Stock Analysis on Net

Danaher Corp. (NYSE:DHR)

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

Microsoft Excel

Two-Component Disaggregation of ROE

Danaher Corp., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = ROA × Financial Leverage
Sep 26, 2025 6.86% = 4.38% × 1.56
Jun 27, 2025 6.52% = 4.18% × 1.56
Mar 28, 2025 7.40% = 4.76% × 1.56
Dec 31, 2024 7.87% = 5.03% × 1.57
Sep 27, 2024 7.59% = 4.83% × 1.57
Jun 28, 2024 8.42% = 5.35% × 1.57
Mar 29, 2024 8.24% = 5.28% × 1.56
Dec 31, 2023 8.91% = 5.64% × 1.58
Sep 29, 2023 11.29% = 6.74% × 1.67
Jun 30, 2023 12.30% = 7.49% × 1.64
Mar 31, 2023 13.47% = 8.15% × 1.65
Dec 31, 2022 14.39% = 8.55% × 1.68
Sep 30, 2022 14.40% = 8.35% × 1.72
Jul 1, 2022 13.63% = 7.76% × 1.76
Apr 1, 2022 13.93% = 7.74% × 1.80
Dec 31, 2021 14.24% = 7.73% × 1.84
Oct 1, 2021 13.54% = 7.13% × 1.90
Jul 2, 2021 13.12% = 7.19% × 1.82
Apr 2, 2021 11.76% = 6.30% × 1.87
Dec 31, 2020 9.17% = 4.79% × 1.92
Oct 2, 2020 = × 1.92
Jul 3, 2020 = × 1.97
Apr 3, 2020 = × 2.22

Based on: 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), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-10-01), 10-Q (reporting date: 2021-07-02), 10-Q (reporting date: 2021-04-02), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-10-02), 10-Q (reporting date: 2020-07-03), 10-Q (reporting date: 2020-04-03).


The analysis of the quarterly financial indicators reveals several key trends for the company over the periods examined.

Return on Assets (ROA)

The ROA demonstrates a general upward trend from early 2020 through the end of 2022, peaking at 8.55% in the first quarter of 2023. This suggests increasing efficiency in utilizing assets to generate profits during this timeframe. However, following this peak, there is a notable declining trend, with ROA decreasing steadily through 2023 into 2024, bottoming out around 4.18% in the third quarter of 2025. This decline indicates a reduction in asset profitability in the most recent periods.

Financial Leverage

Financial leverage ratios have shown a gradual decrease over the examined quarters, from 2.22 in the second quarter of 2020 down to about 1.56 in the latter quarters of 2024 and continuing into 2025. This decline suggests a steady reduction in the company’s use of debt relative to equity, pointing toward a more conservative approach in financial structure or improved equity strength over time.

Return on Equity (ROE)

ROE follows a pattern similar to ROA, increasing significantly from the early 2020s until reaching a peak of approximately 14.4% around the end of 2022 and early 2023. This peak period corresponds with the highest ROA levels and coincides with reduced financial leverage. Afterward, ROE experiences a persistent decline, falling to around 6.52% by the third quarter of 2025, reflecting reduced overall profitability for shareholders, which aligns with the observed reduction in asset profitability.

In summary, the financial data exhibits strong profitability and efficient asset use up to early 2023, alongside decreasing reliance on financial leverage. However, from this peak onward, all key profitability measures have demonstrated a consistent downward trend, suggesting emerging challenges in maintaining previous levels of financial performance and efficiency.


