Stock Analysis on Net

Danaher Corp. (NYSE:DHR)

$24.99

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

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 American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Two-Component Disaggregation of ROE

Danaher Corp., decomposition of ROE

Microsoft Excel
ROE = ROA × Financial Leverage
Dec 31, 2025 = ×
Dec 31, 2024 = ×
Dec 31, 2023 = ×
Dec 31, 2022 = ×
Dec 31, 2021 = ×

Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).


The period under review demonstrates a declining trend in profitability as measured by Return on Equity (ROE). This decline appears to be driven by a decreasing Return on Assets (ROA), partially offset by changes in Financial Leverage.

Return on Equity (ROE)
ROE peaked in 2022 at 14.39% before experiencing a consistent decline through 2025, reaching 6.88%. This represents a substantial decrease in the return generated for shareholders over the observed period.
Return on Assets (ROA)
ROA exhibited an initial increase from 7.73% in 2021 to 8.55% in 2022. However, it then entered a clear downward trend, falling to 4.33% by 2025. This suggests a diminishing ability to generate earnings from the company’s asset base.
Financial Leverage
Financial Leverage decreased from 1.84 in 2021 to 1.58 in 2023, then stabilized around 1.57-1.59 for 2024 and 2025. While the decrease in leverage initially contributed to the decline in ROE (given the ROA decline), the stabilization suggests it is no longer a primary driver of the overall ROE trend. The company is utilizing less debt relative to equity.

The observed decline in ROE is primarily attributable to the decreasing ROA. The relatively stable Financial Leverage in the later years indicates that changes in capital structure are not the main cause of the diminishing returns. The company’s efficiency in utilizing its assets to generate profit has decreased significantly over the period.


Three-Component Disaggregation of ROE

Danaher Corp., decomposition of ROE

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Dec 31, 2025 = × ×
Dec 31, 2024 = × ×
Dec 31, 2023 = × ×
Dec 31, 2022 = × ×
Dec 31, 2021 = × ×

Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).


The period under review demonstrates a declining trend in overall Return on Equity (ROE). This decline appears to be driven by offsetting movements in the components of the DuPont analysis – Net Profit Margin, Asset Turnover, and Financial Leverage. A detailed examination of each component reveals specific patterns contributing to the observed ROE trajectory.

Net Profit Margin
The Net Profit Margin initially increased from 21.84% in 2021 to 22.91% in 2022, before exhibiting a consistent decline over the subsequent years, reaching 14.71% in 2025. This represents a substantial decrease in profitability from earnings relative to revenue. The most significant drop occurred between 2022 and 2023, and the downward trend continued, albeit at a slower pace, through 2025.
Asset Turnover
Asset Turnover showed a modest increase from 0.35 in 2021 to 0.37 in 2022. However, it then decreased significantly to 0.28 in 2023, before partially recovering to 0.31 in 2024 and settling at 0.29 in 2025. This indicates a decreasing efficiency in generating revenue from assets, followed by a limited improvement, but ultimately remaining below the levels observed in the earlier years of the period.
Financial Leverage
Financial Leverage experienced a decrease from 1.84 in 2021 to 1.68 in 2022, and continued to decline to 1.58 in 2023. It then stabilized around 1.57-1.59 for 2024 and 2025. This suggests a reduction in the use of debt financing relative to equity, which, while potentially reducing financial risk, also diminishes the potential for amplified returns.

The initial increase in ROE from 2021 to 2022 was likely supported by improvements in both Net Profit Margin and Asset Turnover. However, the subsequent decline in ROE is primarily attributable to the substantial decreases in Net Profit Margin and Asset Turnover, despite the stabilizing effect of Financial Leverage. The decreasing profitability and efficiency in asset utilization have outweighed the impact of the leverage ratio, resulting in a consistent downward trend in overall Return on Equity.

The interplay between these three components suggests a shift in the company’s operational and financial characteristics. Further investigation into the underlying drivers of the declining Net Profit Margin and Asset Turnover would be necessary to fully understand the reasons for the observed performance.


Five-Component Disaggregation of ROE

Danaher Corp., decomposition of ROE

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Dec 31, 2025 = × × × ×
Dec 31, 2024 = × × × ×
Dec 31, 2023 = × × × ×
Dec 31, 2022 = × × × ×
Dec 31, 2021 = × × × ×

Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).


