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: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).
The two-component DuPont disaggregation reveals a severe deterioration in financial performance and shareholder returns over the five-year period ending December 31, 2022. The primary driver of this decline is a collapse in asset productivity, which was further amplified by changes in the capital structure in the final year of the analysis.
- Return on Assets (ROA)
- A sharp downward trend is observed in ROA, which fell from 3.56% in 2018 to 0.19% by 2020. Following a marginal recovery to 0.50% in 2021, the metric experienced a precipitous decline to -26.42% in 2022. This shift indicates a transition from low profitability to substantial net losses relative to the total asset base.
- Financial Leverage
- Leverage decreased from 2.33 in 2018 to a stable range between 1.70 and 1.75 from 2019 through 2021. In 2022, the leverage ratio increased back to 2.32, returning to levels nearly identical to those seen in 2018. This increase in leverage during a period of negative asset returns served to magnify the losses attributed to equity holders.
- Return on Equity (ROE)
- ROE exhibits extreme volatility, plummeting from 8.28% in 2018 to 0.32% in 2020. While there was a slight improvement to 0.88% in 2021, the convergence of a deeply negative ROA and heightened financial leverage in 2022 resulted in an ROE of -61.43%. The data demonstrates that the equity return is highly sensitive to the underlying asset performance, particularly when leverage is increased.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Three-Component Disaggregation of ROE
Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).
The return on equity (ROE) exhibited a severe downward trajectory from 2018 to 2022, transitioning from a positive 8.28% to a significant negative value of -61.43%. This collapse in shareholder returns is primarily attributable to a catastrophic decline in profitability, which overwhelmed any relative stability or improvements in asset utilization and financial leverage.
- Net Profit Margin
- A precipitous decline in profitability is observed, with the margin falling from 10.04% in 2018 to -115.09% by 2022. While a marginal recovery occurred in 2021, the extreme negative result in 2022 indicates a substantial net loss that served as the primary driver for the overall erosion of ROE.
- Asset Turnover
- Asset utilization efficiency decreased sharply between 2018 and 2019, dropping from 0.35 to 0.12. Following this contraction, a gradual upward trend was observed through 2022, reaching 0.23. Despite this slow recovery, the turnover ratio remained consistently below 2018 levels, suggesting a lingering inefficiency in generating revenue from the asset base.
- Financial Leverage
- The leverage ratio followed a U-shaped pattern, decreasing from 2.33 in 2018 to 1.70 in 2019 and 2020, before returning to 2.32 by 2022. The increase in leverage during the final year coincided with the collapse in profit margins, which amplified the negative impact on the return on equity.
The analysis indicates that the deterioration in ROE was not caused by a lack of financial leverage or a total failure in asset turnover, but rather by an extreme volatility in net profit margins. The convergence of increasing financial leverage and a deep negative profit margin in 2022 resulted in a significant destruction of equity value.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Five-Component Disaggregation of ROE
Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).
The Return on Equity (ROE) exhibits a severe downward trajectory over the analyzed period, falling from 8.28% in 2018 to a significant deficit of -61.43% by 2022. While ROE remained marginally positive but stagnant between 2019 and 2021, the precipitous decline in the final year indicates a critical breakdown in the components driving shareholder returns.
- Operating Profitability
- The EBIT Margin serves as the primary driver of the ROE collapse. A consistent decline is observed from 16.24% in 2018 to 4.72% in 2020, followed by a slight recovery to 7.23% in 2021. However, the margin plummeted to -110.43% in 2022, suggesting a catastrophic increase in operating expenses or the recognition of substantial non-operating losses that eroded the operating base.
- Asset Utilization
- Asset Turnover experienced a sharp contraction from 0.35 in 2018 to 0.12 in 2019. Although a gradual recovery trend is evident from 2020 through 2022, reaching 0.23, the efficiency of assets in generating revenue remains significantly below 2018 levels, indicating a prolonged period of suboptimal asset productivity.
- Financial Leverage and Interest Burden
- Financial Leverage remained relatively stable between 1.70 and 1.75 from 2019 to 2021 after an initial drop from 2.33 in 2018. A return to higher leverage is noted in 2022, rising to 2.32. The Interest Burden showed volatility, decreasing from 0.77 in 2018 to a low of 0.43 in 2020 before rebounding to 0.78 in 2021, reflecting fluctuations in the cost of debt relative to operating earnings.
- Tax Burden
- A steady decline in the Tax Burden ratio is observed from 2018 to 2021, moving from 0.80 to 0.53. This trend indicates an increasing impact of taxes on pre-tax earnings, further compressing the net income available to shareholders during that period.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Two-Component Disaggregation of ROA
Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).
The Return on Assets (ROA) exhibited a significant downward trajectory over the five-year period, transitioning from a peak of 3.56% in 2018 to a substantial deficit of -26.42% by 2022. This decline indicates a severe deterioration in the company's ability to generate earnings from its asset base.