Three-Component Disaggregation of ROE

Danaher Corp., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Sep 26, 2025 6.86% = 14.43% × 0.30 × 1.56
Jun 27, 2025 6.52% = 14.21% × 0.29 × 1.56
Mar 28, 2025 7.40% = 15.81% × 0.30 × 1.56
Dec 31, 2024 7.87% = 16.33% × 0.31 × 1.57
Sep 27, 2024 7.59% = 16.39% × 0.29 × 1.57
Jun 28, 2024 8.42% = 17.83% × 0.30 × 1.57
Mar 29, 2024 8.24% = 18.54% × 0.28 × 1.56
Dec 31, 2023 8.91% = 19.94% × 0.28 × 1.58
Sep 29, 2023 11.29% = 22.89% × 0.29 × 1.67
Jun 30, 2023 12.30% = 22.80% × 0.33 × 1.64
Mar 31, 2023 13.47% = 23.32% × 0.35 × 1.65
Dec 31, 2022 14.39% = 22.91% × 0.37 × 1.68
Sep 30, 2022 14.40% = 21.65% × 0.39 × 1.72
Jul 1, 2022 13.63% = 20.61% × 0.38 × 1.76
Apr 1, 2022 13.93% = 21.32% × 0.36 × 1.80
Dec 31, 2021 14.24% = 21.84% × 0.35 × 1.84
Oct 1, 2021 13.54% = 20.97% × 0.34 × 1.90
Jul 2, 2021 13.12% = 21.00% × 0.34 × 1.82
Apr 2, 2021 11.76% = 19.17% × 0.33 × 1.87
Dec 31, 2020 9.17% = 16.36% × 0.29 × 1.92
Oct 2, 2020 = × × 1.92
Jul 3, 2020 = × × 1.97
Apr 3, 2020 = × × 2.22

Based on: 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), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-10-01), 10-Q (reporting date: 2021-07-02), 10-Q (reporting date: 2021-04-02), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-10-02), 10-Q (reporting date: 2020-07-03), 10-Q (reporting date: 2020-04-03).


The financial data reveals several noteworthy trends across key performance indicators over the observed periods.

Net Profit Margin
The net profit margin experienced a general upward trend from early 2020 through 2023, peaking at 23.32% in the quarter ending June 30, 2023. Thereafter, it began a gradual decline, dropping to 14.43% by the quarter ending June 27, 2025. This trend indicates an initial improvement in profitability followed by a reduction in profit efficiency relative to sales over the most recent periods.
Asset Turnover
Asset turnover showed a steady increase from 0.29 in April 2021 to a high of 0.39 in December 2022, reflecting improved efficiency in using assets to generate sales. However, this ratio declined thereafter, moving down to around 0.29–0.30 toward mid-2025. The pattern suggests that the firm initially enhanced operational efficiency but faced challenges sustaining that efficiency in later periods.
Financial Leverage
Financial leverage steadily decreased over the entire span, dropping from 2.22 in April 2020 to roughly 1.56 in mid-2025. This persistent reduction suggests a deliberate strategy or trend toward a more conservative capital structure, with less reliance on debt financing or a deleveraging approach to risk management.
Return on Equity (ROE)
The ROE exhibited consistent growth from 9.17% in early 2021, peaking at 14.4% in December 2022 and March 2023. Subsequently, it showed a downward trend, falling to approximately 6.86% by June 2025. The decline in ROE towards the later periods is aligned with the reductions in net profit margin and asset turnover, pointing to reduced overall profitability and efficiency in generating returns for shareholders.

In summary, the company demonstrated heightened profitability and operational efficiency through 2022 and early 2023, supported by decreasing financial leverage. However, starting from 2023 onward, there is evidence of diminishing returns, declining profit margins, and lowered asset utilization, which may indicate emerging challenges or cyclical pressures affecting performance.


