Stock Analysis on Net
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

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 Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check

Two-Component Disaggregation of ROE

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

Microsoft Excel
ROE = ROA × Financial Leverage
Jul 3, 2026 = ×
Apr 3, 2026 = ×
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-Q (reporting date: 2026-07-03), 10-Q (reporting date: 2026-04-03), 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 two-component DuPont disaggregation reveals a consistent Return on Equity (ROE) that remained largely stable, generally fluctuating between 39% and 43% from April 2022 through July 2026. A significant structural shift in the drivers of this equity return is observable, characterized by an inverse relationship between asset productivity and financial gearing during the latter half of the period.

Return on Assets (ROA)
A sustained upward trend in asset efficiency emerged beginning in early 2025. While ROA remained relatively stagnant between 9.80% and 11.04% from April 2022 to December 2024, it entered a period of consistent growth starting in March 2025. This metric rose from 10.60% in December 2024 to a peak of 13.27% by July 2026, indicating an improvement in the company's ability to generate earnings from its total asset base.
Financial Leverage
Financial leverage exhibited a period of stability followed by a marked decline. Between April 2022 and December 2024, the leverage ratio fluctuated within a narrow band, peaking at 4.05. However, starting in March 2025, a steady deleveraging process is observed. The ratio decreased progressively from 3.88 in December 2024 to 2.99 by July 2026, reflecting a reduction in the reliance on debt to finance assets.
Return on Equity (ROE) Synthesis
The stability of the ROE is the result of a balanced offset between the increasing ROA and the decreasing financial leverage. In the initial phase (2022–2024), ROE was supported by higher leverage ratios. In the subsequent phase (2025–2026), the erosion of the leverage multiplier was neutralized by the expansion of the ROA. This suggests a transition toward a more organic and less risky driver of shareholder returns, as the increase in operational efficiency compensated for the reduction in financial risk.

Three-Component Disaggregation of ROE

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

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Jul 3, 2026 = × ×
Apr 3, 2026 = × ×
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-Q (reporting date: 2026-07-03), 10-Q (reporting date: 2026-04-03), 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).


Return on Equity (ROE) remains relatively stable throughout the analyzed period, fluctuating within a narrow range between 39.13% and 43.52%. This stability is the result of a dynamic offset between increasing operational profitability and a strategic reduction in financial leverage, while asset efficiency remains constant.

Net Profit Margin
A fluctuating trend is observed in the first three years, with margins generally oscillating between 22% and 24% after an initial high of 25.69% in April 2022. However, a significant upward trajectory begins in March 2025, with the margin expanding consistently from 23.00% to a peak of 28.56% by July 2026. This indicates a substantial improvement in cost management or pricing power during the final quarters of the period.
Asset Turnover
The asset turnover ratio demonstrates remarkable stability, maintaining a tight range between 0.43 and 0.47. There are no significant trends or volatility in this metric, suggesting that the company's ability to generate revenue from its asset base has remained constant and is not a primary driver of changes in the overall ROE.
Financial Leverage
Financial leverage shows a period of relative stability and slight elevation between 2022 and 2024, peaking at 4.05. Starting in March 2025, a consistent and pronounced downward trend is evident, with the ratio declining to 2.99 by July 2026. This trend indicates a systematic reduction in the use of debt to finance assets, shifting the company toward a more conservative capital structure.
ROE Synthesis
The stability of the ROE is achieved through a balancing effect between the profit margin and financial leverage. While the reduction in leverage typically exerts downward pressure on ROE, this effect is neutralized by the simultaneous expansion of the net profit margin. Consequently, the company has successfully maintained high shareholder returns while reducing financial risk.

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
Jul 3, 2026 = × × × ×
Apr 3, 2026 = × × × ×
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-Q (reporting date: 2026-07-03), 10-Q (reporting date: 2026-04-03), 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).


Return on Equity (ROE) remained relatively stable throughout the analyzed period, fluctuating within a narrow band between 39.13% and 43.52%. While the overall return stayed consistent, a shift in the underlying drivers is evident, specifically a transition from reliance on financial leverage toward improved operational profitability in the later periods.

Operational Profitability (EBIT Margin)
The EBIT margin exhibited significant volatility with a notable U-shaped recovery. After an initial decline from 35.94% in April 2022 to a low of 29.16% by December 2022, the margin stabilized around 31% for several quarters. A sharp upward trend emerged in 2025, with the margin climbing to 37.32% by July 2026, indicating a substantial improvement in core operating efficiency and pricing power.
Financial Leverage
A distinct shift in capital structure is observed. Financial leverage remained elevated and relatively stable between 3.71 and 4.05 from April 2022 through December 2024. However, starting in early 2025, a consistent downward trend occurred, with leverage decreasing to 2.99 by July 2026. This indicates a strategic reduction in debt or an increase in equity relative to assets.
Asset Utilization (Asset Turnover)
Asset turnover remained remarkably stagnant, oscillating slightly between 0.43 and 0.47. The lack of significant variance suggests that the company's ability to generate revenue from its asset base remained constant, indicating that ROE fluctuations were not driven by changes in asset efficiency.
Tax and Interest Burdens
The tax burden remained stable, marginally improving from 0.79 to 0.84, suggesting a consistent effective tax rate. The interest burden showed a slight contraction from 0.91 to a low of 0.89 between 2022 and 2024, before recovering to 0.92 by mid-2026, reflecting a slight decrease in the impact of interest expenses on pre-tax profits.

