Stock Analysis on Net

Home Depot Inc. (NYSE:HD)

$24.99

DuPont Analysis: Disaggregation of ROE, ROA, and Net Profit Margin
Quarterly Data

Microsoft Excel

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Apple Pay Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Two-Component Disaggregation of ROE

Home Depot Inc., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = ROA × Financial Leverage
May 4, 2025 = ×
Feb 2, 2025 = ×
Oct 27, 2024 = ×
Jul 28, 2024 = ×
Apr 28, 2024 = ×
Jan 28, 2024 = ×
Oct 29, 2023 = ×
Jul 30, 2023 = ×
Apr 30, 2023 = ×
Jan 29, 2023 = ×
Oct 30, 2022 = ×
Jul 31, 2022 = ×
May 1, 2022 = ×
Jan 30, 2022 = ×
Oct 31, 2021 = ×
Aug 1, 2021 = ×
May 2, 2021 = ×
Jan 31, 2021 = ×
Nov 1, 2020 = ×
Aug 2, 2020 = ×
May 3, 2020 = ×
Feb 2, 2020 = ×
Nov 3, 2019 = ×
Aug 4, 2019 = ×
May 5, 2019 = ×

Based on: 10-Q (reporting date: 2025-05-04), 10-K (reporting date: 2025-02-02), 10-Q (reporting date: 2024-10-27), 10-Q (reporting date: 2024-07-28), 10-Q (reporting date: 2024-04-28), 10-K (reporting date: 2024-01-28), 10-Q (reporting date: 2023-10-29), 10-Q (reporting date: 2023-07-30), 10-Q (reporting date: 2023-04-30), 10-K (reporting date: 2023-01-29), 10-Q (reporting date: 2022-10-30), 10-Q (reporting date: 2022-07-31), 10-Q (reporting date: 2022-05-01), 10-K (reporting date: 2022-01-30), 10-Q (reporting date: 2021-10-31), 10-Q (reporting date: 2021-08-01), 10-Q (reporting date: 2021-05-02), 10-K (reporting date: 2021-01-31), 10-Q (reporting date: 2020-11-01), 10-Q (reporting date: 2020-08-02), 10-Q (reporting date: 2020-05-03), 10-K (reporting date: 2020-02-02), 10-Q (reporting date: 2019-11-03), 10-Q (reporting date: 2019-08-04), 10-Q (reporting date: 2019-05-05).


The quarterly financial data reveals distinct trends in Return on Assets (ROA), Financial Leverage, and Return on Equity (ROE) over the periods analyzed.

Return on Assets (ROA)
ROA data becomes available starting February 2, 2020, showing an initial value around 21.94%. It declines slightly over the next periods, fluctuating between approximately 18.6% and 22.9%, indicating relatively stable asset profitability with minor volatility. From around April 30, 2023, a downward trend in ROA is observed, decreasing gradually to about 14.76% by May 4, 2025. This suggests a reduction in asset efficiency or profitability in the most recent periods.
Financial Leverage
The financial leverage ratio data starts from the August 1, 2021 period but includes earlier scattered values with high variability. The values reveal extreme fluctuations, with very high ratios such as 319.94 and 211.01 in certain quarters, indicating significant use of debt or other leverage forms. After peaks, there are substantial declines reaching as low as 12.46 by May 4, 2025. This irregular pattern suggests periods of aggressive leveraging followed by deleveraging strategies or balance sheet adjustments.
Return on Equity (ROE)
ROE exhibits extreme volatility and large numerical values that appear inconsistent with typical ROE percentages, reaching thousands of percent in certain quarters, which implies data anomalies or extraordinary financial effects during those dates. Notwithstanding, a general decline in these extreme ROE values is evident from earlier peaks (e.g., exceeding 7000%) down to about 184% by May 4, 2025. This indicates a potentially declining equity profitability or normalization from extraordinary returns over time.

