Stock Analysis on Net

Coca-Cola Co. (NYSE:KO)

$24.99

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

Microsoft Excel

Two-Component Disaggregation of ROE

Coca-Cola Co., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = ROA × Financial Leverage
Dec 31, 2025 = ×
Sep 26, 2025 = ×
Jun 27, 2025 = ×
Mar 28, 2025 = ×
Dec 31, 2024 = ×
Sep 27, 2024 = ×
Jun 28, 2024 = ×
Mar 29, 2024 = ×
Dec 31, 2023 = ×
Sep 29, 2023 = ×
Jun 30, 2023 = ×
Mar 31, 2023 = ×
Dec 31, 2022 = ×
Sep 30, 2022 = ×
Jul 1, 2022 = ×
Apr 1, 2022 = ×

Based on: 10-K (reporting date: 2025-12-31), 10-Q (reporting date: 2025-09-26), 10-Q (reporting date: 2025-06-27), 10-Q (reporting date: 2025-03-28), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-27), 10-Q (reporting date: 2024-06-28), 10-Q (reporting date: 2024-03-29), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-29), 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: 2022-07-01), 10-Q (reporting date: 2022-04-01).


The analysis reveals a dynamic relationship between Return on Assets (ROA), Financial Leverage, and Return on Equity (ROE) over the observed period. ROE demonstrates a generally stable performance with fluctuations, while both ROA and Financial Leverage exhibit distinct trends that contribute to these ROE movements.

Return on Equity (ROE)
ROE began at 41.49% in April 2022 and peaked at 43.52% in September 2022. A subsequent decline brought it to 39.13% by March 2023. The metric then recovered, reaching 42.77% in December 2024, before settling at 40.74% in December 2025. Overall, ROE remained within a relatively narrow range, fluctuating between approximately 39% and 43% throughout the period. A slight downward trend is observable in the most recent quarters.
Return on Assets (ROA)
ROA showed an initial decrease from 10.96% in April 2022 to 10.13% in March 2023. A consistent upward trend followed, with ROA increasing to 12.50% by December 2025. This represents a significant improvement in asset utilization efficiency over the period. The most substantial gains occurred between June 2024 and December 2025.
Financial Leverage
Financial Leverage began at 3.79 in April 2022 and increased to a peak of 4.05 in September 2022, remaining at that level through December 2022. A gradual decline was then observed, reaching 3.26 by December 2025. This indicates a decreasing reliance on debt financing over time. The decline in leverage appears to accelerate in the latter half of the observed period.

The interplay between ROA and Financial Leverage explains the ROE fluctuations. The initial ROE peak in September 2022 coincided with both a high ROA and high Financial Leverage. The subsequent ROE dip in March 2023 was associated with a slight decrease in ROA, while leverage remained elevated. The ROE recovery from March 2023 through December 2024 was driven by a combination of improving ROA and relatively stable leverage. Finally, the recent stabilization and slight decline in ROE, despite continued ROA improvement, is attributable to the decreasing Financial Leverage.

The company appears to be improving its operational efficiency, as evidenced by the increasing ROA. Simultaneously, it is reducing its financial risk by decreasing its reliance on debt. These strategic shifts are impacting the overall return to equity, demonstrating a trade-off between profitability and financial risk management.


Three-Component Disaggregation of ROE

Coca-Cola Co., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Dec 31, 2025 = × ×
Sep 26, 2025 = × ×
Jun 27, 2025 = × ×
Mar 28, 2025 = × ×
Dec 31, 2024 = × ×
Sep 27, 2024 = × ×
Jun 28, 2024 = × ×
Mar 29, 2024 = × ×
Dec 31, 2023 = × ×
Sep 29, 2023 = × ×
Jun 30, 2023 = × ×
Mar 31, 2023 = × ×
Dec 31, 2022 = × ×
Sep 30, 2022 = × ×
Jul 1, 2022 = × ×
Apr 1, 2022 = × ×

Based on: 10-K (reporting date: 2025-12-31), 10-Q (reporting date: 2025-09-26), 10-Q (reporting date: 2025-06-27), 10-Q (reporting date: 2025-03-28), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-27), 10-Q (reporting date: 2024-06-28), 10-Q (reporting date: 2024-03-29), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-29), 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: 2022-07-01), 10-Q (reporting date: 2022-04-01).