- Net Profit Margin
- A consistent and volatile decline in profitability is observed. From a high of 10.04% in 2018, the margin contracted sharply to 2.88% in 2019 and reached a period low of 1.26% in 2020. Despite a slight recovery to 3.00% in 2021, the margin collapsed to -115.09% in 2022, suggesting significant non-operating losses or a major impairment event that heavily outweighed revenue generation.
- Asset Turnover
- Asset efficiency experienced a sharp decline between 2018 and 2019, dropping from 0.35 to 0.12. However, unlike the profit margin, asset turnover showed a steady recovery trend from 2020 through 2022, improving incrementally from 0.15 to 0.23. This indicates that while the company became more efficient at utilizing its assets to generate sales over the latter half of the period, these gains were insufficient to offset profitability losses.
- ROA Disaggregation Analysis
- The two-component disaggregation reveals that the erosion of ROA was primarily driven by the collapse of the Net Profit Margin. Between 2019 and 2021, ROA remained marginally positive (ranging from 0.19% to 0.50%) because the modest recovery in asset turnover partially mitigated the low profit margins. By 2022, the negative impact of the profit margin became the dominant factor, overriding the improvement in asset turnover and resulting in the sharp decline of the overall return on assets.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Four-Component Disaggregation of ROA
Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).
The Return on Assets (ROA) exhibited a significant downward trajectory over the analyzed period, transitioning from a peak of 3.56% in 2018 to a severe contraction of -26.42% by 2022. This deterioration is primarily attributed to a collapse in operating profitability, despite some marginal improvements in asset utilization efficiency in the later years.
- EBIT Margin
- The operating margin served as the primary driver of the decline in ROA. A sharp contraction is observed from 16.24% in 2018 to 4.72% in 2020, followed by a brief recovery to 7.23% in 2021. However, the margin collapsed to -110.43% in 2022, indicating substantial operating losses that fundamentally eroded the return on assets.
- Asset Turnover
- Asset efficiency experienced a significant drop after 2018, falling from 0.35 to 0.12 in 2019. Following this decline, a gradual recovery trend is evident, with the ratio increasing steadily to 0.23 by 2022. This suggests that while the company improved its ability to generate revenue from its asset base, these gains were insufficient to offset operating losses.
- Tax Burden
- A consistent downward trend is observed in the tax burden ratio, which declined from 0.80 in 2018 to 0.53 in 2021. This persistent decrease indicates a reduction in the percentage of operating income retained after taxes, reflecting a higher relative tax impact on pre-tax earnings over time.
- Interest Burden
- The interest burden demonstrated significant volatility. After a decrease from 0.77 in 2018 to a low of 0.43 in 2020, the ratio rebounded sharply to 0.78 in 2021. This fluctuation suggests varying levels of debt service costs relative to operating income during the period.
The four-component disaggregation reveals that the overall collapse in ROA was not a result of asset inefficiency—which actually improved between 2019 and 2022—but was instead driven by a catastrophic decline in operating margins and a deteriorating tax burden.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Disaggregation of Net Profit Margin
Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).
The net profit margin exhibited a significant downward trajectory over the analyzed period, characterized by a steady erosion of profitability from 2018 through 2020, a marginal recovery in 2021, and a severe collapse in 2022. This overall decline is primarily driven by a deterioration in operating efficiency, which was further compounded by fluctuating interest and tax burdens.
- EBIT Margin and Operating Performance
- The operating margin served as the primary driver of the net profit decline. Starting at 16.24% in 2018, the EBIT margin contracted sharply to 4.72% by 2020. While a modest recovery to 7.23% was observed in 2021, the margin plummeted to -110.43% in 2022, indicating a critical failure in operating profitability and a transition to substantial operating losses.
- Tax Burden Analysis
- A consistent downward trend is observed in the tax burden ratio, which decreased from 0.80 in 2018 to 0.53 in 2021. This steady decline suggests that a larger proportion of pre-tax income was consumed by taxes over time, thereby placing additional downward pressure on the final net profit margin.
- Interest Burden Analysis
- The interest burden exhibited high volatility. After beginning at 0.77 in 2018, the ratio dropped to a low of 0.43 in 2020, signaling an increase in interest expenses relative to operating income. However, a sharp recovery to 0.78 occurred in 2021, suggesting a temporary improvement in debt service coverage or a reduction in interest obligations during that specific period.
- Net Profit Margin Convergence
- The net profit margin closely mirrored the volatility of the EBIT margin, falling from 10.04% in 2018 to 1.26% in 2020. Despite a brief uptick to 3.00% in 2021, the margin experienced a catastrophic decline to -115.09% in 2022. The magnitude of the 2022 loss indicates that operating losses were the dominant factor, far outweighing the impact of interest and tax variables.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?