Overall, the data reflects a scenario of initially strong asset profitability with diminishing returns and fluctuating leverage levels. The highly volatile and exceptionally high ROE values signal unusual financial events or non-standard calculation bases, with a general trend toward moderation in recent periods. Changes in financial leverage appear to correspond with shifts in ROE, implying leverage materially impacts equity returns. The declining ROA and ROE together may suggest emerging challenges in maintaining historical profitability levels.


Three-Component Disaggregation of ROE

Home Depot Inc., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
May 4, 2025 = × ×
Feb 2, 2025 = × ×
Oct 27, 2024 = × ×
Jul 28, 2024 = × ×
Apr 28, 2024 = × ×
Jan 28, 2024 = × ×
Oct 29, 2023 = × ×
Jul 30, 2023 = × ×
Apr 30, 2023 = × ×
Jan 29, 2023 = × ×
Oct 30, 2022 = × ×
Jul 31, 2022 = × ×
May 1, 2022 = × ×
Jan 30, 2022 = × ×
Oct 31, 2021 = × ×
Aug 1, 2021 = × ×
May 2, 2021 = × ×
Jan 31, 2021 = × ×
Nov 1, 2020 = × ×
Aug 2, 2020 = × ×
May 3, 2020 = × ×
Feb 2, 2020 = × ×
Nov 3, 2019 = × ×
Aug 4, 2019 = × ×
May 5, 2019 = × ×

Based on: 10-Q (reporting date: 2025-05-04), 10-K (reporting date: 2025-02-02), 10-Q (reporting date: 2024-10-27), 10-Q (reporting date: 2024-07-28), 10-Q (reporting date: 2024-04-28), 10-K (reporting date: 2024-01-28), 10-Q (reporting date: 2023-10-29), 10-Q (reporting date: 2023-07-30), 10-Q (reporting date: 2023-04-30), 10-K (reporting date: 2023-01-29), 10-Q (reporting date: 2022-10-30), 10-Q (reporting date: 2022-07-31), 10-Q (reporting date: 2022-05-01), 10-K (reporting date: 2022-01-30), 10-Q (reporting date: 2021-10-31), 10-Q (reporting date: 2021-08-01), 10-Q (reporting date: 2021-05-02), 10-K (reporting date: 2021-01-31), 10-Q (reporting date: 2020-11-01), 10-Q (reporting date: 2020-08-02), 10-Q (reporting date: 2020-05-03), 10-K (reporting date: 2020-02-02), 10-Q (reporting date: 2019-11-03), 10-Q (reporting date: 2019-08-04), 10-Q (reporting date: 2019-05-05).


The analysis of the quarterly financial data reveals several pertinent trends and fluctuations over the periods observed.

Net Profit Margin
The net profit margin data begins from the quarter ending May 3, 2020, showing values predominantly around the 9.7% to 10.9% range. The margin peaks slightly above 10.8% in several quarters between late 2021 and early 2023, indicating a relatively stable profitability level over this time. A gradual declining trend emerges starting from early 2023, falling to 8.98% by May 4, 2025. This suggests a modest erosion in profit margins possibly due to increased costs or competitive pressures.
Asset Turnover
Asset turnover ratios are available starting from May 3, 2020, initially at 2.15 and then exhibiting a declining pattern to a low of approximately 1.57 by October 27, 2024. After this low, a slight recovery is seen, rising to 1.66 and then 1.64 in the latest quarters. This trend indicates a reduction in efficiency in using assets to generate sales over the longer term, with some recent improvements.
Financial Leverage
Financial leverage data is sporadic but shows extreme volatility. Early figures are relatively moderate with values like 21.39 and 43.6, then there is a dramatic spike to 319.94 in early 2023, followed by considerable fluctuations ranging from about 12.46 to 211.01 in subsequent quarters. This significant variability suggests large changes in the company’s debt-to-equity structure or capital base, indicative of potential strategic financial restructuring or volatility in balance sheet management.
Return on Equity (ROE)
ROE figures exhibit extreme variance and extraordinarily high values, with occasional peaks reaching above 7,000% (e.g., 7124.47) and other quarters in the hundreds or low thousands. Such figures are atypical and likely reflect significant accounting or structural effects, such as highly leveraged positions combined with fluctuating earnings. Despite this volatility, a general trend of high ROE persists until early 2023, followed by a downward trajectory settling to lower yet still elevated values around the low hundreds by May 2025. This pattern points to highly variable shareholder returns influenced strongly by leverage and operational performance.

