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
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: 2026-04-03), 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 Return on Equity (ROE) reveals a high degree of stability, consistently oscillating between approximately 39% and 43% throughout the observed period. This stability is the result of a dynamic counterbalancing effect between asset productivity and financial leverage, which is particularly evident in the final six quarters of the sequence.

Return on Assets (ROA)
ROA remained relatively range-bound between 9.80% and 11.04% from April 2022 through December 2024. However, a significant upward trend emerged starting in early 2025, with the ratio climbing steadily from 10.60% in March 2025 to a peak of 13.15% by April 2026. This trajectory indicates a substantial improvement in operational efficiency and the capacity to generate earnings from the asset base.
Financial Leverage
The financial leverage ratio exhibited moderate volatility between 3.71 and 4.05 for the majority of the period. A decisive deleveraging trend commenced after December 2024, where the ratio declined from 4.05 to 3.10 by April 2026. This downward movement suggests a strategic reduction in the use of debt or an increase in equity, thereby reducing the financial risk associated with the capital structure.
Return on Equity (ROE) Synthesis
Despite the divergent trends in ROA and Financial Leverage, the ROE remained remarkably consistent. In the final period spanning 2025 to 2026, the expansion in ROA almost perfectly offset the contraction in financial leverage. As a result, the ROE concluded the period at 40.74%, demonstrating that the growth in fundamental profitability effectively compensated for the reduced use of financial gearing to maintain shareholder returns.

Three-Component Disaggregation of ROE

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

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
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: 2026-04-03), 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 Equity (ROE) exhibits significant stability over the analyzed period, consistently fluctuating within a narrow band between 39.13% and 43.52%. While the overall ROE remains resilient, the underlying drivers contributing to this performance demonstrate a clear structural shift, moving from a reliance on financial leverage toward an increase in operational profitability.

Net Profit Margin
Profitability experienced a period of moderate compression between April 2022 and December 2024, with margins largely oscillating between 22% and 24%. However, a strong upward trajectory is observed starting in June 2025, with the margin climbing from 25.89% to a peak of 27.80% by April 2026. This indicates an improvement in cost management or pricing power toward the end of the period.
Asset Turnover
Asset utilization remains remarkably constant throughout the entire timeframe. The ratio fluctuates minimally between 0.43 and 0.47, suggesting that the company's ability to generate sales from its asset base is stable and not a primary driver of the volatility or growth in ROE.
Financial Leverage
Leverage acted as a primary support for ROE during the early stages of the period, peaking at 4.05. A distinct deleveraging trend emerges in mid-2025, where the ratio declines steadily from 3.65 in June 2025 to 3.10 by April 2026. This reduction in financial risk indicates a strategic shift toward a more conservative capital structure.

The synthesis of these components reveals a transition in the quality of the ROE. In the earlier periods, the ROE was maintained through higher financial leverage despite fluctuating margins. In the final year of the analysis, the company achieved a similar ROE profile by substituting financial risk with higher operational efficiency, as the increase in net profit margins effectively offset the decline in financial leverage.


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
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: 2026-04-03), 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 remarkably resilient throughout the analyzed period, fluctuating within a narrow band between 39.13% and 43.52%. While the overall return is stable, a structural shift is observable in the drivers of this performance, transitioning from a reliance on financial leverage to a dependence on operational profitability.

Operational Profitability and EBIT Margin
The EBIT margin exhibits significant volatility with a notable recovery trend. After a decline from 35.94% in early 2022 to a low of 29.16% by December 2022, the margin stabilized in the 31% range for several quarters. A substantial expansion occurs starting in June 2025, with the margin climbing to 36.78% by April 2026. This growth in operating profitability serves as the primary catalyst for maintaining ROE levels in the latter part of the period.
Financial Leverage and Capital Structure
A clear deleveraging trend is evident. Financial leverage peaked at 4.05 between mid-2022 and late 2024, indicating a high reliance on debt to amplify returns. However, from June 2024 onward, leverage declines steadily, reaching a period low of 3.10 by April 2026. The reduction in leverage would typically exert downward pressure on ROE, but this effect is neutralized by the simultaneous increase in the EBIT margin.
Asset Efficiency
Asset turnover remains consistent, oscillating slightly between 0.43 and 0.47. This stability suggests that the company's ability to generate revenue from its asset base has remained constant, indicating that the improvements in ROE are not derived from increased asset utilization or sales volume efficiency, but rather from margin expansion.
Tax and Interest Burdens
The tax burden remains stable, generally hovering between 0.81 and 0.84, suggesting a consistent effective tax rate. The interest burden shows a slight compression from 0.94 in 2022 to 0.89 in 2023-2024, before recovering to 0.91. These ratios indicate that while interest expenses had a marginal impact on net income during the middle of the period, they have since stabilized.

In summary, the analysis reveals a strategic pivot in the components of ROE. The company has successfully replaced financial risk (leverage) with operational efficiency (EBIT margin). The convergence of a decreasing leverage ratio and an increasing EBIT margin allows the company to sustain a high ROE while strengthening its balance sheet and reducing financial risk.


