Decomposing ROE involves expressing net income divided by shareholders’ equity as the product of component ratios.
Paying user area
Try for free
Danaher Corp. pages available for free this week:
- Balance Sheet: Assets
- Analysis of Short-term (Operating) Activity Ratios
- Analysis of Reportable Segments
- Analysis of Geographic Areas
- Enterprise Value (EV)
- Enterprise Value to FCFF (EV/FCFF)
- Total Asset Turnover since 2005
- Price to Operating Profit (P/OP) since 2005
- Price to Book Value (P/BV) since 2005
- Aggregate Accruals
The data is hidden behind: . Unhide it.
Get full access to the entire website from $10.42/mo, or
get 1-month access to Danaher Corp. for $24.99.
This is a one-time payment. There is no automatic renewal.
We accept:
Two-Component Disaggregation of ROE
Based on: 10-Q (reporting date: 2026-06-26), 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 significant overall contraction over the analyzed period, declining from a peak of 14.40% in September 2022 to a trough of 6.52% in June 2025, before experiencing a modest recovery to 7.61% by June 2026.
- Return on Assets (ROA)
- A sustained downward trend in asset productivity is observed. Following a peak of 8.55% in December 2022, ROA declined steadily throughout 2023 and 2024. The ratio reached a stabilization phase starting in mid-2025, maintaining a narrow range between 4.18% and 4.42% through the end of the period.
- Financial Leverage
- The leverage ratio underwent a period of gradual reduction, moving from 1.80 in April 2022 to 1.56 by March 2024. This level of leverage remained remarkably consistent through early 2026, oscillating minimally between 1.56 and 1.59. A sharp increase to 1.76 is noted in the final reported quarter of June 2026.
- ROE Composition and Drivers
- The decline in ROE between 2022 and 2024 was driven by a simultaneous decrease in both operational efficiency (ROA) and financial leverage, creating a compounding negative effect on equity returns. From 2024 through early 2026, the fluctuations in ROE were almost entirely dictated by the movements in ROA, as leverage remained static. The recovery of ROE to 7.61% in June 2026 is attributed specifically to the increase in financial leverage, as the underlying ROA remained flat at 4.33%.
Three-Component Disaggregation of ROE
Based on: 10-Q (reporting date: 2026-06-26), 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) exhibits a pronounced downward trajectory over the analyzed period, declining from a peak of 14.40% in September 2022 to a low of 6.52% in June 2025. While a modest recovery is observed toward the end of the series, reaching 7.61% by June 2026, the overall performance represents a significant contraction in shareholder returns. This decline is primarily driven by a sustained erosion of profit margins, supplemented by a reduction in financial leverage.
- Net Profit Margin
- A significant contraction in profitability is evident. After peaking at 23.32% in March 2023, the margin entered a consistent decline, reaching a nadir of 14.21% in June 2025. This downward trend suggests increasing operational costs or pricing pressures thatcompressed net earnings relative to revenue. A slight recovery trend emerged in the final three quarters, with the margin climbing back to 15.95% by June 2026.
- Asset Turnover
- Efficiency in asset utilization remained relatively stable but skewed slightly downward. The ratio fluctuated within a narrow band, starting at 0.36 in April 2022 and reaching a high of 0.39 in September 2022. A gradual decline followed, with the ratio oscillating between 0.28 and 0.31 for much of 2024 and 2025, before ending at a period low of 0.27 in June 2026. This suggests a marginal decrease in the company's ability to generate sales from its asset base.
- Financial Leverage
- The company underwent a period of deleveraging from April 2022 (1.80) through June 2025, where leverage stabilized at 1.56. This reduction in debt relative to equity contributed to the decline in ROE by reducing the magnifying effect of leverage on returns. However, a sharp increase in leverage is noted in the final quarter of the series, rising to 1.76 by June 2026, which provided a mechanical boost to the ROE in the final period.
- ROE Synthesis
- The decomposition of ROE reveals that the primary detractor was the Net Profit Margin, which fell by approximately 9 percentage points from its peak. While Asset Turnover remained largely stagnant, the simultaneous reduction in Financial Leverage during 2023 and 2024 further weighed down the ROE. The recovery observed in 2026 is the result of a dual positive shift: an improvement in net margins and a strategic increase in financial leverage.
Five-Component Disaggregation of ROE
Based on: 10-Q (reporting date: 2026-06-26), 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) exhibits a significant long-term downward trend, declining from a peak of 14.40% in September 2022 to a low of 6.52% in June 2025, before experiencing a modest recovery to 7.61% by June 2026. This deterioration in equity returns is primarily driven by a contraction in operational profitability and a decline in asset utilization, which were not sufficiently offset by financial leverage.
- EBIT Margin
- Operating profitability shows a pronounced decline over the period. After peaking at 27.41% in March 2023, the margin entered a sustained period of compression, reaching a trough of 18.19% in June 2025. Although a recovery to 20.19% is observed by June 2026, the margin remains substantially lower than 2022 levels, identifying this as a primary driver of the reduced ROE.
- Asset Turnover
- Asset efficiency has trended downward, moving from 0.36 in April 2022 to 0.27 by June 2026. This steady erosion suggests a decrease in the company's ability to generate revenue from its asset base, further contributing to the overall decline in equity returns.
- Financial Leverage
- The leverage ratio generally decreased from 1.80 in early 2022 to a stabilized range between 1.56 and 1.59 through much of 2024 and 2025. A sharp increase to 1.76 is noted in June 2026. The general period of deleveraging acted as a headwind to ROE, as there was less debt used to amplify the return on assets.
