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 27, 2026 = ×
Dec 31, 2025 = ×
Sep 26, 2025 = ×
Jun 27, 2025 = ×
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 = ×

Based on: 10-Q (reporting date: 2026-03-27), 10-K (reporting date: 2025-12-31), 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).


A comprehensive contraction in Return on Equity (ROE) is evident over the analyzed period, with values declining from a peak of 14.40% in September 2022 to 6.97% by March 2026. This erosion in shareholder returns is the result of a simultaneous decrease in both asset productivity and financial leverage.

Return on Assets (ROA)
Asset efficiency exhibited a peak of 8.55% in December 2022 before entering a prolonged downward trajectory. A notable contraction occurred throughout 2023, where ROA fell from 8.15% in March to 5.64% by December. The metric subsequently stabilized in a lower range between 4.18% and 4.42% throughout 2025 and early 2026, indicating a sustained reduction in the profitability generated per unit of asset.
Financial Leverage
The financial leverage ratio experienced a gradual decline from 1.80 in April 2022 to a stabilized level between 1.56 and 1.59 from 2024 through early 2026. This reduction reflects a shift toward a less leveraged capital structure, which reduced the magnifying effect that debt typically exerts on equity returns.
Return on Equity (ROE) Drivers
The decline in ROE was primarily driven by the significant deterioration of ROA, which fell more sharply in relative terms than the leverage ratio. While the reduction in financial leverage contributed to the decline by lowering the equity multiplier, the primary catalyst for the compressed returns was the diminished operational efficiency of the asset base. A period of relative stabilization in ROE is observed starting in mid-2025, coinciding with the leveling off of both ROA and leverage components.

Three-Component Disaggregation of ROE

Danaher Corp., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Mar 27, 2026 = × ×
Dec 31, 2025 = × ×
Sep 26, 2025 = × ×
Jun 27, 2025 = × ×
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 = × ×

Based on: 10-Q (reporting date: 2026-03-27), 10-K (reporting date: 2025-12-31), 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).


An analysis of the Return on Equity (ROE) reveals a sustained downward trajectory over the observed period, declining from a peak of 14.40% in September 2022 to 6.97% by March 2026. This erosion in shareholder returns is the result of simultaneous contractions across all three components of the DuPont disaggregation: profitability, asset efficiency, and financial leverage.

Net Profit Margin
Profitability served as the primary driver for the decline in ROE. The margin remained robust, peaking at 23.32% in March 2023, before entering a period of significant compression. A sharp downturn began in December 2023 (19.94%) and continued until reaching a minimum of 14.21% in June 2025. While a slight recovery is noted toward the end of the period, ending at 14.89%, the overall trend indicates a substantial reduction in the ability to convert revenue into net income.
Asset Turnover
Asset utilization efficiency exhibited a gradual decline during the first half of the period, moving from 0.39 in September 2022 to 0.28 by December 2023. Following this decline, the ratio stabilized, fluctuating within a narrow range between 0.28 and 0.31 through March 2026. This suggests that while the initial drop in efficiency contributed to the falling ROE, asset productivity remained relatively stagnant in the subsequent years.
Financial Leverage
A consistent deleveraging trend is observed, with the leverage ratio decreasing from 1.80 in April 2022 to a stable floor of approximately 1.56 to 1.59 starting in early 2024. The reduction in financial leverage diminished the equity multiplier effect, which further contributed to the overall compression of the ROE, although this impact was more gradual than the decline in profit margins.

The aggregate effect of these trends indicates that the reduction in ROE was not the result of a single factor but a confluence of shrinking margins, lowered asset efficiency, and a reduced reliance on debt. The most critical impact originated from the net profit margin, which failed to return to its 2022 levels despite the stabilization of asset turnover and leverage.


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 27, 2026 = × × × ×
Dec 31, 2025 = × × × ×
Sep 26, 2025 = × × × ×
Jun 27, 2025 = × × × ×
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 = × × × ×

Based on: 10-Q (reporting date: 2026-03-27), 10-K (reporting date: 2025-12-31), 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).


The Return on Equity (ROE) demonstrates a sustained downward trajectory over the analyzed period, declining from a peak of 14.40% in September 2022 to 6.97% by March 2026. This erosion in shareholder returns is primarily attributed to a significant contraction in operating profitability and a systematic reduction in financial leverage.

Operating Profitability (EBIT Margin)
The EBIT margin is the primary driver of the decline in ROE. Operating margins remained robust through early 2023, reaching a peak of 27.41% in March 2023. However, a sharp contraction began in late 2023, with margins falling to a low of 18.19% by June 2025. While a marginal recovery to 18.60% is observed by March 2026, the overall compression of approximately 9 percentage points from the peak indicates a significant reduction in operational efficiency and pricing power.
Asset Utilization (Asset Turnover)
Asset turnover experienced a moderate decline from 0.39 in September 2022 to a trough of 0.28 in December 2023. Following this decline, the ratio stabilized, fluctuating narrowly between 0.28 and 0.31 through March 2026. This indicates a slight decrease in the efficiency with which assets are utilized to generate revenue, contributing a secondary negative impact on the overall ROE.
Financial Structure (Financial Leverage)
Financial leverage shows a consistent downward trend, decreasing from 1.80 in April 2022 to a stabilized range of 1.56 to 1.59 between 2024 and 2026. This suggests a strategic shift toward a more conservative capital structure. By reducing the proportion of debt relative to equity, the company has lowered its financial risk but simultaneously reduced the leverage effect that previously amplified returns on equity.
Tax and Interest Burdens
The tax burden remained relatively stable, oscillating between 0.83 and 0.90, suggesting no systemic shift in the effective tax rate. The interest burden also remained largely constant, with a minor decline from 0.97 to 0.94. These two components exhibit the least volatility and have had a negligible influence on the overall downward trend of the ROE compared to the operational and leverage shifts.

