Decomposing ROE involves expressing net income divided by shareholders’ equity as the product of component ratios.
Two-Component Disaggregation of ROE
Based on: 10-K (reporting date: 2023-12-31), 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).
The return on equity exhibited significant volatility between 2019 and 2023, characterized by a sharp peak in 2021 followed by a consistent decline. Analysis of the two-component DuPont disaggregation reveals that these fluctuations were driven primarily by changes in asset efficiency rather than shifts in the capital structure.
- Return on Assets (ROA)
- Asset profitability demonstrated a volatile trajectory, decreasing from 3.32% in 2019 to 1.66% in 2020 before reaching a period high of 6.32% in 2021. A subsequent downward trend was observed over the following two years, with the ratio falling to 4.46% in 2022 and further declining to 2.04% by the end of 2023.
- Financial Leverage
- The financial leverage ratio maintained a steady and incremental upward trend throughout the analysis period. Starting at 2.24 in 2019, the ratio rose consistently each year to reach 2.47 by December 31, 2023. This indicates a gradual increase in the use of debt to finance assets, providing a constant multiplying effect on the underlying return on assets.
- Return on Equity (ROE) Interaction
- The return on equity closely mirrored the movement of the return on assets, peaking at 15.45% in 2021 and contracting to 5.03% in 2023. While the increasing financial leverage acted as a positive catalyst for equity returns, it was unable to counteract the diminishing asset profitability observed after 2021, leading to a significant overall reduction in ROE by the conclusion of the period.
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
Based on: 10-K (reporting date: 2023-12-31), 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).
The Return on Equity (ROE) exhibited significant volatility between 2019 and 2023, characterized by a sharp decline in 2020, a peak in 2021, and a subsequent downward trend reaching 5.03% by the end of 2023. This fluctuation is primarily driven by the volatility of the net profit margin, as asset turnover and financial leverage remained relatively more stable.
- Net Profit Margin
- Profitability experienced substantial swings, falling from 8.35% in 2019 to 4.53% in 2020, before surging to a five-year high of 13.54% in 2021. Following this peak, a consistent contraction occurred, with the margin ending at 4.62% in 2023. The strong correlation between net profit margin and ROE suggests that bottom-line efficiency is the dominant variable affecting shareholder returns.
- Asset Turnover
- Asset utilization remained moderately stable, fluctuating within a narrow range between 0.37 and 0.48. After a slight decrease in 2020, the ratio improved steadily to peak at 0.48 in 2022 before receding to 0.44 in 2023. While this component contributed positively to the ROE recovery in 2021 and 2022, its impact was secondary to profitability changes.
- Financial Leverage
- A consistent upward trend is observed in financial leverage, which rose steadily from 2.24 in 2019 to 2.47 in 2023. This incremental increase indicates a growing reliance on debt to finance assets. While increasing leverage typically amplifies ROE, this effect was insufficient to offset the significant compression in net profit margins observed in 2023.
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
Based on: 10-K (reporting date: 2023-12-31), 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).
Return on Equity (ROE) exhibited significant volatility between 2019 and 2023, characterized by a sharp peak in 2021 at 15.45% followed by a substantial decline to 5.03% by the end of 2023. The five-component disaggregation reveals that this volatility was primarily driven by fluctuations in operating profitability and interest burdens, while financial leverage provided a consistent but insufficient upward pressure on returns.
- Operating Profitability (EBIT Margin)
- The EBIT margin served as the primary driver of ROE variance. A notable contraction occurred in 2020 (7.95%), followed by a significant surge to a period high of 19.15% in 2021. However, a steady downward trend followed, with the margin eroding to 8.56% by 2023, indicating a regression in operational efficiency or an increase in operating expenses relative to revenue.
- Asset Efficiency (Asset Turnover)
- Asset turnover showed a general improvement from 2020 (0.37) through 2022 (0.48), suggesting more effective utilization of the asset base to generate sales. This efficiency trend reversed slightly in 2023, falling to 0.44, which contributed to the overall decline in ROE.
- Financial Leverage
- A consistent linear increase in financial leverage is observed throughout the analyzed period, rising from 2.24 in 2019 to 2.47 in 2023. This indicates a strategic increase in the use of debt to finance assets, which theoretically amplifies ROE, although this effect was overshadowed by the decline in operating margins in the final year.
- Interest and Tax Burdens
- The tax burden remained relatively stable, fluctuating within a narrow range between 0.76 and 0.82. In contrast, the interest burden displayed instability, with notable dips in 2020 and 2023 to 0.69. These declines suggest that interest expenses consumed a larger portion of operating income in those years, further weighing down the net return to shareholders.
In summary, the deterioration of ROE in 2023 is the result of a convergence of declining EBIT margins, a reduction in asset turnover, and a heightened interest burden, which collectively offset the marginal gains achieved through increased financial leverage.
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
Based on: 10-K (reporting date: 2023-12-31), 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).