In summary, the data presents a picture of relatively stable profit margins with slight recent decline, diminishing asset efficiency with some recovery, highly volatile financial leverage, and an unusually fluctuating yet high ROE. The substantial swings especially in leverage and ROE warrant further investigation to understand the underlying causes, such as financing decisions, accounting methods, or market conditions influencing financial structure and performance.


Five-Component Disaggregation of ROE

Home Depot Inc., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
May 4, 2025 = × × × ×
Feb 2, 2025 = × × × ×
Oct 27, 2024 = × × × ×
Jul 28, 2024 = × × × ×
Apr 28, 2024 = × × × ×
Jan 28, 2024 = × × × ×
Oct 29, 2023 = × × × ×
Jul 30, 2023 = × × × ×
Apr 30, 2023 = × × × ×
Jan 29, 2023 = × × × ×
Oct 30, 2022 = × × × ×
Jul 31, 2022 = × × × ×
May 1, 2022 = × × × ×
Jan 30, 2022 = × × × ×
Oct 31, 2021 = × × × ×
Aug 1, 2021 = × × × ×
May 2, 2021 = × × × ×
Jan 31, 2021 = × × × ×
Nov 1, 2020 = × × × ×
Aug 2, 2020 = × × × ×
May 3, 2020 = × × × ×
Feb 2, 2020 = × × × ×
Nov 3, 2019 = × × × ×
Aug 4, 2019 = × × × ×
May 5, 2019 = × × × ×

Based on: 10-Q (reporting date: 2025-05-04), 10-K (reporting date: 2025-02-02), 10-Q (reporting date: 2024-10-27), 10-Q (reporting date: 2024-07-28), 10-Q (reporting date: 2024-04-28), 10-K (reporting date: 2024-01-28), 10-Q (reporting date: 2023-10-29), 10-Q (reporting date: 2023-07-30), 10-Q (reporting date: 2023-04-30), 10-K (reporting date: 2023-01-29), 10-Q (reporting date: 2022-10-30), 10-Q (reporting date: 2022-07-31), 10-Q (reporting date: 2022-05-01), 10-K (reporting date: 2022-01-30), 10-Q (reporting date: 2021-10-31), 10-Q (reporting date: 2021-08-01), 10-Q (reporting date: 2021-05-02), 10-K (reporting date: 2021-01-31), 10-Q (reporting date: 2020-11-01), 10-Q (reporting date: 2020-08-02), 10-Q (reporting date: 2020-05-03), 10-K (reporting date: 2020-02-02), 10-Q (reporting date: 2019-11-03), 10-Q (reporting date: 2019-08-04), 10-Q (reporting date: 2019-05-05).


The financial ratios exhibit several distinct patterns over the analyzed periods. The Tax Burden ratio remains constant at 0.76 across all available quarters, indicating stability in the company's effective tax rate.

The Interest Burden ratio shows a slight decline, starting at 0.92 and gradually decreasing to 0.89 by the latest period. This trend may suggest a modest increase in interest expenses relative to earnings before interest and taxes, which could indicate changes in debt structure or borrowing costs over time.

The EBIT Margin percentage demonstrates a generally positive trend initially, rising from 13.91% to a peak near 15.35%, signaling improving operating profitability. However, after this peak, a gradual decline occurs, ending at 13.35% in the latest quarter, suggesting some compression in operating margins possibly due to increased costs or competitive pressures.

Asset Turnover ratios start near 2.15 but experience a decline until reaching about 1.87, then exhibit some fluctuations. The ratio recovered to slightly above 2.0 in several quarters but has recently decreased significantly to approximately 1.64. This downward trend points to a decrease in sales generated per unit of assets, which may indicate less efficient use of assets or changes in sales volume relative to asset base.