The analysis of the provided financial metrics reveals discernible trends in profitability, efficiency, and financial leverage over the observed period. Return on Equity (ROE) demonstrates fluctuations, driven by changes in its component ratios. A general pattern of increasing profitability towards the end of the period is apparent, alongside moderate shifts in asset utilization and financial leverage.

Net Profit Margin
The Net Profit Margin exhibited a decline from 25.69% in April 2022 to 22.19% in December 2022. Subsequently, the margin showed a recovery, peaking at 27.34% in both June and September 2025. This suggests improving profitability in recent quarters. The period between April 2022 and December 2022 represents a period of margin compression, while the period from December 2022 to September 2025 shows margin expansion.
Asset Turnover
Asset Turnover remained relatively stable, fluctuating between 0.43 and 0.47 throughout the period. A slight upward trend is observable from April 2022 (0.43) to December 2023 (0.47), followed by a slight decrease and stabilization around 0.45-0.46 in the later quarters. This indicates consistent efficiency in utilizing assets to generate sales, with minor improvements in the earlier part of the observed timeframe.
Financial Leverage
Financial Leverage experienced an initial increase from 3.79 in April 2022 to a peak of 4.05 in July 2022 and September 2022. A subsequent decline is observed, reaching 3.26 in December 2025. This indicates a reduction in the reliance on debt financing over time. The initial increase suggests a greater use of debt, while the later decrease implies a more conservative capital structure.
Return on Equity (ROE)
ROE initially decreased from 41.49% in April 2022 to 39.13% in March 2023. It then demonstrated a recovery, reaching 42.77% in December 2024, before settling at 40.74% in December 2025. The fluctuations in ROE largely correspond with the combined effects of the changes in Net Profit Margin, Asset Turnover, and Financial Leverage. The recent decline in Financial Leverage appears to have partially offset the gains from the increasing Net Profit Margin, resulting in a relatively stable ROE towards the end of the period.

In summary, the observed trends suggest a company that has navigated periods of margin compression and expansion, maintained consistent asset utilization, and strategically adjusted its financial leverage. The interplay of these factors has resulted in fluctuating, but ultimately resilient, returns on equity.


Five-Component Disaggregation of ROE

Coca-Cola Co., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Dec 31, 2025 = × × × ×
Sep 26, 2025 = × × × ×
Jun 27, 2025 = × × × ×
Mar 28, 2025 = × × × ×
Dec 31, 2024 = × × × ×
Sep 27, 2024 = × × × ×
Jun 28, 2024 = × × × ×
Mar 29, 2024 = × × × ×
Dec 31, 2023 = × × × ×
Sep 29, 2023 = × × × ×
Jun 30, 2023 = × × × ×
Mar 31, 2023 = × × × ×
Dec 31, 2022 = × × × ×
Sep 30, 2022 = × × × ×
Jul 1, 2022 = × × × ×
Apr 1, 2022 = × × × ×

Based on: 10-K (reporting date: 2025-12-31), 10-Q (reporting date: 2025-09-26), 10-Q (reporting date: 2025-06-27), 10-Q (reporting date: 2025-03-28), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-27), 10-Q (reporting date: 2024-06-28), 10-Q (reporting date: 2024-03-29), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-29), 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: 2022-07-01), 10-Q (reporting date: 2022-04-01).


The five-component DuPont analysis reveals a generally stable Return on Equity (ROE) over the observed period, with some notable fluctuations and emerging trends. Overall, ROE remains consistently high, fluctuating between approximately 39% and 43%. The analysis of its components indicates that changes in EBIT Margin, Asset Turnover, and Financial Leverage are the primary drivers of ROE variations, while Tax Burden and Interest Burden exhibit relative stability.