The five-component DuPont analysis reveals a declining trend in Return on Equity (ROE) over the observed period. This decline is attributable to shifts in profitability, efficiency, and financial leverage, partially offset by consistent tax and interest management. A detailed examination of each component provides further insight into these dynamics.

Return on Equity (ROE)
ROE experienced a decrease from 14.24% in 2021 to 6.88% in 2025. This represents a substantial contraction in the return generated for shareholders, signaling a weakening in overall financial performance. The most significant drop occurred between 2022 and 2023, and the decline continued, albeit at a slower pace, through 2025.
EBIT Margin
The EBIT Margin demonstrates a consistent downward trend, decreasing from 26.90% in 2021 to 18.37% in 2025. This indicates a diminishing ability to generate operating profit from each dollar of revenue. The largest decrease in EBIT Margin occurred between 2023 and 2024, suggesting a potential shift in cost structure or pricing power during that period.
Asset Turnover
Asset Turnover fluctuated over the period. It increased from 0.35 in 2021 to 0.37 in 2022, then decreased to 0.28 in 2023, followed by a slight recovery to 0.29 in 2025. This suggests a varying efficiency in utilizing assets to generate revenue. The dip in 2023 coincides with the initial significant decline in ROE, indicating a potential correlation between asset utilization and overall profitability.
Financial Leverage
Financial Leverage, measured as total assets to equity, decreased from 1.84 in 2021 to 1.59 in 2025. While a lower leverage ratio generally indicates reduced financial risk, in this case, it contributed to the decline in ROE as the company utilized less debt to amplify returns. The reduction in leverage was most pronounced between 2021 and 2023.
Tax Burden & Interest Burden
Both the Tax Burden and Interest Burden remained relatively stable throughout the period, fluctuating within a narrow range. The Tax Burden ranged from 0.84 to 0.87, while the Interest Burden ranged from 0.94 to 0.98. This indicates consistent management of tax obligations and interest expenses, and these factors did not significantly contribute to the observed changes in ROE.

In summary, the decline in ROE is primarily driven by decreasing profitability, as evidenced by the falling EBIT Margin, and a reduction in asset utilization. The decrease in financial leverage partially offset these negative trends, but was insufficient to maintain ROE at its initial levels. The consistent tax and interest burdens suggest these areas were not primary drivers of the observed performance changes.


Two-Component Disaggregation of ROA

Danaher Corp., decomposition of ROA

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Dec 31, 2025 = ×
Dec 31, 2024 = ×
Dec 31, 2023 = ×
Dec 31, 2022 = ×
Dec 31, 2021 = ×

Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).


The financial performance, as indicated by the presented metrics, reveals a shifting trend in profitability and efficiency over the five-year period. Return on Assets (ROA) experienced a decline, driven by changes in both Net Profit Margin and Asset Turnover.

Net Profit Margin
The Net Profit Margin demonstrated initial growth, increasing from 21.84% in 2021 to 22.91% in 2022. However, subsequent years witnessed a consistent downward trend, falling to 19.94% in 2023, 16.33% in 2024, and further to 14.71% in 2025. This suggests increasing pressure on profitability, potentially due to rising costs or declining pricing power.
Asset Turnover
Asset Turnover exhibited a slight increase from 0.35 in 2021 to 0.37 in 2022, indicating improved efficiency in utilizing assets to generate sales. A notable decrease followed in 2023, with the ratio dropping to 0.28. While a partial recovery to 0.31 occurred in 2024, the ratio declined again to 0.29 in 2025. This suggests a weakening ability to generate sales from its asset base.
Return on Assets (ROA)
ROA peaked at 8.55% in 2022, reflecting the combined positive effects of the improved Net Profit Margin and Asset Turnover. However, the ROA subsequently decreased each year, reaching 5.64% in 2023, 5.03% in 2024, and 4.33% in 2025. This decline directly correlates with the observed trends in both the Net Profit Margin and Asset Turnover, indicating that the diminishing profitability and asset utilization are key drivers of the overall reduction in ROA.

The consistent decline in ROA, despite a brief improvement in Asset Turnover in 2022, warrants further investigation. The decreasing Net Profit Margin appears to be the more significant contributor to the overall decline in ROA, although the weakening Asset Turnover also plays a role. Continued monitoring of these metrics is recommended to understand the underlying causes and potential impacts on long-term financial performance.