Two-Component Disaggregation of ROA

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

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
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: 2026-04-03), 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 followed by a notable upward trajectory toward the end of the analyzed timeframe. Between April 2022 and December 2024, ROA fluctuated within a narrow band, generally ranging between 9.80% and 11.04%. However, a sustained increase began in early 2025, culminating in a peak of 13.15% by April 2026. This growth is fundamentally attributed to improvements in profit margins rather than gains in asset utilization.

Net Profit Margin
The profit margin experienced a period of compression and volatility from April 2022 through 2024, dropping from an initial 25.69% to a low of 22.19% in December 2022, and remaining largely between 22% and 24% for several quarters. A significant reversal occurred starting in June 2025, where margins climbed steadily to reach 27.80% by April 2026. This suggests a strengthening of pricing power or an effective reduction in operating costs during the final stages of the period.
Asset Turnover
The asset turnover ratio remained remarkably consistent throughout the entire period, oscillating minimally between 0.43 and 0.47. The lack of significant variance indicates that the capacity to generate sales from the asset base remained constant, providing a stable operational baseline that did not contribute to the fluctuations in overall profitability.
ROA Driver Analysis
A disaggregation of the Return on Assets reveals that the Net Profit Margin acted as the sole primary catalyst for performance changes. Because the asset turnover remained stagnant, the expansion of ROA from 10.60% in December 2023 to 13.15% in April 2026 is almost entirely a function of the margin expansion observed during the same interval.

Four-Component Disaggregation of ROA

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

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
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: 2026-04-03), 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) exhibits a period of volatility followed by a sustained upward trajectory. After fluctuating between 10.13% and 11.04% throughout 2022 and 2023, and reaching a period low of 9.80% in September 2024, the ROA climbed steadily to reach its peak of 13.15% by April 2026.

EBIT Margin
The EBIT margin serves as the primary driver of ROA volatility and growth. A notable contraction occurred between April 2022 (35.94%) and December 2022 (29.16%), after which the margin stabilized in the 30% to 32% range for approximately two years. A significant expansion began in June 2025, with the margin rising to 35.50% and continuing an upward trend to close at 36.78% in April 2026, directly correlating with the improvement in overall ROA.
Asset Turnover
Asset utilization remains remarkably consistent across the entire observation period. The ratio fluctuates within a narrow band between 0.43 and 0.47. This stability indicates that the growth in returns is not derived from increased operational efficiency in asset deployment or higher sales volume relative to the asset base, but rather from profitability improvements.
Tax and Interest Burdens
The tax burden remains stable, oscillating slightly between 0.79 and 0.84, suggesting a consistent effective tax rate. The interest burden showed a slight decline from 0.94 in mid-2022 to 0.89 between March 2023 and December 2024, indicating a marginal increase in the impact of interest expenses relative to operating income. However, this ratio stabilized and slightly recovered to 0.91 by the end of the period.

The disaggregated analysis reveals that the expansion of the ROA in the latter half of the period is almost exclusively attributable to the recovery and expansion of the EBIT margin. The neutral trends in asset turnover and the relative stability of the tax and interest burdens suggest that the organization's improved return profile is a result of enhanced operating profitability rather than financial restructuring or increased asset efficiency.


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
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: 2026-04-03), 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 exhibited a U-shaped trajectory over the analyzed period, characterized by an initial decline, a period of relative stability, and a significant recovery in the final quarters. From a peak of 25.69% in April 2022, the margin compressed to a low of 22.19% by December 2022, subsequently oscillating between 22% and 24% through late 2024. A sharp upward trend began in June 2025, culminating in a period high of 27.80% by April 2026.

EBIT Margin
The EBIT margin served as the primary driver of fluctuations in overall profitability. It experienced a notable contraction from 35.94% in April 2022 to 29.16% by December 2022. For the majority of 2023 and 2024, the margin remained stagnant, fluctuating within a narrow band between 31.03% and 32.00%. A strong expansion phase occurred starting in March 2025, with the margin climbing steadily to 36.78% by April 2026, indicating improved operational efficiency or pricing power.
Interest Burden
The interest burden remained relatively stable, indicating a consistent relationship between operating profit and interest expenses. The ratio fluctuated minimally between a high of 0.94 in mid-2022 and a low of 0.89 between December 2023 and March 2024. This stability suggests that debt servicing costs did not significantly impact the volatility of the net profit margin during the period.
Tax Burden
The tax burden demonstrated the least volatility among the three components. The ratio maintained a tight range between 0.79 and 0.84, spending the majority of the period stabilized between 0.81 and 0.83. This consistency reflects a stable effective tax rate that exerted a constant proportional influence on the conversion of pre-tax income to net income.

The disaggregation reveals that the overall trend in net profit margin was almost exclusively dictated by operational performance (EBIT margin) rather than financing costs or tax fluctuations. The recovery in net profitability observed in 2025 and 2026 is directly attributable to the expansion of the EBIT margin, while the interest and tax burdens remained neutral factors.