The analysis reveals a compensatory relationship between operational margins and financial leverage. The decline in financial leverage, which typically exerts downward pressure on ROE, was effectively neutralized by the simultaneous expansion of the EBIT margin. This suggests a transition toward a more sustainable and less risky profile of equity returns, driven by operational performance rather than financial engineering.


Two-Component Disaggregation of ROA

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

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Jul 3, 2026 = ×
Apr 3, 2026 = ×
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-Q (reporting date: 2026-07-03), 10-Q (reporting date: 2026-04-03), 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 Return on Assets (ROA) demonstrates a period of relative stability followed by a significant upward trend, moving from 10.96% in April 2022 to a peak of 13.27% by July 2026. The overall trajectory suggests a cyclical pattern where initial declines in asset productivity were eventually offset by substantial gains in operational profitability during the 2025 and 2026 periods.

Net Profit Margin
Profitability margins experienced an initial contraction, falling from 25.69% in April 2022 to a low of 22.19% by December 2022. For the duration of 2023 and the first half of 2024, the margin remained largely range-bound between 22.45% and 23.92%. A distinct bullish trend emerged in June 2025, with the margin ascending steadily to reach 28.56% by July 2026, indicating a significant improvement in the conversion of revenue to bottom-line profit.
Asset Turnover
Asset efficiency remained remarkably consistent throughout the analyzed timeframe. The ratio fluctuated within a narrow band between 0.43 and 0.47, showing no significant long-term growth or decline. This stability indicates that the volume of sales generated per unit of asset remained constant, regardless of the fluctuations in overall profitability.
ROA Disaggregation Analysis
The variance in ROA is almost exclusively driven by changes in the Net Profit Margin rather than Asset Turnover. Because the asset turnover ratio remained stagnant, the expansion of ROA from 9.80% in September 2024 to 13.27% in July 2026 is directly attributable to the expansion of profit margins. The high degree of correlation between these two metrics confirms that the growth in return on assets was achieved through pricing power or cost optimization rather than through increased asset utilization.

Four-Component Disaggregation of ROA

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

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Jul 3, 2026 = × × ×
Apr 3, 2026 = × × ×
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-Q (reporting date: 2026-07-03), 10-Q (reporting date: 2026-04-03), 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 Return on Assets (ROA) exhibited a period of relative stability from April 2022 through December 2024, followed by a distinct upward trajectory in 2025 and 2026. While ROA fluctuated between a low of 9.80% and a high of 11.04% during the first three years, it climbed steadily to reach 13.27% by July 2026. This improvement in overall profitability is primarily attributable to expansions in operating margins rather than increases in asset efficiency.

EBIT Margin
The EBIT margin acted as the primary driver of ROA volatility. Following a decline from 35.94% in April 2022 to a trough of 29.16% in December 2022, the margin entered a period of consolidation, hovering around 31% for several quarters. A significant expansion phase began in March 2025, with margins rising consistently to peak at 37.32% by July 2026, which directly fueled the increase in ROA.
Asset Turnover
Asset utilization remained remarkably constant throughout the analyzed period. The ratio fluctuated within a narrow range between 0.43 and 0.47, suggesting that the growth in ROA was not driven by improved asset productivity or increased sales volume relative to the asset base, but was instead a result of improved profitability per unit of sale.
Interest Burden
The interest burden remained stable, indicating a consistent relationship between operating income and interest obligations. A slight compression was noted between September 2023 and December 2024, with the ratio dipping to 0.89, before returning to a level of 0.92 by July 2026.
Tax Burden
A gradual improvement in the tax burden is observed, rising from 0.79 in April 2022 to 0.84 by July 2026. This trend suggests a slight reduction in the effective tax rate relative to pre-tax income, providing a marginal positive contribution to the bottom-line return on assets.

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
Jul 3, 2026 = × ×
Apr 3, 2026 = × ×
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-Q (reporting date: 2026-07-03), 10-Q (reporting date: 2026-04-03), 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 net profit margin demonstrates a cyclical pattern characterized by a period of contraction followed by a sustained recovery and expansion. The overall trend indicates that the fluctuations in bottom-line profitability are primarily driven by changes in operating efficiency rather than financing costs or tax obligations.

EBIT Margin
Operating profitability experienced a sharp decline from 35.94% in April 2022 to a low of 29.16% by December 2022. Following a period of relative stability between 30% and 32% throughout 2023 and 2024, a significant upward trajectory began in June 2025, with the margin climbing consistently to reach 37.32% by July 2026. This expansion suggests a strong improvement in core operational efficiency and cost management during the latter half of the period.
Interest Burden
The interest burden remained remarkably stable, fluctuating within a narrow band between 0.89 and 0.94. A marginal decline was observed from early 2022 through early 2024, indicating a slight increase in interest expenses relative to operating income. However, this ratio recovered to 0.92 by July 2026, suggesting that debt service costs have not been a primary driver of volatility in net earnings.
Tax Burden
The tax burden ratio exhibited minimal variance, staying between 0.79 and 0.84. A gradual increase is noted toward the end of the period, peaking at 0.84 in July 2026. The consistency of this ratio implies that changes in the effective tax rate had a negligible impact on the overall fluctuations of the net profit margin.
Net Profit Margin
The net profit margin closely mirrors the movement of the EBIT margin. After falling from 25.69% in April 2022 to 22.19% in December 2022, the margin entered a phase of consolidation around 23% for several quarters. The subsequent recovery aligned with the operational gains observed in 2025, resulting in a peak margin of 28.56% by July 2026, representing a substantial increase over the 2022-2024 trough.