Decomposing ROE involves expressing net income divided by shareholders’ equity as the product of component ratios.
Two-Component Disaggregation of ROE
Based on: 10-K (reporting date: 2026-01-30), 10-K (reporting date: 2025-01-31), 10-K (reporting date: 2024-02-02), 10-K (reporting date: 2023-02-03), 10-K (reporting date: 2022-01-28), 10-K (reporting date: 2021-01-29).
The financial performance, as indicated by the presented metrics, demonstrates significant fluctuations over the observed period. Return on Assets (ROA) initially increased substantially before stabilizing, while Return on Equity (ROE) experienced a dramatic initial value followed by missing subsequent values. Financial Leverage is only reported for the earliest period.
- Return on Assets (ROA)
- ROA began at 2.63% in January 2021 and rose considerably to 6.00% in January 2022. Following this peak, ROA decreased to 2.73% in February 2023, then increased to 3.91% in February 2024. A further increase is observed, reaching 5.76% in January 2025 and 5.86% in January 2026. This suggests an initial period of improved asset utilization, followed by a dip, and then a recovery towards levels approaching the 2022 peak.
- Financial Leverage
- Financial Leverage was reported as 49.78 in January 2021. No subsequent values are available, preventing any trend analysis of this metric. The initial value indicates a substantial degree of financial leverage was employed.
- Return on Equity (ROE)
- ROE was reported at a high value of 131.10% in January 2021. However, values for subsequent years are missing, making it impossible to assess any trend or changes in shareholder returns. The initial value suggests a very high return to equity holders in that period, but its sustainability or subsequent performance cannot be determined from the available information.
- Two-Component ROE Disaggregation
- The initial ROE value can be partially explained by the ROA and Financial Leverage figures available for January 2021. Multiplying ROA (2.63%) by Financial Leverage (49.78) yields approximately 130.88%, which closely aligns with the reported ROE of 131.10%. The absence of subsequent Financial Leverage and ROE values prevents a comprehensive analysis of the drivers of ROE over time. The observed ROA trend suggests that changes in asset efficiency are likely influencing potential ROE fluctuations, but this cannot be confirmed without complete ROE figures.
AI Ask an analyst for more
Three-Component Disaggregation of ROE
Based on: 10-K (reporting date: 2026-01-30), 10-K (reporting date: 2025-01-31), 10-K (reporting date: 2024-02-02), 10-K (reporting date: 2023-02-03), 10-K (reporting date: 2022-01-28), 10-K (reporting date: 2021-01-29).
The financial performance, as indicated by the three-component DuPont analysis, reveals fluctuating trends between 2021 and projected figures for 2026. Return on Equity (ROE) began at a high of 131.10% in 2021, but subsequent years lack reported values. The components contributing to ROE – Net Profit Margin, Asset Turnover, and Financial Leverage – exhibit distinct patterns over the observed period.
- Net Profit Margin
- The Net Profit Margin demonstrates volatility. It increased from 3.45% in 2021 to 5.50% in 2022, then decreased significantly to 2.39% in 2023. A recovery is observed in 2024 at 3.63%, followed by further increases to 4.81% in 2025 and 5.23% in 2026. This suggests improving profitability in the later years of the period.
- Asset Turnover
- Asset Turnover shows an initial increase from 0.76 in 2021 to 1.09 in 2022 and 1.14 in 2023. It then declines slightly to 1.08 in 2024 before rising again to 1.20 in 2025 and settling at 1.12 in 2026. This indicates a generally efficient use of assets to generate revenue, with a peak in efficiency projected for 2025.
- Financial Leverage
- Financial Leverage is only reported for 2021, at a value of 49.78. The absence of this metric for subsequent years limits the ability to assess the impact of debt financing on ROE during those periods. The high value in 2021 suggests a significant reliance on debt.
The initial high ROE in 2021 was likely driven by a combination of substantial financial leverage and moderate profitability and asset turnover. The lack of ROE figures for 2022 through 2026 prevents a complete assessment of performance trends. However, the projected increases in Net Profit Margin and Asset Turnover suggest potential for improved ROE in the later years, assuming Financial Leverage remains stable or increases.
Further investigation is needed to understand the reasons behind the fluctuations in Net Profit Margin and Asset Turnover, as well as the absence of Financial Leverage and ROE figures for the majority of the observed period. A complete DuPont analysis requires all three components to be present for each year to provide a comprehensive understanding of ROE drivers.
AI Ask an analyst for more
Five-Component Disaggregation of ROE
Based on: 10-K (reporting date: 2026-01-30), 10-K (reporting date: 2025-01-31), 10-K (reporting date: 2024-02-02), 10-K (reporting date: 2023-02-03), 10-K (reporting date: 2022-01-28), 10-K (reporting date: 2021-01-29).
The five-component DuPont analysis reveals fluctuating performance metrics between 2021 and projected values for 2026. Return on Equity (ROE) began at a high of 131.10% in 2021, but subsequent years lack reported values, hindering a complete trend assessment. However, the underlying components offer insights into the drivers of this initial ROE and potential future performance.