The Financial Leverage ratio displays high volatility throughout the periods. It has sporadic extreme spikes, with values ranging from around 12.46 to 319.94, reflecting significant variability in the company’s use of debt relative to equity. Such fluctuations might suggest episodic changes in capital structure, possibly influenced by financing activities, share repurchases, or accounting adjustments.

Return on Equity (ROE) exhibits dramatic variability with extremely high peaks such as 7124.47% followed by rapid declines. This pattern indicates considerable volatility in earnings relative to equity, which might be attributed to the effects of highly leveraged financing, non-recurring items, or accounting anomalies affecting equity or net income. The trend concludes with a decrease to 184.02%, still high, but much reduced compared to previous spikes.

Overall, the data suggest steady tax conditions, slight deterioration in interest burden, fluctuating operating margins, decreasing efficiency in asset use, highly unstable leverage, and extremely volatile returns on equity. The combination of these factors highlights periods of both aggressive financial structuring and varying operational performance, indicating a need for close monitoring of leverage and profitability trends going forward.


Two-Component Disaggregation of ROA

Home Depot Inc., decomposition of ROA (quarterly data)

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
May 4, 2025 = ×
Feb 2, 2025 = ×
Oct 27, 2024 = ×
Jul 28, 2024 = ×
Apr 28, 2024 = ×
Jan 28, 2024 = ×
Oct 29, 2023 = ×
Jul 30, 2023 = ×
Apr 30, 2023 = ×
Jan 29, 2023 = ×
Oct 30, 2022 = ×
Jul 31, 2022 = ×
May 1, 2022 = ×
Jan 30, 2022 = ×
Oct 31, 2021 = ×
Aug 1, 2021 = ×
May 2, 2021 = ×
Jan 31, 2021 = ×
Nov 1, 2020 = ×
Aug 2, 2020 = ×
May 3, 2020 = ×
Feb 2, 2020 = ×
Nov 3, 2019 = ×
Aug 4, 2019 = ×
May 5, 2019 = ×

Based on: 10-Q (reporting date: 2025-05-04), 10-K (reporting date: 2025-02-02), 10-Q (reporting date: 2024-10-27), 10-Q (reporting date: 2024-07-28), 10-Q (reporting date: 2024-04-28), 10-K (reporting date: 2024-01-28), 10-Q (reporting date: 2023-10-29), 10-Q (reporting date: 2023-07-30), 10-Q (reporting date: 2023-04-30), 10-K (reporting date: 2023-01-29), 10-Q (reporting date: 2022-10-30), 10-Q (reporting date: 2022-07-31), 10-Q (reporting date: 2022-05-01), 10-K (reporting date: 2022-01-30), 10-Q (reporting date: 2021-10-31), 10-Q (reporting date: 2021-08-01), 10-Q (reporting date: 2021-05-02), 10-K (reporting date: 2021-01-31), 10-Q (reporting date: 2020-11-01), 10-Q (reporting date: 2020-08-02), 10-Q (reporting date: 2020-05-03), 10-K (reporting date: 2020-02-02), 10-Q (reporting date: 2019-11-03), 10-Q (reporting date: 2019-08-04), 10-Q (reporting date: 2019-05-05).


The financial data reveals several notable trends in profitability and efficiency metrics over the analyzed periods.

Net Profit Margin
The net profit margin shows a gradual increase starting from a value of 10.2% in May 2020, reaching a peak near 10.88% around July 2022 and January 2023. After this period, there is a consistent decline observed through to May 2025, where the margin decreases to 8.98%. This trend indicates an initial strengthening in profitability followed by a reduced margin in later periods, suggesting potential pressure on net income relative to sales.
Asset Turnover
The asset turnover ratio experienced a decline from 2.15 in May 2020 to a low of about 1.87 by February 2021, indicating a decrease in efficiency in utilizing assets to generate revenue. Thereafter, there is a recovery with values fluctuating around 2.0 until early 2023. However, from 2023 onwards, the ratio declines significantly, reaching a low of 1.57 by October 2024, and settling near 1.64 in May 2025, implying a weakening in asset utilization efficiency over time.
Return on Assets (ROA)
ROA follows a similar pattern to the net profit margin, initially rising to a peak of approximately 22.86% in October 2021. Following this peak, ROA declines steadily to a low of 14.76% by May 2025. This decline reflects diminishing profitability generated from the company’s asset base, likely driven by the decreasing net profit margin and asset turnover ratios in the later periods.

