AI Tokens
Stock Analysis on Net

Colgate-Palmolive Co. (NYSE:CL)

This company has been moved to the archive! The financial data has not been updated since July 28, 2023.

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

Microsoft Excel

Two-Component Disaggregation of ROE

Colgate-Palmolive Co., decomposition of ROE

Microsoft Excel
ROE = ROA × Financial Leverage
Dec 31, 2022 445.14% = 11.35% × 39.23
Dec 31, 2021 355.67% = 14.40% × 24.70
Dec 31, 2020 362.72% = 16.93% × 21.43
Dec 31, 2019 2,023.08% = 15.74% × 128.50
Dec 31, 2018 — = 19.74% × —

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).


An analysis of the two-component DuPont disaggregation reveals a significant divergence between operational asset efficiency and the impact of the financial structure on shareholder returns.

Return on Assets (ROA)
A general downward trajectory in ROA is observed over the analyzed period. Starting at 19.74% in 2018, the ratio declined to 11.35% by 2022. Although a marginal recovery was noted in 2020 at 16.93%, the overall trend indicates a decrease in the efficiency with which total assets are utilized to generate earnings.
Financial Leverage
The financial leverage ratio exhibited extreme volatility. An exceptionally high value of 128.50 was recorded in 2019, followed by a precipitous drop to 21.43 in 2020. In the subsequent two years, a gradual upward trend emerged, with the ratio increasing to 24.70 in 2021 and 39.23 in 2022. This suggests a major restructuring of the balance sheet between 2019 and 2020.
Return on Equity (ROE)
ROE values remained consistently high, though they were heavily influenced by leverage rather than operational performance. The peak ROE of 2,023.08% in 2019 was a direct result of the extreme financial leverage present in that year. While ROE normalized to 362.72% in 2020 and 355.67% in 2021, it rose again to 445.14% in 2022, tracking the increase in financial leverage despite the continued decline in ROA.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


Three-Component Disaggregation of ROE

Colgate-Palmolive Co., decomposition of ROE

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Dec 31, 2022 445.14% = 9.93% × 1.14 × 39.23
Dec 31, 2021 355.67% = 12.43% × 1.16 × 24.70
Dec 31, 2020 362.72% = 16.36% × 1.03 × 21.43
Dec 31, 2019 2,023.08% = 15.08% × 1.04 × 128.50
Dec 31, 2018 — = 15.44% × 1.28 × —

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).


The Return on Equity (ROE) exhibits extreme volatility and exceptionally high values over the analyzed period, primarily driven by fluctuations in financial leverage rather than operational performance. While the ROE reached a peak of 2,023.08% in 2019, it stabilized at a significantly lower, yet still elevated, level between 355.67% and 445.14% from 2020 to 2022.

Net Profit Margin
A contraction in profitability is observed in the latter part of the period. After maintaining a range between 15.08% and 16.36% from 2018 to 2020, the margin declined sharply to 12.43% in 2021 and further to 9.93% by 2022. This downward trend indicates a reduction in the percentage of revenue retained as net income.
Asset Turnover
Operational efficiency experienced an initial decline from 1.28 in 2018 to a low of 1.03 in 2020. A partial recovery followed, with the ratio increasing to 1.16 in 2021 and ending at 1.14 in 2022. The relative stability of this ratio suggests that the company's ability to generate sales from its asset base remained consistent despite fluctuations in other performance metrics.
Financial Leverage
The leverage ratio demonstrates significant instability, acting as the primary driver of ROE. An extreme outlier is noted in 2019 at 128.50, followed by a precipitous drop to 21.43 in 2020. From 2020 onward, a steady upward trend is observed, with leverage increasing to 39.23 by 2022, indicating an increasing reliance on debt or a reduction in shareholder equity.