Tax Burden
The Tax Burden demonstrates a high degree of consistency, remaining within a narrow range of 0.79 to 0.84 throughout the period. A slight upward trend is observable from 0.79 in April 2022 to 0.84 in March 2024, followed by a slight decline to 0.82 by December 2025. This suggests minimal impact from changes in the effective tax rate on overall profitability.
Interest Burden
Similar to the Tax Burden, the Interest Burden exhibits relative stability, fluctuating between 0.89 and 0.94. A gradual downward trend is apparent, decreasing from 0.91 in April 2022 to 0.91 in December 2025. This indicates a potentially improving ability to cover interest expenses, possibly due to debt management or increased earnings.
EBIT Margin
The EBIT Margin displays the most significant volatility among the components. It decreased from 35.94% in April 2022 to a low of 29.16% in December 2022, before recovering to 36.76% by December 2025. A clear upward trend is visible in the latter half of the period, suggesting improved operational efficiency or pricing power. The fluctuations in EBIT Margin appear to be a key driver of ROE changes.
Asset Turnover
Asset Turnover remains relatively stable, generally fluctuating between 0.43 and 0.47. A slight upward trend is observed from 0.43 in April 2022 to 0.47 in December 2022, followed by a slight decline and stabilization around 0.45-0.46. While not as pronounced as the changes in EBIT Margin, variations in Asset Turnover contribute to ROE fluctuations.
Financial Leverage
Financial Leverage exhibits a decreasing trend over the period, starting at 3.79 in April 2022 and declining to 3.26 by December 2025. This suggests a reduction in the company’s reliance on debt financing. The decrease in Financial Leverage partially offsets the impact of declining Asset Turnover on ROE, contributing to the overall stability of the ROE figure.

In conclusion, the observed ROE is primarily influenced by the interplay between EBIT Margin, Asset Turnover, and Financial Leverage. The increasing EBIT Margin and decreasing Financial Leverage appear to be offsetting factors, contributing to the relatively stable ROE despite fluctuations in Asset Turnover. The consistent Tax and Interest Burdens provide a stable base for profitability analysis.


Two-Component Disaggregation of ROA

Coca-Cola Co., decomposition of ROA (quarterly data)

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Dec 31, 2025 = ×
Sep 26, 2025 = ×
Jun 27, 2025 = ×
Mar 28, 2025 = ×
Dec 31, 2024 = ×
Sep 27, 2024 = ×
Jun 28, 2024 = ×
Mar 29, 2024 = ×
Dec 31, 2023 = ×
Sep 29, 2023 = ×
Jun 30, 2023 = ×
Mar 31, 2023 = ×
Dec 31, 2022 = ×
Sep 30, 2022 = ×
Jul 1, 2022 = ×
Apr 1, 2022 = ×

Based on: 10-K (reporting date: 2025-12-31), 10-Q (reporting date: 2025-09-26), 10-Q (reporting date: 2025-06-27), 10-Q (reporting date: 2025-03-28), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-27), 10-Q (reporting date: 2024-06-28), 10-Q (reporting date: 2024-03-29), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-29), 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: 2022-07-01), 10-Q (reporting date: 2022-04-01).


The financial performance, as indicated by the two-component disaggregation of Return on Assets (ROA), demonstrates a generally stable trend with some notable fluctuations over the observed period. Net Profit Margin and Asset Turnover both contribute to the overall ROA, and their individual movements provide insight into the drivers of profitability and efficiency.