- Interest and Tax Burdens
- The tax burden remained relatively stable, fluctuating between 0.83 and 0.90, indicating consistent tax efficiency. The interest burden showed a slight, gradual decline from 0.97 to 0.94, suggesting a marginal increase in the impact of interest expenses on operating income, though this effect is secondary compared to the margin compression.
In summary, the decline in ROE is the result of a compounding effect where shrinking operating margins and lower asset turnover occurred simultaneously with a general reduction in financial leverage. The recovery observed in the final quarters is attributed to a rebound in the EBIT margin and an increase in financial leverage, although ROE remains well below the levels seen in 2022.
Two-Component Disaggregation of ROA
Based on: 10-Q (reporting date: 2026-06-26), 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 consistent long-term decline throughout the analyzed period. After achieving a peak of 8.55% in December 2022, the ROA trended downward, eventually stabilizing in the range of 4.18% to 4.42% between mid-2025 and mid-2026. This overall reduction in asset productivity is driven by a simultaneous contraction in both profit margins and asset utilization efficiency.
- Net Profit Margin
- Profitability showed initial strength and growth, peaking at 23.32% in March 2023. This was followed by a period of significant margin compression starting in late 2023, with values falling below 20% in December 2023 and reaching a trough of 14.21% in June 2025. A slight recovery trend is observed toward the end of the period, with the margin rising to 15.95% by June 2026.
- Asset Turnover
- Asset efficiency remained relatively stable but trended gradually lower. Following a peak of 0.39 in September 2022, the ratio experienced a slow decline, oscillating between 0.27 and 0.31 through 2024 and 2025. This indicates a moderate decrease in the company's ability to generate revenue from its asset base.
- ROA Disaggregation Analysis
- The decline in ROA is primarily attributable to the deterioration of the Net Profit Margin. While the Asset Turnover ratio decreased, its impact was marginal compared to the substantial drop in profitability. The shift from a peak ROA of 8.55% to approximately 4.33% is largely a reflection of the profit margin falling by approximately 7 to 9 percentage points from its peak.
Four-Component Disaggregation of ROA
Based on: 10-Q (reporting date: 2026-06-26), 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 clear downward trajectory over the analyzed period, declining from a peak of 8.55% in December 2022 to a range between 4.18% and 4.42% through 2025 and mid-2026. This contraction is primarily driven by a significant compression in operating profitability and a moderate decline in asset utilization efficiency.
- EBIT Margin
- The operating margin represents the most significant driver of the decline in ROA. Margins remained robust between 25.52% and 27.41% through the first half of 2023 but entered a sustained period of contraction starting in late 2023. A low of 18.19% was reached in June 2025, representing a substantial erosion of operating profitability before a modest recovery to 20.19% by June 2026.
- Asset Turnover
- Asset efficiency has trended generally lower, shifting from a peak of 0.39 in September 2022 to a low of 0.27 by June 2026. While the turnover ratio fluctuated between 0.28 and 0.31 throughout 2024 and 2025, the overall trend indicates a reduced ability to generate revenue relative to the asset base, further compounding the pressure on ROA.
- Interest Burden
- The interest burden remained remarkably stable, characterized by a very slight gradual decline from 0.98 in late 2022 to 0.94 by 2024. This stability suggests that financing costs have not been a primary catalyst for the deterioration in overall asset returns.
- Tax Burden
- The tax burden showed minimal volatility, fluctuating within a tight range between 0.83 and 0.90. After a brief peak of 0.90 in September 2023, the ratio settled consistently around 0.84 to 0.85, indicating that changes in the effective tax rate had a negligible impact on the long-term ROA trend.
In summary, the decline in ROA is the result of a dual contraction in both the EBIT margin and asset turnover. While the tax and interest burdens remained neutral, the simultaneous erosion of operating margins and asset efficiency led to a persistent reduction in the company's ability to generate net income from its total asset base.
Disaggregation of Net Profit Margin
Based on: 10-Q (reporting date: 2026-06-26), 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).
Net Profit Margin exhibited an initial period of expansion, reaching a peak of 23.32% in March 2023, followed by a sustained downward trajectory that bottomed at 14.21% in June 2025. A moderate recovery is observed in the final quarters of the analyzed period, with the margin ascending to 15.95% by June 2026.
- EBIT Margin Trends
- Operational profitability serves as the primary driver for the overall net profit trend. The EBIT margin peaked at 27.41% in March 2023 before experiencing a significant and prolonged compression, falling to a low of 18.19% by June 2025. This suggests a period of increased operating costs or reduced pricing power. A late-stage recovery to 20.19% by June 2026 indicates a reversal of this downward trend and a partial restoration of operating efficiency.
- Interest Burden Stability
- The interest burden remained highly stable, though a slight decline is observable over the long term. The ratio transitioned from 0.97 in early 2022 to a consistent 0.94 throughout 2024 and 2026. This minor decrease indicates a slight increase in the impact of interest expenses relative to operating income, but the effect is marginal in the context of total margin erosion.
- Tax Burden Consistency
- The tax burden showed minimal volatility, fluctuating within a narrow range between 0.83 and 0.90. For the duration of 2024 through mid-2026, the ratio remained largely stationary between 0.84 and 0.86. This stability confirms that tax obligations did not contribute to the observed volatility in net profitability.
The disaggregation of the net profit margin demonstrates that the erosion of profitability between 2023 and 2025 was driven almost entirely by a contraction in the EBIT margin. Because the tax and interest burdens remained relatively constant, the decline in the bottom line is attributable to operational headwinds rather than changes in capital structure or fiscal policy.