Decomposing ROE involves expressing net income divided by shareholders’ equity as the product of component ratios.
Two-Component Disaggregation of ROE
| ROE | = | ROA | × | Financial Leverage | |
|---|---|---|---|---|---|
| Dec 31, 2021 | — | = | 13.71% | × | — |
| Dec 31, 2020 | 656.29% | = | 7.90% | × | 83.02 |
| Dec 31, 2019 | — | = | 7.78% | × | — |
| Dec 31, 2018 | — | = | 9.66% | × | — |
| Dec 31, 2017 | — | = | 6.06% | × | — |
Based on: 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), 10-K (reporting date: 2017-12-31).
The operational efficiency of the organization, as measured by the Return on Assets (ROA), demonstrated a general upward trajectory between 2017 and 2021. While there was some volatility in the mid-period, the terminal value indicates a significant improvement in the ability to generate earnings from the asset base.
- Return on Assets (ROA) Trend
- ROA increased from 6.06% in 2017 to 13.71% in 2021. An initial peak of 9.66% was observed in 2018, followed by a slight contraction to 7.78% in 2019 and a stabilization at 7.90% in 2020. The most substantial growth occurred between 2020 and 2021, where the ratio nearly doubled, suggesting a sharp increase in net income relative to total assets.
- Two-Component ROE Disaggregation
- The analysis for the period ending December 31, 2020, reveals a high degree of financial amplification. The Return on Equity (ROE) of 656.29% is the product of a modest ROA of 7.90% and an exceptionally high Financial Leverage ratio of 83.02. This indicates that the return to shareholders is predominantly driven by the company's capital structure and the use of debt to leverage asset returns, rather than solely by operational profitability.
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: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).
The five-year financial trajectory indicates a general improvement in profitability margins despite fluctuations in asset utilization and extreme volatility in capital structure during the latter period.
- Net Profit Margin
- A positive upward trend in profitability is observed, with the margin expanding from 5.08% in 2017 to 11.84% in 2021. Although a temporary contraction occurred in 2019, the significant increase in 2021 suggests a strengthened ability to convert revenue into actual profit.
- Asset Turnover
- Operational efficiency remained relatively stable but experienced a gradual decline from 1.19 in 2017 and 2018 to a low of 1.09 in 2020. A partial recovery to 1.16 was recorded in 2021, indicating a volatile but ultimately resilient capacity to generate sales from the asset base.
- Financial Leverage and Return on Equity
- The Return on Equity for 2020 reached an exceptional level of 656.29%. This outlier is not driven by operational performance, as profit margins and asset turnover were not at peak levels during that year. Instead, the result is attributable to an extremely high financial leverage ratio of 83.02, indicating a capital structure heavily reliant on debt or a significant reduction in equity during that specific period.
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: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).
The analysis of the five-component DuPont disaggregation reveals a period of operational stability followed by a significant surge in profitability and a period of extreme financial leverage. While core operational metrics remained relatively consistent between 2017 and 2020, a marked improvement in margin efficiency occurred in 2021. The most notable anomaly is observed in 2020, where an extraordinary return on equity was driven by aggressive financial leveraging rather than operational growth.
- Tax Burden
- A substantial increase is noted between 2017 and 2018, where the ratio rose from 0.57 to 0.80. Following this shift, the ratio remained stable, fluctuating minimally between 0.76 and 0.80 through 2021. This indicates a permanent reduction in the effective tax rate relative to pre-tax income starting in 2018.
- Interest Burden
- A consistent upward trend is observed from 2017 to 2021, moving from 0.70 to 0.85. This progression suggests an improvement in the company's ability to cover interest expenses from its operating profit, reflecting a decrease in the relative impact of interest costs on net income.
- EBIT Margin
- Operating margins remained within a tight range of 12.38% to 13.90% from 2017 through 2020. However, a significant expansion is evident in 2021, with the margin rising to 18.10%. This sharp increase points to a substantial improvement in operational efficiency or pricing power during the final year of the period.
- Asset Turnover
- Asset utilization exhibited a slight downward trend from 1.19 in 2017 and 2018 to a low of 1.09 in 2020. A partial recovery occurred in 2021, with the ratio returning to 1.16, indicating that revenue generation per unit of asset remained relatively stable despite minor fluctuations.
- Financial Leverage and Return on Equity
- The data for 2020 shows an extreme divergence in capital structure, with a financial leverage ratio of 83.02. This massive amplification of equity resulted in a Return on Equity (ROE) of 656.29%, demonstrating that the ROE for that year was primarily a function of financial engineering and high debt levels rather than organic operational performance.
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: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).