Net Profit Margin
The Net Profit Margin exhibited volatility throughout the period. Beginning at 25.69% in April 2022, it decreased to 22.19% by December 2022. A gradual recovery followed, reaching 23.81% in June 2023 and peaking at 27.34% in both September 2025 and December 2025. The most recent value, as of December 2025, remains at 27.34%, indicating a sustained period of higher profitability. Prior to this, the margin fluctuated between approximately 22% and 24% for several quarters.
Asset Turnover
Asset Turnover remained relatively consistent throughout the analyzed timeframe, generally fluctuating between 0.43 and 0.47. A slight upward trend was observed from April 2022 (0.43) to December 2022 (0.46). This trend plateaued, with values oscillating around 0.45 and 0.46 for the majority of 2023 and 2024. A minor increase to 0.47 was noted in December 2024, followed by a return to 0.45 and 0.46 in the subsequent quarters.
Return on Assets (ROA)
ROA mirrored the trends observed in its component ratios. It began at 10.96% in April 2022, decreased to 10.13% by March 2023, and then increased, peaking at 12.50% in December 2025. The increase in ROA from 2023 to 2025 correlates with the improvement in Net Profit Margin, while Asset Turnover remained relatively stable. The lowest point was observed in March 2023, while the highest was in December 2025. A slight dip to 9.80% occurred in September 2024, coinciding with a decrease in Net Profit Margin and a slight decline in Asset Turnover.

Overall, the observed performance suggests a strong relationship between profitability and ROA. While asset utilization remained stable, changes in Net Profit Margin were the primary driver of fluctuations in ROA. The recent increase in Net Profit Margin has resulted in a corresponding increase in ROA, indicating improved financial performance in the latter part of the analyzed period.


Four-Component Disaggregation of ROA

Coca-Cola Co., decomposition of ROA (quarterly data)

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Dec 31, 2025 = × × ×
Sep 26, 2025 = × × ×
Jun 27, 2025 = × × ×
Mar 28, 2025 = × × ×
Dec 31, 2024 = × × ×
Sep 27, 2024 = × × ×
Jun 28, 2024 = × × ×
Mar 29, 2024 = × × ×
Dec 31, 2023 = × × ×
Sep 29, 2023 = × × ×
Jun 30, 2023 = × × ×
Mar 31, 2023 = × × ×
Dec 31, 2022 = × × ×
Sep 30, 2022 = × × ×
Jul 1, 2022 = × × ×
Apr 1, 2022 = × × ×

Based on: 10-K (reporting date: 2025-12-31), 10-Q (reporting date: 2025-09-26), 10-Q (reporting date: 2025-06-27), 10-Q (reporting date: 2025-03-28), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-27), 10-Q (reporting date: 2024-06-28), 10-Q (reporting date: 2024-03-29), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-29), 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: 2022-07-01), 10-Q (reporting date: 2022-04-01).


The financial performance, as indicated by the disaggregated components of Return on Assets (ROA), demonstrates a generally stable trend with some fluctuations over the observed period. The period spanning from April 2022 to December 2025 reveals consistent profitability and asset utilization, though with minor shifts in contributing factors.

Tax Burden
The Tax Burden remained relatively consistent, fluctuating between 0.79 and 0.84. A slight upward trend is observable from 0.79 in April 2022 to 0.84 in March 2024, followed by a slight decline to 0.82 by December 2025. This indicates a stable effective tax rate throughout the period.
Interest Burden
The Interest Burden exhibited a gradual decreasing trend from 0.91 in April 2022 to 0.89 in December 2023. It then stabilized around 0.89 to 0.91 for the remainder of the period, suggesting improved capacity to cover interest expenses with earnings. The fluctuations are minimal.
EBIT Margin
The EBIT Margin experienced more pronounced variability. It began at 35.94% in April 2022, decreased to a low of 29.16% in December 2022, and then generally increased, peaking at 36.76% in December 2025. A significant increase is noted between March 2024 (31.81%) and June 2025 (35.50%), continuing into September 2025 (36.70%). This suggests improving operational efficiency and pricing power over time.
Asset Turnover
Asset Turnover remained relatively stable, ranging between 0.43 and 0.47. A slight upward trend is visible from 0.43 in April 2022 to 0.47 in December 2023, followed by a slight decrease to 0.46 in December 2025. This indicates consistent efficiency in generating sales from its asset base.
Return on Assets (ROA)
ROA mirrored the trends in its components. It started at 10.96% in April 2022, dipped to 10.13% in March 2023, and then generally increased, reaching a high of 12.50% in December 2025. The increase in ROA correlates with the improvement in EBIT Margin, partially offset by minor fluctuations in Asset Turnover. The overall trend indicates increasing profitability relative to the asset base.

