Stock Analysis on Net

Danaher Corp. (NYSE:DHR)

$24.99

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

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 (quarterly data)

Microsoft Excel
ROE = ROA × Financial Leverage
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 = ×
Dec 31, 2021 = ×
Oct 1, 2021 = ×
Jul 2, 2021 = ×
Apr 2, 2021 = ×
Dec 31, 2020 = ×
Oct 2, 2020 = ×
Jul 3, 2020 = ×
Apr 3, 2020 = ×

Based on: 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).


Return on Assets (ROA)
The ROA shows a rising trend from 4.79% in the period ending December 31, 2020, reaching a peak of 8.55% on March 31, 2023. Following this peak, there is a consistent downward trend, declining to 4.76% by March 28, 2025. This pattern indicates an initial improvement in asset efficiency, followed by a gradual decline in generating returns from assets over the subsequent periods.
Financial Leverage
Financial leverage exhibits a generally decreasing trend over the entire time frame. Starting at 2.22 in April 2020, it steadily declines to around 1.56-1.57 from March 2024 onward. This reduction reflects a gradual decrease in reliance on debt relative to equity, suggesting a possible move toward a more conservative capital structure or improved equity base.
Return on Equity (ROE)
The ROE follows a pattern similar to ROA, beginning at 9.17% in December 2020 and rising to a peak of 14.4% by December 2022. After peaking, ROE diminishes steadily to 7.4% by March 2025. The decline after the peak could be influenced by the reduced financial leverage and the downturn in asset returns, affecting overall equity profitability.

Three-Component Disaggregation of ROE

Danaher Corp., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
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 = × ×
Dec 31, 2021 = × ×
Oct 1, 2021 = × ×
Jul 2, 2021 = × ×
Apr 2, 2021 = × ×
Dec 31, 2020 = × ×
Oct 2, 2020 = × ×
Jul 3, 2020 = × ×
Apr 3, 2020 = × ×

Based on: 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 provided quarterly financial data reveals several notable trends across different financial metrics over the observed periods.

Net Profit Margin
The net profit margin showed a rising trend starting from 16.36% in late 2020, peaking around 23.32% in mid-2023. This indicates an improvement in profitability over approximately two and a half years. However, following this peak, there is a gradual decline through the subsequent quarters, reaching 15.81% by early 2025. This decline suggests challenges in maintaining earlier profitability levels.
Asset Turnover
The asset turnover ratio begins at 0.29 in late 2020 and increases steadily to 0.39 by the end of 2022, signifying more efficient use of assets in generating revenue during this period. After reaching this high point, the ratio experiences a decrease, falling to around 0.29 to 0.30 by early 2025. This downward trend reflects a reduction in asset utilization efficiency in the most recent quarters.
Financial Leverage
Financial leverage exhibits a consistent declining trend from a high of 2.22 in early 2020 to about 1.56 by early 2025. This steady reduction indicates a conservative approach to debt usage, reducing the extent to which assets are financed by liabilities. The decreased leverage could imply improved risk management or a shift toward funding growth through equity or retained earnings.
Return on Equity (ROE)
ROE increased from 9.17% in late 2020 to a peak of around 14.40% at the end of 2022, suggesting improved profitability and efficient use of shareholder funds during this period. Following this peak, ROE steadily declines to 7.40% by early 2025. The decline in ROE is concurrent with decreases in both net profit margin and asset turnover, while financial leverage also diminishes, indicating that all these factors may contribute to the reduced returns for equity holders.

Overall, the financial data show a pattern of improving profitability and operational efficiency up to late 2022 or mid-2023, followed by a subsequent decline in these performance metrics through early 2025. The company simultaneously maintains a strategy of decreasing financial leverage, which may be both a cause and effect of the changes in ROE and profitability margins. This comprehensive view points to a phase of expansion and optimization, followed by a period of deceleration or adjustment in operational 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
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 = × × × ×
Dec 31, 2021 = × × × ×
Oct 1, 2021 = × × × ×
Jul 2, 2021 = × × × ×
Apr 2, 2021 = × × × ×
Dec 31, 2020 = × × × ×
Oct 2, 2020 = × × × ×
Jul 3, 2020 = × × × ×
Apr 3, 2020 = × × × ×

Based on: 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 ratios over the observed quarters reveal several important trends and shifts in performance metrics.