In conclusion, the halving of the ROE from 2022 to 2026 is fundamentally driven by the compression of EBIT margins and a reduction in financial leverage. The stability of the tax and interest burdens confirms that the decline is rooted in operational performance and capital structure adjustments rather than external fiscal or financing costs.


Two-Component Disaggregation of ROA

Danaher Corp., decomposition of ROA (quarterly data)

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Mar 27, 2026 = ×
Dec 31, 2025 = ×
Sep 26, 2025 = ×
Jun 27, 2025 = ×
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 = ×

Based on: 10-Q (reporting date: 2026-03-27), 10-K (reporting date: 2025-12-31), 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).


The Return on Assets (ROA) exhibits a general downward trajectory over the analyzed period, peaking at 8.55% in December 2022 before descending to a low of 4.18% in June 2025. The final quarters of the period show a marginal stabilization, with ROA ending at 4.42% in March 2026.

Net Profit Margin
An initial period of expansion is observed, with the margin rising from 21.32% in April 2022 to a peak of 23.32% by March 2023. This was followed by a sustained contraction, where the margin fell below 20% in December 2023 and reached a low of 14.21% in June 2025. A slight recovery trend emerged in the final three quarters, concluding at 14.89% in March 2026.
Asset Turnover
Asset efficiency remained relatively stable compared to profitability metrics. Following an initial peak of 0.39 in September 2022, the ratio declined to a floor of 0.28 by March 2024. For the remainder of the period, the ratio fluctuated within a narrow band between 0.29 and 0.31, indicating a stabilization in the efficiency of asset utilization to generate revenue.
ROA Disaggregation Synthesis
The compression of ROA is primarily driven by the significant decline in the Net Profit Margin. While Asset Turnover experienced a moderate decrease and subsequent plateau, the more aggressive erosion of profit margins served as the dominant factor reducing the overall return on assets. The combined effect of lower profitability and stagnant turnover resulted in a substantial reduction of ROA from its 2022 highs.

Four-Component Disaggregation of ROA

Danaher Corp., decomposition of ROA (quarterly data)

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Mar 27, 2026 = × × ×
Dec 31, 2025 = × × ×
Sep 26, 2025 = × × ×
Jun 27, 2025 = × × ×
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 = × × ×

Based on: 10-Q (reporting date: 2026-03-27), 10-K (reporting date: 2025-12-31), 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).


The Return on Assets (ROA) exhibited an initial upward trajectory, peaking at 8.55% in December 2022, followed by a sustained downward trend that bottomed at 4.18% in June 2025. While a marginal recovery to 4.42% is observed by March 2026, the overall period is characterized by a significant contraction in profitability relative to the asset base.

EBIT Margin
The most significant driver of the ROA decline is the consistent erosion of the EBIT margin. After reaching a peak of 27.41% in March 2023, the margin entered a steady decline, falling to 18.60% by March 2026. This represents a substantial compression in operating profitability over the analyzed period.
Asset Turnover
Asset efficiency showed a general decline during the first half of the period, moving from a peak of 0.39 in September 2022 to a low of 0.28 by December 2023. Subsequently, the ratio stabilized, fluctuating within a narrow band between 0.28 and 0.31, suggesting that the decline in ROA was driven more by margin compression than by a failure in asset utilization.
Interest Burden
The interest burden remained relatively stable, although a slight downward trend is evident, moving from 0.97 in early 2022 to 0.94 by March 2026. This indicates a marginal increase in the proportion of operating income consumed by interest expenses, though its impact on the overall ROA is minimal compared to the operating margin.
Tax Burden
The tax burden demonstrated minor fluctuations, ranging from a low of 0.83 to a high of 0.90. For the latter half of the period, the ratio remained highly consistent at approximately 0.84 to 0.85, indicating that changes in the effective tax rate did not contribute meaningfully to the volatility of the ROA.

In summary, the deterioration of the Return on Assets is primarily attributable to a decline in operating efficiency as evidenced by the EBIT margin. The stability of the tax and interest burdens, combined with a plateau in asset turnover, confirms that the downward pressure on performance originated from the operational level of the income statement.


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 27, 2026 = × ×
Dec 31, 2025 = × ×
Sep 26, 2025 = × ×
Jun 27, 2025 = × ×
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 = × ×

Based on: 10-Q (reporting date: 2026-03-27), 10-K (reporting date: 2025-12-31), 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).


An analysis of the disaggregated net profit margin reveals a significant downward trajectory in overall profitability over the observed period. The net profit margin peaked at 23.32% in March 2023 before entering a sustained decline, ending at 14.89% by March 2026.

EBIT Margin
The primary driver of the reduction in net profit margin is the contraction of the EBIT margin. After reaching a peak of 27.41% in March 2023, a consistent downward trend is observed, with the margin falling to 18.60% by March 2026. This suggests that operational efficiency or core profitability declined significantly throughout the latter half of the period.
Tax Burden
The tax burden remained relatively stable, fluctuating between 0.83 and 0.90. Although a peak of 0.90 was reached in September 2023, the ratio settled at 0.85 by the end of the series. These fluctuations indicate that tax obligations have had a negligible impact on the overall downward trend of the net profit margin.
Interest Burden
The interest burden showed minimal volatility, characterized by a slight downward drift from 0.97 in early 2022 to 0.94 by March 2026. This marginal decrease indicates a slight increase in interest expenses relative to operating income, although this factor was not a primary contributor to the compression of the final net margin.

In summary, the erosion of the net profit margin is almost exclusively attributable to the decline in the EBIT margin, while the tax and interest burdens remained largely neutral throughout the analysis period.