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: 2024-02-02), 10-K (reporting date: 2023-02-03), 10-K (reporting date: 2022-01-28), 10-K (reporting date: 2021-01-29), 10-K (reporting date: 2020-01-31), 10-K (reporting date: 2019-02-01).
The analysis of the two-component DuPont disaggregation reveals a significant divergence between asset productivity and equity returns over the observed period, followed by a sharp contraction in the final year.
- Return on Assets (ROA)
- A general downward trajectory in asset efficiency is observed, declining from 12.04% in 2019 to 5.39% in 2024. While there was a temporary recovery to 10.27% in 2021, the overall trend indicates a diminishing ability to generate profits from the company's total asset base.
- Financial Leverage
- There was a consistent and aggressive increase in financial leverage from 2019 through 2023, rising from a ratio of 2.06 to a peak of 5.25. This indicates a strategic shift toward higher debt utilization or a reduction in equity relative to assets. A moderate reduction to 4.56 occurred in 2024.
- Return on Equity (ROE)
- ROE exhibited substantial growth between 2019 and 2023, peaking at 43.60%. However, this growth was not supported by operational efficiency (ROA) but was instead driven by the expansion of financial leverage. In 2024, ROE experienced a sharp decline to 24.61%, returning to levels similar to those seen in 2019.
The synthesis of these components demonstrates that the expansion of ROE between 2020 and 2023 was artificially inflated by increased leverage despite a deteriorating ROA. The precipitous drop in ROE in 2024 is the result of a simultaneous decline in both asset profitability and the financial leverage multiplier, suggesting a combined impact of reduced operational performance and a deleveraging of the balance sheet.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
How can I help you?
Three-Component Disaggregation of ROE
Based on: 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), 10-K (reporting date: 2020-01-31), 10-K (reporting date: 2019-02-01).
The Return on Equity (ROE) exhibited a period of significant expansion between February 1, 2019, and February 3, 2023, rising from 24.77% to a peak of 43.60%, before experiencing a sharp contraction to 24.61% by February 2, 2024. This trajectory indicates that the growth in equity returns was primarily driven by financial engineering rather than operational improvements, as the final year shows a regression to levels seen five years prior.
- Net Profit Margin
- Profitability remained relatively stable between 6.17% and 6.20% through January 31, 2020, followed by a peak of 7.87% in January 29, 2021. Subsequently, a consistent downward trend emerged, culminating in a significant decline to 4.29% by February 2, 2024. This erosion of the profit margin suggests increasing cost pressures or pricing challenges in the most recent fiscal period.
- Asset Turnover
- A substantial decrease in asset efficiency occurred between February 1, 2019, and January 31, 2020, where the ratio dropped from 1.94 to 1.22. The ratio remained largely stagnant at approximately 1.30 for the following three years before declining slightly to 1.26 in February 2, 2024. This pattern indicates a persistent reduction in the company's ability to generate revenue relative to its asset base compared to the 2019 baseline.
- Financial Leverage
- Financial leverage acted as the primary catalyst for ROE growth, increasing steadily from 2.06 in 2019 to a peak of 5.25 on February 3, 2023. This aggressive increase in the debt-to-equity profile amplified returns on equity despite stagnating asset turnover and fluctuating margins. A moderate reduction to 4.56 was observed by February 2, 2024, contributing to the overall decline in ROE.
The synthesis of these three components reveals that the elevation of ROE during the mid-period was an artifact of increased financial risk via leverage. The sharp decline in 2024 is the result of a synchronized deterioration across all three DuPont components: collapsing net profit margins, a slight decline in asset turnover, and a reduction in financial leverage.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
How can I help you?
Five-Component Disaggregation of ROE
Based on: 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), 10-K (reporting date: 2020-01-31), 10-K (reporting date: 2019-02-01).
The Return on Equity (ROE) exhibited significant volatility over the analyzed period, peaking at 43.60% in February 2023 before experiencing a sharp contraction to 24.61% by February 2024. This trajectory indicates that the growth in equity returns during the middle of the period was not driven by operational efficiency or margin expansion, but rather by an aggressive increase in financial leverage.
- Profitability and Burden Ratios
- The Tax Burden remained remarkably consistent, hovering between 0.78 and 0.79, suggesting a stable effective tax rate. The Interest Burden remained steady near 0.95 for several years but declined to 0.87 in February 2024, signaling an increase in the relative cost of debt servicing. The EBIT Margin showed a peak of 10.53% in January 2021, followed by a consistent downward trend, reaching a period low of 6.32% in February 2024, which significantly eroded the core profitability component of ROE.
- Operational Efficiency
- Asset Turnover experienced a sharp decline from 1.94 in February 2019 to 1.22 by January 2020. For the subsequent four years, this ratio remained relatively stagnant, fluctuating narrowly between 1.22 and 1.30. This suggests a permanent shift in the company's ability to generate sales relative to its asset base compared to the 2019 baseline.
