97% in 2023. A minor decline to 10.57% occurred in 2024 before a more substantial rise to 12.50% in 2025. This indicates improving asset utilization in generating profits over the analyzed timeframe, particularly in the final year.
EBIT Margin
The EBIT Margin showed volatility. It decreased from 36.19% in 2021 to 29.16% in 2022, then recovered to 31.67% in 2023 and 31.29% in 2024. A significant increase to 36.76% was observed in 2025. This suggests fluctuations in operational efficiency and pricing power, culminating in a strong profit margin in the most recent year.
Asset Turnover
Asset Turnover remained relatively stable, increasing from 0.41 in 2021 to 0.46 in 2022 and 0.47 in both 2023 and 2024. A slight decrease to 0.46 was noted in 2025. This indicates a consistent, though modest, level of efficiency in utilizing assets to generate sales throughout the period.
Tax Burden
The Tax Burden remained consistently high, fluctuating between 0.79 and 0.83. This suggests a relatively stable effective tax rate throughout the period, with minimal impact from tax planning or changes in tax legislation.
Interest Burden
The Interest Burden experienced some variation. It increased from 0.89 in 2021 to 0.93 in 2022, decreased back to 0.89 in 2023 and 2024, and then rose slightly to 0.91 in 2025. This indicates a moderate level of financial leverage and associated interest expense, with some fluctuation potentially related to debt levels or interest rate changes.

The increase in ROA in 2025 is primarily driven by the substantial improvement in EBIT Margin, partially offset by a slight decrease in Asset Turnover. The Tax and Interest Burdens remained relatively consistent, indicating they did not significantly contribute to the overall ROA changes. The initial dip in ROA in 2022 was largely attributable to the decline in EBIT Margin.

AI Ask an analyst for more


Disaggregation of Net Profit Margin

Coca-Cola Co., decomposition of net profit margin ratio

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Dec 31, 2025 27.34% = 0.82 × 0.91 × 36.76%
Dec 31, 2024 22.59% = 0.81 × 0.89 × 31.29%
Dec 31, 2023 23.42% = 0.83 × 0.89 × 31.67%
Dec 31, 2022 22.19% = 0.82 × 0.93 × 29.16%
Dec 31, 2021 25.28% = 0.79 × 0.89 × 36.19%

Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).


The period under review demonstrates fluctuations in profitability metrics, influenced by both operational efficiency and financial leverage. A consistent examination of the tax and interest burdens, alongside the earnings before interest and taxes (EBIT) margin and net profit margin, reveals key insights into the company’s performance.

Tax Burden
The tax burden remained relatively stable throughout the period, fluctuating between 0.79 and 0.83. A slight increase was observed from 2021 to 2022, followed by a further increase to 2023, before decreasing slightly in 2024 and returning to a similar level in 2025. This indicates a consistent, though not entirely fixed, effective tax rate.
Interest Burden
The interest burden exhibited a similar pattern of stability with minor variations. It increased from 0.89 in 2021 to 0.93 in 2022, decreased back to 0.89 in 2023 and remained at that level in 2024, before increasing slightly to 0.91 in 2025. These fluctuations suggest a moderate level of financial leverage and associated interest expense management.
EBIT Margin
The EBIT margin experienced more significant volatility. A decrease was noted from 36.19% in 2021 to 29.16% in 2022, followed by a recovery to 31.67% in 2023 and a slight decrease to 31.29% in 2024. A substantial increase to 36.76% was observed in 2025, indicating improved operational profitability in the final year of the period. This suggests sensitivity to underlying business conditions or strategic initiatives impacting core operations.
Net Profit Margin
The net profit margin mirrored the trend of the EBIT margin, though with a dampened effect. It decreased from 25.28% in 2021 to 22.19% in 2022, increased to 23.42% in 2023 and decreased slightly to 22.59% in 2024. A notable increase to 27.34% was observed in 2025, aligning with the improvement in the EBIT margin. The relationship between the EBIT margin and net profit margin indicates that changes in operational profitability are partially offset by consistent interest and tax expenses.

Overall, the analysis suggests that the company’s net profitability is heavily influenced by its core operational performance, as reflected in the EBIT margin. While the tax and interest burdens remain relatively stable, their impact is evident in the difference between the EBIT margin and the net profit margin. The significant improvement in both margins in 2025 indicates a positive shift in the company’s financial performance.

AI Ask an analyst for more