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).
Between 2018 and 2022, a significant contraction in Return on Equity (ROE) is observed, falling from 84.19% to 49.85%. A two-component DuPont disaggregation reveals that this decline is not a result of diminished operational efficiency, but is instead driven primarily by a consistent reduction in financial leverage.
- Return on Assets (ROA)
- The ROA remained relatively stable throughout the five-year period. After a slight decrease from 15.29% in 2018 to a low of 14.00% in 2020, the ratio recovered to 15.02% by December 31, 2022. This stability indicates that the company's ability to generate earnings from its asset base remained consistent, regardless of changes in its capital structure.
- Financial Leverage
- A strong downward trend is evident in the financial leverage ratio, which declined steadily from 5.51 in 2018 to 3.32 in 2022. This suggests a strategic shift toward a less aggressive capital structure, characterized by a reduction in the proportion of debt relative to equity used to finance the organization's assets.
- Return on Equity (ROE) Dynamics
- The substantial decrease in ROE is directly attributable to the decline in the financial leverage multiplier. Because the ROA component remained nearly constant, the erosion of the leverage effect removed the amplification typically provided by debt. Consequently, while the company maintains a healthy ROE of 49.85%, the magnitude of the return to shareholders has decreased as the company has reduced its financial risk profile.
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) experienced a substantial and continuous decline over the five-year period from 2018 to 2022, decreasing from 84.19% to 49.85%. A three-component DuPont analysis indicates that this contraction was not driven by operational inefficiency, but primarily by a significant reduction in financial gearing.
- Net Profit Margin
- Operational profitability remained relatively stable, with the net profit margin fluctuating within a narrow range between 14.40% and 16.47%. The margin peaked in 2021 before a slight moderation in 2022, suggesting that the company maintained consistent control over its cost structure and pricing strategies throughout the period.
- Asset Turnover
- Asset utilization showed a moderate downward trend from 2018 to 2021, falling from a ratio of 1.01 to 0.86. However, a recovery was observed in 2022, where the ratio increased to 0.95, indicating an improvement in the efficiency of generating revenue from the asset base toward the end of the analyzed period.
- Financial Leverage
- The most significant change is observed in the financial leverage ratio, which declined steadily every year, dropping from 5.51 in 2018 to 3.32 in 2022. This consistent deleveraging process acted as the primary catalyst for the reduction in ROE, as the company relied less on debt to amplify returns to shareholders.
In summary, the decline in ROE is attributable to a strategic shift in the capital structure rather than a deterioration in fundamental business performance. While the stability of the net profit margin and the late-period recovery in asset turnover point to resilient operational health, the aggressive reduction in financial leverage fundamentally lowered the equity multiplier, thereby compressing the overall return on equity.
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) experienced a significant and consistent decline over the five-year period, falling from 84.19% in 2018 to 49.85% in 2022. A disaggregated analysis indicates that this compression was not driven by a failure in operational profitability, but rather by a systematic reduction in financial leverage.
- Financial Leverage
- A sharp downward trend is observed in financial leverage, which decreased from 5.51 in 2018 to 3.32 in 2022. This contraction is the primary driver of the declining ROE, suggesting a strategic shift toward a less leveraged capital structure or an increase in the equity base relative to total assets.
- EBIT Margin
- Operational efficiency remained remarkably stable, with the EBIT margin fluctuating within a narrow range between 19.23% and 21.42%. The peak margin occurred in 2021 at 21.42%, indicating that the company maintained its core pricing power and cost management throughout the period.
- Asset Turnover
- Asset utilization exhibited moderate volatility, declining from 1.01 in 2018 to a low of 0.86 in 2021 before recovering to 0.95 in 2022. While this contributed to the ROE decline between 2018 and 2021, the recovery in 2022 suggests an improvement in the efficiency of asset employment.
- Interest and Tax Burdens
- Both the interest burden and tax burden remained relatively constant across the analyzed period. The tax burden fluctuated slightly between 0.82 and 0.86, while the interest burden remained stable between 0.90 and 0.93. These factors exerted minimal influence on the overall trend of the Return on Equity.