The synthesis of these components reveals a divergence between operational profitability and equity returns. The increase in ROE from 355.67% in 2021 to 445.14% in 2022 occurred despite the net profit margin falling to its lowest point in the recorded period. This confirms that the expansion of equity returns is being fueled by increased financial leverage rather than improvements in profit margins or asset utilization.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


Five-Component Disaggregation of ROE

Colgate-Palmolive Co., decomposition of ROE

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Dec 31, 2022 445.14% = 0.72 × 0.94 × 14.72% × 1.14 × 39.23
Dec 31, 2021 355.67% = 0.74 × 0.96 × 17.40% × 1.16 × 24.70
Dec 31, 2020 362.72% = 0.77 × 0.95 × 22.25% × 1.03 × 21.43
Dec 31, 2019 2,023.08% = 0.75 × 0.94 × 21.24% × 1.04 × 128.50
Dec 31, 2018 — = 0.73 × 0.94 × 22.51% × 1.28 × —

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).


The analysis of the return on equity (ROE) reveals a period of significant volatility, primarily driven by extreme fluctuations in financial leverage rather than operational performance. While ROE reached an exceptional peak in 2019, it experienced a sharp contraction in 2020 and remained at elevated but lower levels through 2022. The overall trajectory suggests that the company's equity return is highly sensitive to changes in its capital structure.

Operational Profitability and Efficiency
A clear downward trend is observed in the EBIT margin, which declined from 22.51% in 2018 to 14.72% by 2022. This compression indicates a reduction in operating profitability relative to revenue. Asset turnover showed an initial decline between 2018 and 2020, falling from 1.28 to 1.03, followed by a partial recovery to 1.14 in 2022, suggesting moderate fluctuations in how effectively assets are utilized to generate sales.
Financial Leverage and Capital Structure
Financial leverage is the most volatile component of the ROE disaggregation. A massive spike occurred in 2019 with a ratio of 128.50, which directly corresponded with the peak ROE of 2,023.08%. This was followed by a drastic correction to 21.43 in 2020. From 2020 to 2022, leverage showed a steady increase, rising to 39.23, which contributed to the subsequent rise in ROE to 445.14%.
Tax and Interest Burdens
The interest burden remained remarkably stable throughout the period, oscillating narrowly between 0.94 and 0.96, indicating a consistent relationship between operating income and interest expenses. The tax burden exhibited slight variability, peaking at 0.77 in 2020 before trending downward to 0.72 in 2022, reflecting minor shifts in the effective tax rate impact on net income.

In summary, the dramatic shifts in ROE are not a result of improved operational efficiency or profitability, as both EBIT margins and asset turnover have trended lower or remained stagnant. Instead, the movements in ROE are almost exclusively attributable to aggressive changes in financial leverage, which has amplified the impact of the remaining profitability components.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


Two-Component Disaggregation of ROA

Colgate-Palmolive Co., decomposition of ROA

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Dec 31, 2022 11.35% = 9.93% × 1.14
Dec 31, 2021 14.40% = 12.43% × 1.16
Dec 31, 2020 16.93% = 16.36% × 1.03
Dec 31, 2019 15.74% = 15.08% × 1.04
Dec 31, 2018 19.74% = 15.44% × 1.28

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).


The Return on Assets (ROA) for the period between 2018 and 2022 exhibits a general downward trajectory, decreasing from 19.74% to 11.35%. While a brief recovery was observed in 2020, the overall trend indicates a reduction in the efficiency with which assets are utilized to generate earnings.

Net Profit Margin
A significant decline in profitability is observed, particularly after 2020. The margin remained relatively stable between 2018 and 2020, peaking at 16.36% in 2020. However, a sharp contraction followed, with the margin falling to 12.43% in 2021 and further dropping to 9.93% by 2022. This trend indicates a substantial compression in net earnings relative to revenue.
Asset Turnover
Asset utilization experienced volatility during the analyzed period. After a high of 1.28 in 2018, the ratio dropped sharply to 1.04 in 2019 and remained stagnant at 1.03 in 2020. A partial recovery occurred in 2021, reaching 1.16, before stabilizing at 1.14 in 2022. Although the turnover ratio recovered partially from its 2020 low, it remained below the 2018 baseline.
Two-Component Interaction
The deterioration of the ROA is primarily driven by the erosion of the Net Profit Margin. While Asset Turnover showed signs of stabilization and slight recovery toward the end of the period, these gains were insufficient to offset the steep decline in profit margins. Consequently, the overall return on assets was pulled downward by the reduction in operational profitability rather than a failure in asset productivity.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