Five-Component Disaggregation of ROE

Danaher Corp., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Sep 26, 2025 6.86% = 0.84 × 0.94 × 18.32% × 0.30 × 1.56
Jun 27, 2025 6.52% = 0.84 × 0.93 × 18.19% × 0.29 × 1.56
Mar 28, 2025 7.40% = 0.84 × 0.94 × 20.10% × 0.30 × 1.56
Dec 31, 2024 7.87% = 0.84 × 0.94 × 20.62% × 0.31 × 1.57
Sep 27, 2024 7.59% = 0.86 × 0.94 × 20.31% × 0.29 × 1.57
Jun 28, 2024 8.42% = 0.86 × 0.94 × 21.92% × 0.30 × 1.57
Mar 29, 2024 8.24% = 0.86 × 0.95 × 22.79% × 0.28 × 1.56
Dec 31, 2023 8.91% = 0.85 × 0.95 × 24.58% × 0.28 × 1.58
Sep 29, 2023 11.29% = 0.90 × 0.96 × 26.51% × 0.29 × 1.67
Jun 30, 2023 12.30% = 0.89 × 0.97 × 26.61% × 0.33 × 1.64
Mar 31, 2023 13.47% = 0.87 × 0.97 × 27.41% × 0.35 × 1.65
Dec 31, 2022 14.39% = 0.87 × 0.98 × 27.02% × 0.37 × 1.68
Sep 30, 2022 14.40% = 0.83 × 0.98 × 26.84% × 0.39 × 1.72
Jul 1, 2022 13.63% = 0.83 × 0.97 × 25.52% × 0.38 × 1.76
Apr 1, 2022 13.93% = 0.84 × 0.97 × 26.20% × 0.36 × 1.80
Dec 31, 2021 14.24% = 0.84 × 0.97 × 26.90% × 0.35 × 1.84
Oct 1, 2021 13.54% = 0.82 × 0.97 × 26.35% × 0.34 × 1.90
Jul 2, 2021 13.12% = 0.83 × 0.96 × 26.36% × 0.34 × 1.82
Apr 2, 2021 11.76% = 0.81 × 0.95 × 24.81% × 0.33 × 1.87
Dec 31, 2020 9.17% = 0.81 × 0.94 × 21.41% × 0.29 × 1.92
Oct 2, 2020 = × × × × 1.92
Jul 3, 2020 = × × × × 1.97
Apr 3, 2020 = × × × × 2.22

Based on: 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), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-10-01), 10-Q (reporting date: 2021-07-02), 10-Q (reporting date: 2021-04-02), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-10-02), 10-Q (reporting date: 2020-07-03), 10-Q (reporting date: 2020-04-03).


Tax Burden
The tax burden ratio demonstrated a generally increasing trend from 0.81 in early 2021 to a peak around 0.90 by late 2023, indicating a gradual rise in the proportion of pre-tax income paid as taxes. Following this peak, the ratio stabilized around 0.84 toward mid-2025, suggesting consistent tax levels relative to earnings in recent periods.
Interest Burden
The interest burden ratio remained relatively stable throughout the periods analyzed, fluctuating narrowly between 0.93 and 0.98. This consistency points to a steady interest expense impact relative to earnings before interest and taxes, suggesting that debt servicing costs have remained well controlled over time.
EBIT Margin
The EBIT margin showed an overall positive trend in the early quarters, rising from 21.41% in early 2021 to a peak near 27.41% by mid-2023. However, it experienced a decline thereafter, dropping to approximately 18.32% by late 2025. This decline in profitability margin in the latter period could reflect rising costs, pricing pressures, or changes in the product mix affecting operational efficiency.
Asset Turnover
Asset turnover improved from 0.29 in early 2021 to a high near 0.39 by the end of 2021, indicating enhanced efficiency in utilizing assets to generate revenue. After this peak, a gradual decline was observed, settling around 0.30 by mid-2025. This reduction suggests diminished asset utilization effectiveness or slower revenue growth relative to asset base expansion during the later periods.
Financial Leverage
Financial leverage showed a consistent downward trend from 2.22 in early 2020 to approximately 1.56 by mid-2025. This decline indicates a reduction in the reliance on debt financing relative to equity, reflecting a potentially more conservative capital structure and lower financial risk over time.
Return on Equity (ROE)
The ROE increased steadily during the earlier periods, climbing from 9.17% in early 2021 to a peak of about 14.4% late in 2022. After this peak, however, ROE declined steadily to around 6.86% by mid-2025. This pattern correlates with the deterioration in EBIT margin and asset turnover and reflects lower overall profitability and efficiency, despite reduced financial leverage. The decline in ROE suggests diminishing returns generated for shareholders over the later reporting periods.