- Profitability (EBIT Margin)
- The EBIT Margin demonstrated an initial increase from 6.16% in 2021 to 7.99% in 2022, indicating improved operational efficiency. A subsequent decline to 4.37% in 2023 suggests a reversal of this trend, potentially due to increased costs or decreased pricing power. The margin recovered to 6.11% in 2024 and is projected to further improve to 6.76% in 2025 and 7.77% in 2026, indicating a positive trajectory in profitability.
- Asset Turnover
- Asset Turnover exhibited a significant increase from 0.76 in 2021 to 1.09 in 2022, signifying improved efficiency in utilizing assets to generate sales. This trend continued with a further increase to 1.14 in 2023, before slightly decreasing to 1.08 in 2024. Projections indicate a rise to 1.20 in 2025 and a slight decrease to 1.12 in 2026, suggesting continued, though potentially moderating, efficiency in asset utilization.
- Financial Leverage
- Financial Leverage was reported at 49.78 in 2021, but subsequent years lack this metric. The absence of this information limits the ability to assess the extent to which debt is being used to amplify returns. Without this data, a complete understanding of the ROE drivers is not possible.
- Tax Burden
- The Tax Burden decreased from 0.95 in 2021 to 0.75 in 2023, indicating a lower proportion of pre-tax profits retained after tax payments. It then increased to 0.82 in 2024 and 0.91 in 2025, before decreasing slightly to 0.82 in 2026. These fluctuations suggest changes in the effective tax rate or tax planning strategies.
- Interest Burden
- The Interest Burden increased from 0.59 in 2021 to 0.81 in 2022, suggesting a higher proportion of earnings used to cover interest expenses, potentially due to increased debt levels. It then decreased to 0.73 in 2023 and 0.72 in 2024, before increasing to 0.78 in 2025 and 0.82 in 2026. These changes likely reflect shifts in debt financing and interest rate environments.
In summary, while the initial ROE was substantial, a comprehensive assessment is hampered by missing values for ROE and Financial Leverage in later periods. The available components suggest improving profitability and asset utilization, offset by fluctuations in tax and interest burdens. Further analysis incorporating complete ROE and Financial Leverage figures is necessary for a more robust evaluation of performance.
AI Ask an analyst for more
Two-Component Disaggregation of ROA
Based on: 10-K (reporting date: 2026-01-30), 10-K (reporting date: 2025-01-31), 10-K (reporting date: 2024-02-02), 10-K (reporting date: 2023-02-03), 10-K (reporting date: 2022-01-28), 10-K (reporting date: 2021-01-29).
The financial performance, as indicated by the two-component disaggregation of Return on Assets (ROA), demonstrates notable fluctuations over the observed period. Return on Assets initially increased significantly before stabilizing and showing potential for further growth. This performance is driven by changes in both Net Profit Margin and Asset Turnover.
- Net Profit Margin
- The Net Profit Margin experienced an increase from 3.45% in 2021 to 5.50% in 2022, representing a substantial improvement in profitability. This was followed by a decline to 2.39% in 2023, indicating a weakening in earnings relative to revenue. A recovery was then observed in 2024, reaching 3.63%, and continued upward through 2025 (4.81%) and 2026 (5.23%). The trend suggests improving profitability after an initial dip, with the most recent years showing consistent gains.
- Asset Turnover
- Asset Turnover exhibited an upward trend from 0.76 in 2021 to 1.09 in 2022, signifying improved efficiency in utilizing assets to generate revenue. This ratio peaked at 1.14 in 2023 before decreasing slightly to 1.08 in 2024. Further improvement occurred in 2025, reaching 1.20, followed by a slight decrease to 1.12 in 2026. Overall, asset utilization remained relatively strong throughout the period, with a recent peak suggesting enhanced operational efficiency.
- Return on Assets (ROA)
- Return on Assets mirrored the combined effect of the Net Profit Margin and Asset Turnover. A significant increase was observed from 2.63% in 2021 to 6.00% in 2022, driven by improvements in both components. ROA then decreased to 2.73% in 2023, reflecting the decline in Net Profit Margin. A subsequent increase to 3.91% in 2024, and further gains to 5.76% in 2025 and 5.86% in 2026, indicate a return to positive performance, likely fueled by the recovery in profitability and sustained asset turnover. The latest values suggest a strengthening of overall asset profitability.
The interplay between Net Profit Margin and Asset Turnover demonstrates how changes in profitability and operational efficiency contribute to overall Return on Assets. The period shows a dynamic relationship, with initial gains followed by a temporary setback, and ultimately a return to growth. The recent trend suggests a positive outlook for asset profitability.
AI Ask an analyst for more
Four-Component Disaggregation of ROA
Based on: 10-K (reporting date: 2026-01-30), 10-K (reporting date: 2025-01-31), 10-K (reporting date: 2024-02-02), 10-K (reporting date: 2023-02-03), 10-K (reporting date: 2022-01-28), 10-K (reporting date: 2021-01-29).