Return on Assets (ROA) exhibited a general upward trajectory between 2017 and 2021, increasing from 6.06% to 13.71%. Although a period of volatility occurred between 2018 and 2020, the overall trend concludes with a significant expansion in the efficiency of asset utilization for profit generation.
- Net Profit Margin
- The net profit margin served as the primary driver of ROA volatility and growth. Starting at 5.08% in 2017, the margin rose to 8.11% in 2018 before experiencing a contraction to 6.83% in 2019. Following a slight recovery to 7.28% in 2020, the margin expanded sharply to 11.84% by 2021, indicating a substantial improvement in bottom-line profitability per dollar of revenue.
- Asset Turnover
- Asset turnover remained relatively stable throughout the period, though a gradual decline was observed from 1.19 in 2017 and 2018 to a low of 1.09 in 2020. A recovery to 1.16 occurred in 2021. The narrow range of these values suggests that revenue generation relative to the asset base remained consistent, with minimal impact on the overall ROA compared to profitability margins.
- Two-Component ROA Analysis
- The disaggregation of ROA indicates that the improvement in asset returns was driven by profit margin expansion rather than increases in asset turnover. The correlation between the net profit margin and ROA is nearly absolute, as the slight downward trend in asset turnover from 2018 to 2020 was insufficient to offset the stability of the profit margin, and the surge in 2021 ROA aligns directly with the peak in net profit margin.
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: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).
The Return on Assets (ROA) exhibited a volatile but overall upward trajectory between 2017 and 2021, starting at 6.06% and reaching a peak of 13.71%. The most significant growth occurred in 2021, following a period of relative stability and a slight contraction between 2019 and 2020. This overall performance is the result of interacting shifts in operational efficiency, tax obligations, and interest costs.
- EBIT Margin
- Operational profitability remained relatively stable from 2017 to 2020, fluctuating between 12.38% and 13.90%. However, a substantial expansion occurred in 2021, where the margin rose to 18.10%. This spike represents the primary driver behind the overall increase in ROA during the final year of the period.
- Asset Turnover
- Asset utilization showed a gradual decline from 1.19 in 2017 and 2018 to a low of 1.09 in 2020. A partial recovery was observed in 2021, with the ratio increasing to 1.16. The stability of this metric suggests that the growth in ROA was driven more by margin expansion than by increased revenue generation per unit of asset.
- Interest Burden
- The interest burden demonstrated a consistent upward trend, improving from 0.70 in 2017 to 0.85 in 2021. This steady increase indicates a rising proportion of operating income being retained after interest payments, suggesting improved debt serviceability or a reduction in relative interest expenses over the five-year period.
- Tax Burden
- A significant increase in the tax burden was noted between 2017 (0.57) and 2018 (0.80). Following this initial jump, the ratio stabilized, fluctuating narrowly between 0.76 and 0.78 through 2021. This suggests that tax efficiency reached a steady state after the 2018 adjustment.
In summary, the substantial improvement in ROA by 2021 was predominantly fueled by a sharp increase in the EBIT margin and a steadily improving interest burden, which more than offset the slight fluctuations in asset turnover and the increased tax burden observed since 2017.
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: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).
The Net Profit Margin exhibited a general upward trajectory over the analyzed five-year period, rising from 5.08% in 2017 to 11.84% in 2021. While there was a slight contraction in 2019, the overall trend indicates a significant improvement in the company's ability to convert revenue into bottom-line profit, particularly highlighted by a substantial increase in the final year.
- EBIT Margin
- Operating profitability remained relatively stable between 2017 and 2020, fluctuating within a narrow range from 12.38% to 13.90%. However, a significant expansion occurred in 2021, where the EBIT Margin reached 18.10%. This surge suggests a marked improvement in operational efficiency or a favorable shift in the cost structure during that period.
- Interest Burden
- The Interest Burden showed a steady improvement, increasing from 0.70 in 2017 to 0.85 in 2021. This upward trend indicates that a smaller proportion of operating earnings was consumed by interest expenses over time, reflecting a more favorable relationship between operating income and debt servicing costs.
- Tax Burden
- A notable shift occurred in 2018, where the Tax Burden ratio increased from 0.57 to 0.80, contributing significantly to the jump in Net Profit Margin for that year. Following this adjustment, the ratio remained relatively stable, fluctuating between 0.76 and 0.78 through 2021.
The disaggregation reveals that the expansion of the Net Profit Margin was driven by different factors across the period. The 2018 increase was primarily influenced by a reduction in the tax impact, whereas the substantial growth observed in 2021 was the result of a synergistic effect between a sharply higher EBIT Margin and an improved Interest Burden.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
How can I help you?