Two-Component Disaggregation of ROA

Danaher Corp., decomposition of ROA (quarterly data)

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Sep 26, 2025 4.38% = 14.43% × 0.30
Jun 27, 2025 4.18% = 14.21% × 0.29
Mar 28, 2025 4.76% = 15.81% × 0.30
Dec 31, 2024 5.03% = 16.33% × 0.31
Sep 27, 2024 4.83% = 16.39% × 0.29
Jun 28, 2024 5.35% = 17.83% × 0.30
Mar 29, 2024 5.28% = 18.54% × 0.28
Dec 31, 2023 5.64% = 19.94% × 0.28
Sep 29, 2023 6.74% = 22.89% × 0.29
Jun 30, 2023 7.49% = 22.80% × 0.33
Mar 31, 2023 8.15% = 23.32% × 0.35
Dec 31, 2022 8.55% = 22.91% × 0.37
Sep 30, 2022 8.35% = 21.65% × 0.39
Jul 1, 2022 7.76% = 20.61% × 0.38
Apr 1, 2022 7.74% = 21.32% × 0.36
Dec 31, 2021 7.73% = 21.84% × 0.35
Oct 1, 2021 7.13% = 20.97% × 0.34
Jul 2, 2021 7.19% = 21.00% × 0.34
Apr 2, 2021 6.30% = 19.17% × 0.33
Dec 31, 2020 4.79% = 16.36% × 0.29
Oct 2, 2020 = ×
Jul 3, 2020 = ×
Apr 3, 2020 = ×

Based on: 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), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-10-01), 10-Q (reporting date: 2021-07-02), 10-Q (reporting date: 2021-04-02), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-10-02), 10-Q (reporting date: 2020-07-03), 10-Q (reporting date: 2020-04-03).


Net Profit Margin
The net profit margin demonstrates a general upward trend from April 2020 through December 2022, increasing from approximately 16.36% to a peak of 23.32%. This suggests improving profitability during this period. However, starting in early 2023, the margin shows a gradual decline, dropping to 14.43% by September 2025. This indicates a contraction in profitability in the more recent quarters.
Asset Turnover
The asset turnover ratio exhibits a moderate increase initially, rising from around 0.29 in April 2021 to a peak of 0.39 in December 2022. This implies enhanced efficiency in generating revenue from assets over this timeframe. Following this peak, there is a noticeable decline to approximately 0.28 in the first half of 2024, with minor fluctuations thereafter, stabilizing near 0.29-0.30 towards late 2025. The recent lower levels may reflect reduced operational efficiency or changes in asset base relative to revenue.
Return on Assets (ROA)
ROA followed a similar trajectory to the net profit margin and asset turnover, increasing from about 4.79% in April 2021 to a high of 8.55% in December 2022. This rise indicates improved overall asset profitability during that timeframe. Subsequently, there is a continual decline through 2023 and 2024, reaching around 4.18% by September 2025. The decline in ROA suggests diminishing effectiveness in using assets to generate profits in the recent periods.
Overall Insights
From early 2020 to late 2022, the company shows consistent improvements in profitability and efficiency metrics, evidencing strong financial performance. The sustained increases in net profit margin, asset turnover, and ROA during this period reflect enhanced operational management and profitable asset utilization. Conversely, beginning in 2023, these key performance indicators decline steadily, indicating emerging challenges impacting profitability and asset efficiency. The recent trends highlight the need for closer examination of underlying factors such as cost structure, revenue generation, and asset management strategies to address the downturn in financial performance.