Four-Component Disaggregation of ROA

Colgate-Palmolive Co., decomposition of ROA

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Dec 31, 2022 11.35% = 0.72 × 0.94 × 14.72% × 1.14
Dec 31, 2021 14.40% = 0.74 × 0.96 × 17.40% × 1.16
Dec 31, 2020 16.93% = 0.77 × 0.95 × 22.25% × 1.03
Dec 31, 2019 15.74% = 0.75 × 0.94 × 21.24% × 1.04
Dec 31, 2018 19.74% = 0.73 × 0.94 × 22.51% × 1.28

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).


Return on Assets (ROA) exhibited a general downward trajectory over the five-year period, declining from 19.74% in 2018 to 11.35% in 2022. Although a brief recovery occurred in 2020, the overall trend indicates a significant reduction in the company's ability to generate net income from its asset base.

Operational Profitability
The EBIT Margin is the primary driver of the decline in ROA. A substantial contraction is observed, with the margin falling from 22.51% in 2018 to 14.72% in 2022. The most acute decline occurred between 2020 and 2022, suggesting a deterioration in operating efficiency or an increase in operating expenses relative to revenue.
Asset Efficiency
Asset Turnover showed significant volatility, decreasing sharply from 1.28 in 2018 to 1.04 in 2019. While the ratio partially recovered to 1.14 by 2022, it remained consistently lower than the 2018 level, indicating a reduced efficiency in utilizing assets to generate sales over the analyzed period.
Tax and Interest Burdens
The Interest Burden remained nearly constant, fluctuating minimally between 0.94 and 0.96, which implies that interest expenses had a negligible impact on the variance of ROA. The Tax Burden also remained relatively stable, moving from 0.73 in 2018 to 0.72 in 2022, confirming that tax obligations were not a primary factor in the overall decline of profitability.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


Disaggregation of Net Profit Margin

Colgate-Palmolive Co., decomposition of net profit margin ratio

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Dec 31, 2022 9.93% = 0.72 × 0.94 × 14.72%
Dec 31, 2021 12.43% = 0.74 × 0.96 × 17.40%
Dec 31, 2020 16.36% = 0.77 × 0.95 × 22.25%
Dec 31, 2019 15.08% = 0.75 × 0.94 × 21.24%
Dec 31, 2018 15.44% = 0.73 × 0.94 × 22.51%

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).


The analysis of the disaggregated net profit margin reveals a significant contraction in overall profitability between 2018 and 2022. The net profit margin experienced a period of relative stability and slight growth up to 2020, peaking at 16.36%, before undergoing a sharp decline to 9.93% by the end of 2022.

EBIT Margin
The primary driver of the decline in net profitability is the operational performance. The EBIT margin remained robust between 2018 and 2020, fluctuating between 21.24% and 22.51%. However, a substantial downward trend emerged in 2021, with the margin dropping to 17.40% and continuing to fall to 14.72% in 2022. This suggests that increasing operating expenses or decreasing pricing power significantly eroded the operating profit before interest and taxes.
Interest Burden
The interest burden remained remarkably stable throughout the five-year period, maintaining a tight range between 0.94 and 0.96. This stability indicates that the cost of debt servicing relative to operating income did not contribute to the volatility of the net profit margin.
Tax Burden
The tax burden showed minimal fluctuation, moving from 0.73 in 2018 to 0.72 in 2022. While there was a slight increase peaking at 0.77 in 2020, the overall impact of tax obligations remained consistent and did not act as a primary catalyst for the overall margin compression observed in the latter years.

In summary, the erosion of the net profit margin is almost exclusively attributable to the decline in the EBIT margin. Both the interest and tax burdens remained constant, confirming that the reduction in bottom-line profitability is rooted in operational inefficiencies or increased cost of goods sold rather than financial leverage or tax policy changes.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?