The Return on Assets (ROA) exhibited significant volatility between 2019 and 2023, characterized by a notable peak in 2021 followed by a steady decline. The fluctuations in ROA are primarily driven by instability in profit margins rather than changes in asset utilization efficiency.
- Net Profit Margin
- A highly volatile trend is observed in the net profit margin, which fluctuated from 8.35% in 2019 to a low of 4.53% in 2020. A substantial recovery occurred in 2021, reaching a five-year peak of 13.54%, before declining sharply to 9.27% in 2022 and further eroding to 4.62% by the end of 2023. This indicates a sensitivity in bottom-line profitability over the observed period.
- Asset Turnover
- Asset turnover remained relatively stable compared to profitability metrics, ranging between a low of 0.37 in 2020 and a peak of 0.48 in 2022. An upward trend in asset efficiency was evident between 2020 and 2022, suggesting an improved ability to generate revenue from the asset base. However, a slight contraction to 0.44 occurred in 2023.
- ROA Disaggregation Analysis
- The two-component disaggregation reveals that the ROA peak of 6.32% in 2021 was a result of the simultaneous optimization of both profit margins and asset turnover. Conversely, the decline in ROA to 2.04% in 2023 was almost exclusively driven by the compression of the net profit margin, as asset turnover remained significantly higher than 2019 and 2020 levels. The data suggests that operational profitability is the primary determinant of overall asset return for the entity.
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
Based on: 10-K (reporting date: 2023-12-31), 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).
The Return on Assets (ROA) exhibited significant volatility between 2019 and 2023, characterized by a sharp decline in 2020, a peak in 2021, and a subsequent downward trend. The analysis of the four-component DuPont disaggregation reveals that operational profitability was the primary driver of these fluctuations, while asset efficiency provided a secondary, more stable influence.
- Return on Assets (ROA)
- ROA fluctuated from 3.32% in 2019 to a low of 1.66% in 2020, followed by a peak of 6.32% in 2021. A steady decline occurred thereafter, with the ratio ending at 2.04% in 2023, indicating a reduction in the company's overall ability to generate earnings from its total asset base compared to the 2021 peak.
- Operating Performance (EBIT Margin)
- The EBIT Margin demonstrated the highest degree of volatility among the components, acting as the lead indicator for ROA changes. After a drop to 7.95% in 2020, the margin surged to 19.15% in 2021, representing the strongest operational performance in the period. However, this trend reversed over the following two years, falling to 14.23% in 2022 and further contracting to 8.56% by 2023.
- Asset Utilization (Asset Turnover)
- Asset turnover showed a general trend of improvement from 2019 to 2022, rising from 0.40 to 0.48. This indicates a period of increasing efficiency in utilizing assets to generate revenue. This upward trajectory peaked in 2022 before experiencing a slight contraction to 0.44 in 2023.
- Tax and Interest Burdens
- The tax burden remained relatively stable, oscillating within a narrow range between 0.76 and 0.82, suggesting that changes in tax efficiency had a minimal impact on the variance of ROA. In contrast, the interest burden showed more pronounced fluctuations; ratios of 0.69 in both 2020 and 2023 indicate periods where interest expenses exerted a greater negative pressure on net income relative to operating profit.
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
Based on: 10-K (reporting date: 2023-12-31), 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).
The net profit margin exhibited significant volatility over the analyzed five-year period, characterized by a sharp contraction in 2020, a peak in 2021, and a subsequent downward trend concluding in 2023. An analysis of the disaggregated components reveals that fluctuations in operating efficiency were the primary drivers of this volatility, while financing costs provided intermittent downward pressure.
- EBIT Margin
- Operational profitability served as the dominant factor influencing the net profit margin. The EBIT margin reached a period high of 19.15% in 2021, contributing to the peak net profit margin of 13.54% in the same year. However, this was preceded by a dip to 7.95% in 2020 and followed by a decline to 8.56% by the end of 2023, indicating significant instability in core operating earnings relative to revenue.
- Interest Burden
- The interest burden ratio indicates periodic increases in the impact of financing costs on profitability. A notable decline in the ratio to 0.69 occurred in both 2020 and 2023, suggesting that interest expenses consumed a larger proportion of operating income during these years. This compression compounded the effect of lower EBIT margins, further eroding the final net profit margin.
- Tax Burden
- The tax burden remained the most stable component of the DuPont disaggregation. The ratio fluctuated within a narrow range from a low of 0.76 in 2022 to a high of 0.82 in 2020. Because these variations were marginal, the effective tax rate did not significantly contribute to the overall volatility of the net profit margin.
In summary, the decline in net profit margin to 4.62% by December 31, 2023, is the result of a simultaneous contraction in operating margins and an increase in the relative burden of interest expenses. The lack of significant variance in the tax burden confirms that the margin compression is rooted in operational and financial leverage rather than fiscal 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?