Four-Component Disaggregation of ROA

Danaher Corp., decomposition of ROA (quarterly data)

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Sep 26, 2025 4.38% = 0.84 × 0.94 × 18.32% × 0.30
Jun 27, 2025 4.18% = 0.84 × 0.93 × 18.19% × 0.29
Mar 28, 2025 4.76% = 0.84 × 0.94 × 20.10% × 0.30
Dec 31, 2024 5.03% = 0.84 × 0.94 × 20.62% × 0.31
Sep 27, 2024 4.83% = 0.86 × 0.94 × 20.31% × 0.29
Jun 28, 2024 5.35% = 0.86 × 0.94 × 21.92% × 0.30
Mar 29, 2024 5.28% = 0.86 × 0.95 × 22.79% × 0.28
Dec 31, 2023 5.64% = 0.85 × 0.95 × 24.58% × 0.28
Sep 29, 2023 6.74% = 0.90 × 0.96 × 26.51% × 0.29
Jun 30, 2023 7.49% = 0.89 × 0.97 × 26.61% × 0.33
Mar 31, 2023 8.15% = 0.87 × 0.97 × 27.41% × 0.35
Dec 31, 2022 8.55% = 0.87 × 0.98 × 27.02% × 0.37
Sep 30, 2022 8.35% = 0.83 × 0.98 × 26.84% × 0.39
Jul 1, 2022 7.76% = 0.83 × 0.97 × 25.52% × 0.38
Apr 1, 2022 7.74% = 0.84 × 0.97 × 26.20% × 0.36
Dec 31, 2021 7.73% = 0.84 × 0.97 × 26.90% × 0.35
Oct 1, 2021 7.13% = 0.82 × 0.97 × 26.35% × 0.34
Jul 2, 2021 7.19% = 0.83 × 0.96 × 26.36% × 0.34
Apr 2, 2021 6.30% = 0.81 × 0.95 × 24.81% × 0.33
Dec 31, 2020 4.79% = 0.81 × 0.94 × 21.41% × 0.29
Oct 2, 2020 = × × ×
Jul 3, 2020 = × × ×
Apr 3, 2020 = × × ×

Based on: 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), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-10-01), 10-Q (reporting date: 2021-07-02), 10-Q (reporting date: 2021-04-02), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-10-02), 10-Q (reporting date: 2020-07-03), 10-Q (reporting date: 2020-04-03).


Tax Burden
The tax burden ratio demonstrates a generally increasing trend from 0.81 in the first available quarter to a peak of 0.9 around the end of 2023. After peaking, it exhibits slight fluctuations but stabilizes around 0.84 in the most recent periods. This pattern suggests a gradual increase in the proportion of earnings retained after taxes, indicating potentially improved tax efficiency or changes in tax policy over the period analyzed.
Interest Burden
The interest burden ratio remains relatively stable, ranging narrowly between 0.93 and 0.98 throughout the reported timeline. There is a slight decrease observable in later periods, moving from a high near 0.98 down to approximately 0.93-0.94 more recently. This stability implies consistent interest expense management relative to operating income, with minor improvements in reducing interest burden toward the later periods.
EBIT Margin
The EBIT margin shows an upward trend in the initial periods, increasing from about 21.41% to a peak around 27.41% in early 2023. Following this peak, there is a noticeable decline through to the end of the last reported period, falling to approximately 18.32%. This trajectory indicates that operating profitability improved substantially through 2022 into early 2023 but weakened significantly afterward, possibly due to rising costs or a reduction in revenue growth.
Asset Turnover
Asset turnover exhibits a gradual increase from 0.29 to a high near 0.39 before declining again to around 0.3 in the most recent periods. This suggests an initial improvement in efficiency in utilizing assets to generate revenue, followed by a reduction in this efficiency in later quarters. The cyclical nature of this metric may reflect capital investment cycles or shifts in sales performance relative to asset base.
Return on Assets (ROA)
The return on assets metric mirrors trends seen in EBIT margin and asset turnover, rising from 4.79% to a peak of approximately 8.55% around early 2023, indicating enhanced overall profitability relative to asset base. Subsequently, ROA declines steadily to about 4.38% in the latest period. This decline aligns with reduced operating margins and asset turnover, underscoring diminished effectiveness in asset utilization and profitability in recent quarters.