Overall, the data suggests that while profitability and asset utilization metrics improved through late 2021 and early 2022, the subsequent periods have experienced a marked deterioration. The declines in both asset turnover and net profit margin have contributed to a substantial fall in return on assets, indicating challenges in maintaining operational efficiency and profitability in the most recent quarters.


Four-Component Disaggregation of ROA

Home Depot Inc., decomposition of ROA (quarterly data)

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
May 4, 2025 = × × ×
Feb 2, 2025 = × × ×
Oct 27, 2024 = × × ×
Jul 28, 2024 = × × ×
Apr 28, 2024 = × × ×
Jan 28, 2024 = × × ×
Oct 29, 2023 = × × ×
Jul 30, 2023 = × × ×
Apr 30, 2023 = × × ×
Jan 29, 2023 = × × ×
Oct 30, 2022 = × × ×
Jul 31, 2022 = × × ×
May 1, 2022 = × × ×
Jan 30, 2022 = × × ×
Oct 31, 2021 = × × ×
Aug 1, 2021 = × × ×
May 2, 2021 = × × ×
Jan 31, 2021 = × × ×
Nov 1, 2020 = × × ×
Aug 2, 2020 = × × ×
May 3, 2020 = × × ×
Feb 2, 2020 = × × ×
Nov 3, 2019 = × × ×
Aug 4, 2019 = × × ×
May 5, 2019 = × × ×

Based on: 10-Q (reporting date: 2025-05-04), 10-K (reporting date: 2025-02-02), 10-Q (reporting date: 2024-10-27), 10-Q (reporting date: 2024-07-28), 10-Q (reporting date: 2024-04-28), 10-K (reporting date: 2024-01-28), 10-Q (reporting date: 2023-10-29), 10-Q (reporting date: 2023-07-30), 10-Q (reporting date: 2023-04-30), 10-K (reporting date: 2023-01-29), 10-Q (reporting date: 2022-10-30), 10-Q (reporting date: 2022-07-31), 10-Q (reporting date: 2022-05-01), 10-K (reporting date: 2022-01-30), 10-Q (reporting date: 2021-10-31), 10-Q (reporting date: 2021-08-01), 10-Q (reporting date: 2021-05-02), 10-K (reporting date: 2021-01-31), 10-Q (reporting date: 2020-11-01), 10-Q (reporting date: 2020-08-02), 10-Q (reporting date: 2020-05-03), 10-K (reporting date: 2020-02-02), 10-Q (reporting date: 2019-11-03), 10-Q (reporting date: 2019-08-04), 10-Q (reporting date: 2019-05-05).


The financial data reveals several noteworthy trends in the examined periods. The Tax Burden ratio remains constant at 0.76 across all available quarters, indicating stability in tax obligations relative to earnings before tax.

Similarly, the Interest Burden ratio shows a mild downward trend over time, beginning around 0.93-0.94 in earlier quarters and gradually decreasing to approximately 0.89 by the latest periods. This suggests a slight improvement in the company's ability to cover interest expenses from operating profits.

The EBIT Margin percentage initially fluctuates slightly but overall shows a mild declining trend from roughly 15.35% at its peak down to about 13.35% in the most recent quarter. This decline suggests some compression in operating profitability margins, potentially due to increased costs or pricing pressures.

Asset Turnover ratios exhibit moderate variability, generally ranging between 1.87 and 2.15 in earlier periods and trending lower to around 1.59-1.66 in the latest quarters. The decline in asset efficiency indicates the company generates less revenue per unit of assets over time, which may reflect changes in asset utilization or shifts in sales.

Return on Assets (ROA) percentages demonstrate an overall downward progression from a high near 22.86% to approximately 14.76% by the end of the timeline. This decline corresponds with the combined effects of decreasing EBIT Margins and Asset Turnover, signifying a reduction in overall operational profitability relative to asset base.