The period under review demonstrates fluctuating performance across key financial metrics. Return on Assets (ROA) exhibited an initial increase followed by a decline and subsequent recovery, ultimately showing a positive trend over the entire timeframe. This movement is attributable to shifts in the components of the DuPont analysis, specifically profitability, efficiency, and financial leverage.
- Return on Assets (ROA)
- ROA began at 2.63% in January 2021, increased significantly to 6.00% in January 2022, then decreased to 2.73% in February 2023. A subsequent rise to 3.91% in February 2024 and further to 5.76% in January 2025 was observed, culminating in 5.86% in January 2026. This indicates a generally improving trend in asset utilization for profitability, though with some volatility.
- EBIT Margin
- The EBIT Margin showed an increase from 6.16% to 7.99% between January 2021 and January 2022, contributing to the initial ROA improvement. However, it then declined to 4.37% in February 2023, negatively impacting ROA. The margin recovered to 6.11% in February 2024 and continued to rise, reaching 6.76% in January 2025 and 7.77% in January 2026. This suggests strengthening operational profitability towards the end of the period.
- Asset Turnover
- Asset Turnover increased from 0.76 in January 2021 to 1.09 in January 2022, and further to 1.14 in February 2023, indicating improved efficiency in generating sales from assets. A slight decrease to 1.08 in February 2024 was followed by an increase to 1.20 in January 2025, and a slight decline to 1.12 in January 2026. Overall, asset turnover demonstrates a positive trend, suggesting increasing efficiency in asset utilization.
- Tax Burden
- The Tax Burden decreased from 0.95 in January 2021 to 0.75 in February 2023, then increased to 0.82 in February 2024 and 0.91 in January 2025 before settling at 0.82 in January 2026. This fluctuation suggests changes in the effective tax rate impacting net income.
- Interest Burden
- The Interest Burden increased from 0.59 in January 2021 to 0.81 in January 2022, then decreased to 0.73 in February 2023 and 0.72 in February 2024. It subsequently rose to 0.78 in January 2025 and 0.82 in January 2026. This indicates a changing level of interest expense relative to earnings, potentially reflecting shifts in debt levels or interest rates.
The interplay between the EBIT Margin and Asset Turnover largely drives the ROA trend. While the Tax and Interest Burdens fluctuate, their impact appears secondary to the changes in operational profitability and asset efficiency. The positive trend in both EBIT Margin and Asset Turnover towards the end of the period suggests a strengthening financial position.
AI Ask an analyst for more
Disaggregation of Net Profit Margin
Based on: 10-K (reporting date: 2026-01-30), 10-K (reporting date: 2025-01-31), 10-K (reporting date: 2024-02-02), 10-K (reporting date: 2023-02-03), 10-K (reporting date: 2022-01-28), 10-K (reporting date: 2021-01-29).
The period demonstrates fluctuations in profitability metrics, with notable shifts in tax and interest burdens impacting the net profit margin. An examination of the individual components reveals the drivers behind these changes.
- Tax Burden
- The tax burden exhibits volatility throughout the period. It decreased from 0.95 in 2021 to a low of 0.75 in 2023, before increasing to 0.91 in 2025 and settling back to 0.82 in 2026. This suggests changes in effective tax rates or the utilization of tax credits and deductions. The fluctuations in tax burden directly influence the portion of pre-tax income retained as net income.
- Interest Burden
- The interest burden generally increased over the period, rising from 0.59 in 2021 to 0.82 in both 2026. There was a peak at 0.81 in 2022, followed by a slight decrease to 0.72 in 2024, before trending upwards again. This indicates a potential increase in debt levels or rising interest rates, resulting in a larger proportion of earnings allocated to interest expense. The increase in interest burden negatively impacts net income.
- EBIT Margin
- The EBIT margin experienced considerable variation. It peaked at 7.99% in 2022, then declined significantly to 4.37% in 2023, before recovering to 7.77% in 2026. This suggests operational performance is subject to external factors or internal strategic shifts. The initial increase and subsequent decline indicate potential improvements in core business profitability followed by a period of reduced efficiency or increased costs. The recovery towards the end of the period suggests a return to improved operational performance.
- Net Profit Margin
- The net profit margin mirrored the trends observed in the EBIT margin, though to a lesser extent. It rose from 3.45% in 2021 to 5.50% in 2022, decreased to 2.39% in 2023, and then increased to 5.23% in 2026. The net profit margin’s movement is a combined effect of the EBIT margin, interest burden, and tax burden. The lowest net profit margin in 2023 coincides with the lowest EBIT margin and a relatively high interest burden. The increase in the final two years is driven by improvements in both EBIT margin and a more favorable tax burden.
In summary, the net profit margin is sensitive to changes in operational efficiency (EBIT margin), financing costs (interest burden), and tax liabilities (tax burden). The observed fluctuations highlight the interplay of these factors and their collective impact on overall profitability.
AI Ask an analyst for more