Disaggregation of Net Profit Margin

Danaher Corp., decomposition of net profit margin ratio (quarterly data)

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Sep 26, 2025 14.43% = 0.84 × 0.94 × 18.32%
Jun 27, 2025 14.21% = 0.84 × 0.93 × 18.19%
Mar 28, 2025 15.81% = 0.84 × 0.94 × 20.10%
Dec 31, 2024 16.33% = 0.84 × 0.94 × 20.62%
Sep 27, 2024 16.39% = 0.86 × 0.94 × 20.31%
Jun 28, 2024 17.83% = 0.86 × 0.94 × 21.92%
Mar 29, 2024 18.54% = 0.86 × 0.95 × 22.79%
Dec 31, 2023 19.94% = 0.85 × 0.95 × 24.58%
Sep 29, 2023 22.89% = 0.90 × 0.96 × 26.51%
Jun 30, 2023 22.80% = 0.89 × 0.97 × 26.61%
Mar 31, 2023 23.32% = 0.87 × 0.97 × 27.41%
Dec 31, 2022 22.91% = 0.87 × 0.98 × 27.02%
Sep 30, 2022 21.65% = 0.83 × 0.98 × 26.84%
Jul 1, 2022 20.61% = 0.83 × 0.97 × 25.52%
Apr 1, 2022 21.32% = 0.84 × 0.97 × 26.20%
Dec 31, 2021 21.84% = 0.84 × 0.97 × 26.90%
Oct 1, 2021 20.97% = 0.82 × 0.97 × 26.35%
Jul 2, 2021 21.00% = 0.83 × 0.96 × 26.36%
Apr 2, 2021 19.17% = 0.81 × 0.95 × 24.81%
Dec 31, 2020 16.36% = 0.81 × 0.94 × 21.41%
Oct 2, 2020 = × ×
Jul 3, 2020 = × ×
Apr 3, 2020 = × ×

Based on: 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), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-10-01), 10-Q (reporting date: 2021-07-02), 10-Q (reporting date: 2021-04-02), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-10-02), 10-Q (reporting date: 2020-07-03), 10-Q (reporting date: 2020-04-03).


Tax Burden
The tax burden ratio remained relatively stable from the end of 2020 through mid-2023, fluctuating slightly between 0.81 and 0.90. Starting in early 2023, a mild increase is observed, reaching a peak of 0.90 in the last quarter of 2023, followed by a modest decline and stabilization around 0.84 toward mid-2025. Overall, the tax burden shows a moderate upward trend initially, then stabilizes in the later periods.
Interest Burden
The interest burden ratio exhibits minor fluctuations but remains consistently high, ranging between 0.93 and 0.98 from late 2020 through mid-2025. There is a slight overall downward trend after peaking near 0.98 in early 2022, gently decreasing to about 0.93-0.94 in subsequent years. This indicates relatively stable interest-related expenses with a small reduction in interest burden over time.
EBIT Margin
The EBIT margin showed an increasing trend in 2020 and 2021, rising from approximately 21.41% at the start of the period to a high of around 27.41% in early 2023. Following this peak, a steady decline is evident through mid-2025, ending near 18.32%. This pattern suggests improving operating profitability until early 2023, after which operational efficiency or pricing power may have weakened.
Net Profit Margin
The net profit margin followed a similar trend to the EBIT margin, growing from 16.36% in early 2020 to a peak of about 23.32% in early 2023. After reaching this peak, the margin gradually decreased to roughly 14.43% by mid-2025. The decline in net profit margin parallels that of EBIT margin, suggesting that both operational performance and possibly other expenses or tax impacts influenced overall profitability negatively in recent periods.