Four-Component Disaggregation of ROA

Danaher Corp., decomposition of ROA

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Dec 31, 2025 = × × ×
Dec 31, 2024 = × × ×
Dec 31, 2023 = × × ×
Dec 31, 2022 = × × ×
Dec 31, 2021 = × × ×

Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).


The period under review demonstrates a shifting performance profile. Return on Assets (ROA) experienced an initial increase followed by a consistent decline. This trend is attributable to changes in the constituent components of ROA, specifically the EBIT Margin and Asset Turnover, partially offset by the Tax and Interest Burdens.

Return on Assets (ROA)
ROA increased from 7.73% in 2021 to 8.55% in 2022, representing the peak value within the observed timeframe. Subsequently, ROA decreased consistently, falling to 5.64% in 2023, 5.03% in 2024, and further to 4.33% in 2025. This indicates a diminishing ability to generate profit from its asset base.
EBIT Margin
The EBIT Margin initially showed a slight increase from 26.90% in 2021 to 27.02% in 2022. However, a pronounced downward trend followed, with the margin decreasing to 24.58% in 2023, 20.62% in 2024, and 18.37% in 2025. This decline in profitability is a primary driver of the overall ROA decrease.
Asset Turnover
Asset Turnover exhibited an initial improvement, rising from 0.35 in 2021 to 0.37 in 2022. This was followed by a decrease to 0.28 in 2023, a slight recovery to 0.31 in 2024, and a further decline to 0.29 in 2025. The decreasing asset turnover suggests a reduced efficiency in utilizing assets to generate sales, contributing to the ROA decline.
Tax Burden
The Tax Burden remained relatively stable throughout the period, fluctuating between 0.84 and 0.87. The consistency of this ratio suggests that changes in tax rates did not significantly impact overall profitability during the observed timeframe.
Interest Burden
The Interest Burden also demonstrated relative stability, decreasing slightly from 0.97 in 2021 to 0.94 in 2024 and remaining at 0.94 in 2025. This indicates a consistent ability to cover interest expenses, and the minor fluctuations did not materially affect ROA.

In summary, the decline in ROA is primarily attributable to the decreasing EBIT Margin and, to a lesser extent, the fluctuating Asset Turnover. The Tax and Interest Burdens remained relatively constant and did not contribute significantly to the observed trends.


Disaggregation of Net Profit Margin

Danaher Corp., decomposition of net profit margin ratio

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Dec 31, 2025 = × ×
Dec 31, 2024 = × ×
Dec 31, 2023 = × ×
Dec 31, 2022 = × ×
Dec 31, 2021 = × ×

Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).


An examination of the financial metrics reveals evolving profitability dynamics over the five-year period. The net profit margin demonstrates a general decline, while the underlying components – EBIT margin, tax burden, and interest burden – exhibit individual trends that contribute to this overall pattern.

Net Profit Margin
The net profit margin experienced an initial increase from 21.84% in 2021 to 22.91% in 2022. However, subsequent years show a consistent downward trend, decreasing to 19.94% in 2023, 16.33% in 2024, and further to 14.71% in 2025. This indicates a diminishing ability to convert revenue into profit after accounting for all expenses, including taxes and interest.
EBIT Margin
The EBIT margin, a key driver of profitability, initially rose slightly from 26.90% in 2021 to 27.02% in 2022. A more pronounced decline then commenced, falling to 24.58% in 2023, 20.62% in 2024, and 18.37% in 2025. This suggests weakening operational profitability before considering the impact of financing costs and taxes. The decreasing EBIT margin is a primary contributor to the declining net profit margin.
Tax Burden
The tax burden remained relatively stable throughout the period, fluctuating between 0.84 and 0.87. A slight increase was observed from 2021 to 2022, followed by a return towards the initial level and stabilization around 0.85. This indicates that changes in the effective tax rate have not been a significant factor in the overall net profit margin trend.
Interest Burden
The interest burden exhibited a minor increase from 0.97 in 2021 to 0.98 in 2022, then decreased to 0.95 in 2023 and remained stable at 0.94 for 2024 and 2025. While a slight positive influence on net profit margin in later years compared to 2022, the impact of changes in the interest burden appears limited relative to the more substantial decline in the EBIT margin.

In summary, the primary driver of the declining net profit margin appears to be the decreasing EBIT margin. The tax and interest burdens have remained relatively stable, suggesting that operational performance is the key area of concern. Further investigation into the factors contributing to the declining EBIT margin would be warranted.