- Financial Leverage
- Financial leverage served as the primary catalyst for ROE growth between 2019 and 2023. The ratio climbed steadily from 2.06 to a peak of 5.25. This indicates a strategic shift toward higher debt levels to amplify returns to shareholders, effectively offsetting the declines observed in EBIT margins and asset turnover during that window.
The precipitous drop in ROE in February 2024 is the result of a simultaneous deterioration across multiple DuPont components. The decline was driven by the lowest recorded EBIT margin, a decrease in the interest burden, and a reduction in financial leverage from 5.25 to 4.56. This suggests that the previous reliance on leverage to sustain ROE became unsustainable as operational profitability declined.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
How can I help you?
Two-Component Disaggregation of ROA
Based on: 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), 10-K (reporting date: 2020-01-31), 10-K (reporting date: 2019-02-01).
The Return on Assets (ROA) exhibits a general downward trajectory over the analyzed six-year period, declining from a peak of 12.04% in February 2019 to 5.39% by February 2024. While a temporary recovery occurred in January 2021, the long-term trend indicates a significant erosion of the company's ability to generate earnings from its asset base.
- Net Profit Margin
- Profitability remained relatively stable between 2019 and 2020 before reaching a peak of 7.87% in January 2021. Following this peak, a consistent contraction is observed, with the margin falling to 6.38% in February 2023 and experiencing a sharp decline to 4.29% by February 2024. This suggests increasing pressure on bottom-line profitability in the most recent fiscal year.
- Asset Turnover
- A substantial decrease in operational efficiency occurred between February 2019 and January 2020, where the ratio dropped from 1.94 to 1.22. Following this initial decline, asset turnover remained remarkably stagnant at 1.30 for three consecutive years before slipping slightly to 1.26 in February 2024.
- ROA Disaggregation
- The decline in ROA is attributable to different drivers across the period. The initial drop from 2019 to 2020 was primarily driven by the sharp reduction in asset turnover. The subsequent volatility and the eventual decline toward 2024 are more closely linked to the compression of the net profit margin, as asset turnover remained relatively flat during the mid-period of the analysis.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
How can I help you?
Four-Component Disaggregation of ROA
Based on: 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), 10-K (reporting date: 2020-01-31), 10-K (reporting date: 2019-02-01).
Return on Assets (ROA) exhibited a general downward trajectory over the analyzed period, declining from a peak of 12.04% in February 2019 to 5.39% by February 2024. While a temporary recovery occurred in January 2021, the subsequent years show a consistent erosion of profitability, with the most significant contraction occurring in the final year of the period.
- EBIT Margin
- Operating profitability demonstrated significant volatility, reaching a peak of 10.53% in January 2021 before entering a steady decline. The margin fell to 6.32% by February 2024, indicating a substantial reduction in operational efficiency and acting as a primary catalyst for the decline in overall ROA.
- Asset Turnover
- A sharp reduction in asset efficiency is observed between February 2019 and January 2020, where the ratio dropped from 1.94 to 1.22. Following this decline, the ratio remained relatively stagnant, fluctuating between 1.22 and 1.30. The inability to return to 2019 levels of asset utilization has constrained the company's capacity to generate revenue relative to its asset base.
- Interest Burden
- The interest burden remained remarkably stable, ranging between 0.94 and 0.96 from 2019 through 2023. However, a notable decrease to 0.87 occurred in February 2024, signaling an increase in interest expenses relative to operating income, which further pressured the ROA in the final year.
- Tax Burden
- The tax burden remained constant at approximately 0.78 to 0.79 throughout the entire six-year period. This stability suggests that changes in the effective tax rate had no material influence on the observed fluctuations in asset returns.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
How can I help you?
Disaggregation of Net Profit Margin
Based on: 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), 10-K (reporting date: 2020-01-31), 10-K (reporting date: 2019-02-01).
The net profit margin exhibits a trajectory of initial stability followed by a peak and a subsequent sharp decline. This overall movement is largely dictated by fluctuations in operating profitability, with compounding negative effects from interest costs appearing in the most recent fiscal year.
- Net Profit Margin
- The margin remained relatively stable between 2019 and 2020, before rising to a peak of 7.87% in January 2021. Subsequently, a consistent downward trend emerged, resulting in a decline to 4.29% by February 2024, representing the lowest point in the observed period.
- EBIT Margin
- Operating profitability served as the primary driver for the net profit margin. The EBIT margin reached a peak of 10.53% in 2021, which aligned with the overall net profit peak. A steady contraction followed, concluding in a sharp decrease to 6.32% in February 2024, indicating significant pressure on operating efficiency or rising operational costs.
- Interest Burden
- The interest burden remained stable between 0.94 and 0.96 from 2019 through 2023, suggesting a consistent relationship between operating income and interest expenses. However, a notable decline to 0.87 occurred in February 2024, signifying that interest expenses consumed a larger portion of EBIT, further depressing the net profit margin.
- Tax Burden
- The tax burden demonstrated extreme stability, maintaining a constant ratio of 0.78 from January 2020 through February 2024. This indicates that fluctuations in the bottom-line profitability were not influenced by changes in the effective tax rate.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
How can I help you?