In summary, the observed performance demonstrates a strengthening financial position. The consistent Tax and Interest Burdens, coupled with improvements in EBIT Margin and stable Asset Turnover, have collectively contributed to a positive trend in ROA. The most significant gains in ROA appear to be driven by improvements in operational profitability as reflected in the EBIT Margin.


Disaggregation of Net Profit Margin

Coca-Cola Co., decomposition of net profit margin ratio (quarterly data)

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Dec 31, 2025 = × ×
Sep 26, 2025 = × ×
Jun 27, 2025 = × ×
Mar 28, 2025 = × ×
Dec 31, 2024 = × ×
Sep 27, 2024 = × ×
Jun 28, 2024 = × ×
Mar 29, 2024 = × ×
Dec 31, 2023 = × ×
Sep 29, 2023 = × ×
Jun 30, 2023 = × ×
Mar 31, 2023 = × ×
Dec 31, 2022 = × ×
Sep 30, 2022 = × ×
Jul 1, 2022 = × ×
Apr 1, 2022 = × ×

Based on: 10-K (reporting date: 2025-12-31), 10-Q (reporting date: 2025-09-26), 10-Q (reporting date: 2025-06-27), 10-Q (reporting date: 2025-03-28), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-27), 10-Q (reporting date: 2024-06-28), 10-Q (reporting date: 2024-03-29), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-29), 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: 2022-07-01), 10-Q (reporting date: 2022-04-01).


The information presents a quarterly view of several financial metrics related to profitability, specifically focusing on the components influencing net profit margin. Over the observed period, spanning from April 2022 to December 2025, a generally stable, though fluctuating, pattern is evident in the reported values.

Tax Burden
The tax burden remained relatively consistent, fluctuating within a narrow range between 0.79 and 0.84. A slight upward trend is discernible from 0.79 in April 2022 to 0.84 in March 2024, followed by a stabilization around 0.82 in the later periods. This suggests a minimal impact from changes in the effective tax rate on overall profitability during the analyzed timeframe.
Interest Burden
The interest burden exhibited a gradual decreasing trend from 0.91 in April 2022 to 0.89 in December 2023, indicating a potential reduction in interest expense relative to earnings before interest and taxes (EBIT). A slight increase is observed in the final periods, reaching 0.91 in December 2025, but remains within the lower range of the observed values. This suggests improved financial leverage management for much of the period.
EBIT Margin
The EBIT margin demonstrated more pronounced variability. It began at 35.94% in April 2022, declining to a low of 29.16% by December 2022. A recovery was then observed, peaking at 36.76% in December 2025. This suggests sensitivity to underlying operational performance and cost management. The margin generally trended upwards from mid-2023.
Net Profit Margin
The net profit margin mirrored the trends observed in the EBIT margin, though to a lesser degree. Starting at 25.69% in April 2022, it decreased to 22.19% by December 2022, before gradually increasing to 27.34% by December 2025. The correlation with the EBIT margin indicates that changes in operational profitability are a primary driver of net income. A notable increase is observed from March 2024 (23.00%) to June 2025 (27.34%), suggesting improved efficiency or cost control in the latter period. The margin remained stable at 27.34% for the final two quarters.

Overall, the analysis indicates a period of initial decline in profitability followed by a recovery and stabilization. The consistent tax and interest burdens suggest these factors were not major contributors to the observed fluctuations. The primary driver of changes in net profit margin appears to be the EBIT margin, highlighting the importance of operational performance and cost management.