In summary, the erosion of ROE was almost exclusively the result of deleveraging. The stability of the EBIT margin and the relative consistency of the tax and interest burdens confirm that the underlying operational performance remained robust despite the reduction in equity returns.
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) exhibits a U-shaped trajectory over the five-year period, beginning at 15.29% in 2018, reaching a trough of 14.00% in 2020, and recovering to 15.02% by 2022. This movement is characterized by a tension between improving profit margins and fluctuating asset efficiency.
- Net Profit Margin
- Profitability remained relatively stable, fluctuating within a narrow band between 14.40% and 16.47%. After a slight decline in 2019, the margin experienced a steady upward trend, peaking in 2021 before moderating to 15.79% in 2022. This suggests a consistent ability to convert revenue into profit despite external volatility.
- Asset Turnover
- Asset utilization showed a more pronounced downward trend for the majority of the period. The ratio declined from 1.01 in 2018 to a low of 0.86 in 2021, indicating a decrease in the efficiency with which assets were used to generate sales. However, a significant recovery occurred in 2022, with the ratio rising to 0.95.
- ROA Disaggregation Analysis
- The decline in ROA between 2018 and 2021 was driven primarily by deteriorating asset turnover, which offset the gains made in net profit margins. While the company became more profitable per dollar of sales, it became less efficient at utilizing its asset base. The recovery of ROA in 2022 was fundamentally driven by the rebound in asset turnover, which compensated for the slight compression in net profit margin during that year.
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 moderate U-shaped trend over the five-year period, declining from 15.29% in 2018 to a low of 14.00% in 2020, before recovering to 15.02% by the end of 2022. This trajectory indicates a period of slight contraction in overall asset productivity followed by a recovery phase.
- Operating Profitability
- The EBIT margin demonstrated volatility throughout the period, fluctuating between a low of 19.23% in 2019 and a peak of 21.42% in 2021. A notable contraction occurred in 2022, where the margin fell to 19.74%, suggesting an increase in operating expenses or a reduction in pricing power during the final year of the analysis.
- Asset Efficiency
- Asset turnover showed a consistent downward trend from 2018 to 2021, falling from 1.01 to 0.86. This decline suggests a period of decreased efficiency in utilizing the asset base to generate revenue. However, this trend reversed in 2022, with a recovery to 0.95, contributing positively to the overall ROA.
- Financial and Tax Burdens
- The tax burden remained relatively stable, ranging from 0.82 to 0.86, with the most favorable position reached in 2022. The interest burden also exhibited minimal variance, maintaining a tight range between 0.90 and 0.93. These metrics indicate a consistent tax strategy and a stable capital structure with steady interest obligations relative to operating profits.
The recovery of the ROA in 2022 was primarily facilitated by the rebound in asset turnover and an improvement in the tax burden. These factors effectively offset the decline in the EBIT margin, allowing the company to return to profitability levels near those observed at the start of the 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?
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 fluctuating but generally stable trajectory between 2018 and 2022. After a slight decline from 15.11% in 2018 to 14.40% in 2019, the margin expanded to a peak of 16.47% in 2021, before contracting to 15.79% by the end of 2022.
- EBIT Margin
- The operational profitability, as measured by the EBIT margin, served as the primary driver for the overall net profit margin trends. The margin peaked in 2021 at 21.42% but experienced a notable decline to 19.74% in 2022, indicating a compression in operating efficiency or increased operating costs in the final year of the period.
- Interest Burden
- The interest burden remained remarkably consistent, oscillating within a narrow range between 0.90 and 0.93. The slight increase toward 0.93 in 2021 and 2022 suggests a stable relationship between operating income and interest expenses, implying that financing costs have not significantly impaired the conversion of operating profit to net income.
- Tax Burden
- The tax burden showed minor volatility, ranging from a low of 0.82 in 2021 to a high of 0.86 in 2022. While these fluctuations indicate slight shifts in the effective tax rate, the impact on the final net profit margin was secondary to the movements observed in the EBIT margin.
In summary, the disaggregation of the net profit margin reveals that the company's bottom-line performance is most sensitive to changes in operating margins. The stability of the interest and tax burdens suggests that the variance in net profitability is almost exclusively attributable to operational performance rather than financial structure or fiscal policy changes.
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?