Tax Burden
The tax burden ratio exhibits a general increase from approximately 0.81 in late 2020 to peaks near 0.9 by the end of 2023, followed by a slight decline stabilizing around 0.84 into early 2025. This suggests initial growth in the proportion of income retained after tax, with some normalization in recent quarters.
Interest Burden
The interest burden ratio remains consistently high, generally above 0.94 throughout the periods, peaking near 0.98 in late 2021 and early 2022, then slightly declining to about 0.94 by early 2025. This stability indicates relatively consistent interest expense impact on earnings before tax.
EBIT Margin
EBIT margin shows a notable improvement from around 21.41% in the early quarters (Q1 2021) to its peak near 27.41% in mid-2023. Post-mid-2023, there is a declining trend down to near 20.1% by the end of 2024, which could signal rising costs or pricing pressures impacting operating profitability.
Asset Turnover
Asset turnover ratios increase gradually from 0.29 in early 2021 to about 0.39 near Q4 2021, indicating improved efficiency in using assets to generate revenue. However, from 2022 onwards, asset turnover declines somewhat, dropping to around 0.28-0.3 by early 2025, suggestive of reduced operational efficiency or asset utilization.
Financial Leverage
Financial leverage demonstrates a declining trend from 2.22 at the start of the dataset to approximately 1.56 by early 2025. This reduction points to a progressively lower reliance on debt financing, indicating a more conservative capital structure over time.
Return on Equity (ROE)
ROE increases from about 9.17% at the beginning (Q2 2021) steadily to a peak of roughly 14.4% in late 2022 and early 2023. Subsequently, there is a significant decline to around 7.4% by early 2025. The downward trend in ROE aligns with the decline in EBIT margins and asset turnover, suggesting reduced profitability and capital efficiency.

In summary, the data reflects a period of profitability improvement up to early 2023, characterized by higher EBIT margins and ROE, alongside efficient asset use. However, from mid-2023 onward, several indicators including EBIT margin, asset turnover, and ROE show a downward trend. Financial leverage consistently decreases over the entire period, indicating more cautious financial management. The fluctuations in tax and interest burden ratios remain fairly stable, suggesting controlled tax and interest expense impacts on income.


Two-Component Disaggregation of ROA

Danaher Corp., decomposition of ROA (quarterly data)

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
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 = ×
Dec 31, 2021 = ×
Oct 1, 2021 = ×
Jul 2, 2021 = ×
Apr 2, 2021 = ×
Dec 31, 2020 = ×
Oct 2, 2020 = ×
Jul 3, 2020 = ×
Apr 3, 2020 = ×

Based on: 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 analyzed financial data reveals several notable trends in profitability and efficiency metrics over the specified quarterly periods.

Net Profit Margin
The net profit margin shows an initial upward trend starting from the earliest available data in April 2020, increasing from approximately 16.36% to a peak of about 23.32% around June 2023. This improvement suggests growing profitability during that period. After reaching this peak, the margin exhibits a gradual decline, falling to about 15.81% by March 2025. This downward trend may indicate increasing costs, pricing pressures, or other factors adversely impacting profitability in the more recent quarters.
Asset Turnover
Asset turnover, indicating the efficiency in using assets to generate sales, starts at approximately 0.29 in April 2020 and rises steadily to a peak near 0.39 by December 2022. Following this peak, the ratio decreases to around 0.29 by March 2025, with minor fluctuations. The initial increase implies improving operational efficiency, while the subsequent decline might reflect slowing sales growth relative to asset base or increased asset investment not immediately translating into revenue.
Return on Assets (ROA)
ROA follows a pattern closely related to the other ratios. It improves from about 4.79% in early 2020 to a high of approximately 8.55% in December 2022, indicating enhanced profitability relative to total assets. Thereafter, it declines steadily to near 4.76% by March 2025. The decline in ROA suggests that asset utilization for profit generation has weakened in recent periods, consistent with the trends observed in net profit margin and asset turnover.

In summary, the company experienced a period of improving profitability and operational efficiency roughly between mid-2020 and late 2022. However, beginning in late 2022 and continuing through early 2025, there is a noticeable reversal in these trends, with decreases in net profit margin, asset turnover, and return on assets, indicating reduced profitability and less efficient asset utilization in the most recent quarters.


Four-Component Disaggregation of ROA

Danaher Corp., decomposition of ROA (quarterly data)

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
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 = × × ×
Dec 31, 2021 = × × ×
Oct 1, 2021 = × × ×
Jul 2, 2021 = × × ×
Apr 2, 2021 = × × ×
Dec 31, 2020 = × × ×
Oct 2, 2020 = × × ×
Jul 3, 2020 = × × ×
Apr 3, 2020 = × × ×

Based on: 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 ratios reveals several notable trends over the covered periods.