In summary, while the company maintains stable tax burdens and shows slight improvements in interest expense coverage, profitability and asset efficiency experience gradual declines. These trends point toward challenges in sustaining earlier levels of operational performance and asset utilization efficiency in recent quarters.


Disaggregation of Net Profit Margin

Home Depot Inc., decomposition of net profit margin ratio (quarterly data)

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
May 4, 2025 = × ×
Feb 2, 2025 = × ×
Oct 27, 2024 = × ×
Jul 28, 2024 = × ×
Apr 28, 2024 = × ×
Jan 28, 2024 = × ×
Oct 29, 2023 = × ×
Jul 30, 2023 = × ×
Apr 30, 2023 = × ×
Jan 29, 2023 = × ×
Oct 30, 2022 = × ×
Jul 31, 2022 = × ×
May 1, 2022 = × ×
Jan 30, 2022 = × ×
Oct 31, 2021 = × ×
Aug 1, 2021 = × ×
May 2, 2021 = × ×
Jan 31, 2021 = × ×
Nov 1, 2020 = × ×
Aug 2, 2020 = × ×
May 3, 2020 = × ×
Feb 2, 2020 = × ×
Nov 3, 2019 = × ×
Aug 4, 2019 = × ×
May 5, 2019 = × ×

Based on: 10-Q (reporting date: 2025-05-04), 10-K (reporting date: 2025-02-02), 10-Q (reporting date: 2024-10-27), 10-Q (reporting date: 2024-07-28), 10-Q (reporting date: 2024-04-28), 10-K (reporting date: 2024-01-28), 10-Q (reporting date: 2023-10-29), 10-Q (reporting date: 2023-07-30), 10-Q (reporting date: 2023-04-30), 10-K (reporting date: 2023-01-29), 10-Q (reporting date: 2022-10-30), 10-Q (reporting date: 2022-07-31), 10-Q (reporting date: 2022-05-01), 10-K (reporting date: 2022-01-30), 10-Q (reporting date: 2021-10-31), 10-Q (reporting date: 2021-08-01), 10-Q (reporting date: 2021-05-02), 10-K (reporting date: 2021-01-31), 10-Q (reporting date: 2020-11-01), 10-Q (reporting date: 2020-08-02), 10-Q (reporting date: 2020-05-03), 10-K (reporting date: 2020-02-02), 10-Q (reporting date: 2019-11-03), 10-Q (reporting date: 2019-08-04), 10-Q (reporting date: 2019-05-05).


The financial data exhibits clear patterns in the profitability and efficiency ratios over the observed periods.

Tax Burden
The tax burden ratio remains consistently stable at 0.76 across all quarters starting from May 3, 2020, through to May 4, 2025, indicating a steady effective tax rate during this time frame.
Interest Burden
There is a slight, gradual decline in the interest burden ratio over time. Beginning at 0.92 in early 2020, it fluctuates marginally around this level and trends downward to approximately 0.89 by early 2025. This suggests a minor improvement in the company's ability to cover interest expenses relative to earnings before interest and taxes.
EBIT Margin
The EBIT margin exhibits an upward trend in the early periods, rising from 14.44% in May 2020 to a peak exceeding 15.3% between late 2021 and early 2023. After this peak, it shows a gradual deterioration down to about 13.35% by mid-2025, indicating some pressure on operating profitability in the latter periods.
Net Profit Margin
The net profit margin follows a similar trajectory. Starting at 10.20% in May 2020, it climbs steadily to a high near 10.88% around late 2021 and early 2023. Subsequently, it declines gradually to 8.98% by mid-2025. This declining profitability may reflect increased costs, pricing pressures, or changes in operational efficiency during the recent periods.

Overall, the data suggests a phase of improving profitability through late 2021 into early 2023, followed by a softening trend in both operating and net margins through to 2025. The stable tax burden ratio provides consistency in tax impact on earnings, while a slight improvement in interest burden highlights modest gains in interest cost management.