Tax Burden
This ratio generally shows a stable to slightly increasing trend beginning at 0.81 in early 2020, reaching 0.90 by late 2023, indicating a modest rise in the proportion of earnings retained after tax. From 2024 onwards, it maintains a steady level around 0.84 to 0.86, suggesting consistent tax efficiency in recent quarters.
Interest Burden
The interest burden ratio exhibits a steady improvement from 0.94 in early 2020 to a peak near 0.98 at the end of 2022. Following this peak, there is a slight decline stabilizing between 0.94 and 0.95 in the most recent periods, which may indicate slight fluctuations in interest cost or debt levels but overall maintenance of favorable interest expense management.
EBIT Margin
The EBIT margin demonstrates an upward trajectory from approximately 21.4% in early 2020 to a peak exceeding 27% by the end of 2022. However, the margin trends downward starting in 2023, declining to around 20% by the end of 2024 and early 2025. This suggests that operating profitability strengthened notably through 2022 but faced pressures that reduced margins in subsequent periods.
Asset Turnover
Asset turnover improved steadily from 0.29 in early 2020 up to 0.39 by late 2021, reflecting enhanced efficiency in utilizing assets to generate revenue. Thereafter, a decline is observed, dropping to approximately 0.28–0.30 in 2024 and 2025, indicating a possible slowdown in asset efficiency or increased asset base growth not matched by revenue expansion.
Return on Assets (ROA)
The ROA mirrors some of the other trends seen, increasing from below 5% in early 2020 to above 8% by the end of 2022, showing improved overall asset profitability. Subsequently, it declines through 2023 and 2024 to levels around 4.8% to 5%, reflecting the combined effect of declining margins and asset efficiency. This decrease in ROA indicates deteriorating returns on invested assets in the most recent periods.

In summary, the financial data illustrates an improvement in operational efficiency, profitability, and tax management through 2022, followed by a notable weakening in these key performance indicators into 2023 and 2024. The decline in EBIT margin and asset turnover particularly contributed to a downward movement in ROA, suggesting challenges in maintaining previous profit levels and efficient use of assets going forward.


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
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 = × ×
Dec 31, 2021 = × ×
Oct 1, 2021 = × ×
Jul 2, 2021 = × ×
Apr 2, 2021 = × ×
Dec 31, 2020 = × ×
Oct 2, 2020 = × ×
Jul 3, 2020 = × ×
Apr 3, 2020 = × ×

Based on: 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 notable trends in profitability and cost management ratios over the observed periods.

Tax Burden Ratio
The tax burden ratio remained absent from the early data but from the end of 2020, it consistently hovered around the mid 0.80s, demonstrating stability with values ranging approximately between 0.81 and 0.90. Starting from early 2022, the ratio peaked near 0.89–0.90 indicating a slightly increased retention of earnings after taxes, before tapering off gradually to about 0.84 towards the end of the forecasted periods. This pattern suggests relatively consistent tax efficiency without major fluctuations.
Interest Burden Ratio
The interest burden ratio showed an increasing trend from late 2020 through early 2022, moving from about 0.94 to a peak of 0.98, indicating improvements in managing interest expenses relative to operating results. Post this peak, the ratio slightly declined and stabilized at approximately 0.94 towards the end of the timeline, reflecting consistent control over interest-related costs.
EBIT Margin (%)
The EBIT margin demonstrated a clear upward trend from approximately 21.41% at the end of Q1 2020 to a peak around 27.41% in the first quarter of 2023. This rise indicates enhanced operational profitability over this span. However, subsequent quarters show a steady decline, dropping to near 20.1% by the final period in 2025, denoting potential pressures on earnings before interest and taxes or increased operating expenses.
Net Profit Margin (%)
Similarly, the net profit margin rose from 16.36% in early 2020 to a high of roughly 23.32% in early 2023, reflecting improved overall profitability. This growth parallels the EBIT margin trend, suggesting that operational efficiencies translated effectively into bottom-line gains. Following this peak, the margin declines gradually to about 15.81% by the end of the forecast horizon, indicating reduced profitability possibly due to external challenges, higher costs, or other financial pressures impacting net income.

In summary, the data reflects a period of growing efficiency and profitability from 2020 through early 2023, followed by a downward trend in margins in the ensuing years. The consistent tax and interest burden ratios support the view that the core challenges affecting profitability are likely operational or market-driven, rather than stemming from tax or interest expense increases.