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: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).
The period under review demonstrates fluctuating performance in profitability and financial leverage. Return on Equity (ROE) exhibited volatility, while Return on Assets (ROA) generally decreased. Financial Leverage consistently increased, reaching a notable high in the final year.
- Return on Equity (ROE)
- ROE remained relatively stable between 2021 and 2022, at approximately 29.8%. A significant increase was observed in 2023, reaching 35.68%, before declining to 30.64% in 2024. ROE recovered somewhat in 2025, reaching 34.01%. This suggests the company’s profitability relative to shareholder equity is sensitive to changes in underlying factors.
- Return on Assets (ROA)
- ROA began at 8.60% in 2021, decreased to 7.97% in 2022, and then increased to 9.20% in 2023. A subsequent decline was noted in 2024, falling to 7.59%, followed by a further decrease to 6.42% in 2025. This indicates a general downward trend in the efficiency with which assets are used to generate earnings.
- Financial Leverage
- Financial Leverage showed a consistent upward trend throughout the period. Starting at 3.47 in 2021, it increased to 3.73 in 2022, 3.88 in 2023, and 4.04 in 2024. A substantial increase was observed in 2025, reaching 5.30. This signifies an increasing reliance on debt financing, which amplifies both potential returns and risks.
The interplay between ROA and Financial Leverage largely explains the fluctuations in ROE. While ROA experienced declines in later years, the increasing Financial Leverage partially offset these declines, contributing to the overall ROE levels. The substantial increase in leverage in 2025 had a pronounced effect on ROE, despite the concurrent decrease in ROA.
AI Ask an analyst for more
Three-Component Disaggregation of ROE
Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).
The period under review demonstrates fluctuating performance across key profitability and efficiency ratios. Return on Equity (ROE) exhibited volatility, while the components driving ROE – Net Profit Margin, Asset Turnover, and Financial Leverage – each followed distinct trends.
- Net Profit Margin
- The Net Profit Margin initially decreased from 16.11% in 2021 to 14.00% in 2022. A subsequent recovery was observed in 2023, reaching 15.43%, before declining again to 14.82% in 2024. The most significant decrease occurred in 2025, with the margin falling to 12.63%. This indicates increasing pressure on profitability in the latter years of the period.
- Asset Turnover
- Asset Turnover showed an initial improvement, increasing from 0.53 in 2021 to 0.60 in 2023. However, this positive trend reversed in 2024 and 2025, with the ratio declining to 0.51 in both years. This suggests a decreasing efficiency in utilizing assets to generate revenue in the more recent periods.
- Financial Leverage
- Financial Leverage consistently increased throughout the period, rising from 3.47 in 2021 to 5.30 in 2025. This indicates a growing reliance on debt financing. The rate of increase accelerated between 2024 and 2025.
- Return on Equity (ROE)
- ROE remained relatively stable between 2021 and 2022, at approximately 29.8%. A substantial increase was recorded in 2023, reaching 35.68%. ROE then decreased to 30.64% in 2024, followed by a rise to 34.01% in 2025. The fluctuations in ROE appear to be influenced by the combined effects of changes in the three component ratios, with the increase in financial leverage partially offsetting the declines in net profit margin and asset turnover in later years.
The interplay between these ratios suggests a shifting dynamic. While increased financial leverage contributed to higher ROE in some years, the declining Net Profit Margin and Asset Turnover raise concerns about long-term sustainability and operational efficiency. Further investigation into the drivers behind these trends is warranted.
AI Ask an analyst for more
Five-Component Disaggregation of ROE
Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).
The five-component DuPont analysis reveals shifts in the drivers of return on equity over the observed period. Overall, return on equity demonstrates volatility, with an initial decrease followed by a substantial increase and subsequent moderation. A detailed examination of the contributing factors provides insight into these fluctuations.
- Tax Burden
- The tax burden exhibits a consistent, albeit gradual, increase from 0.77 in 2021 to 0.82 in 2025. This suggests a modestly increasing effective tax rate, which exerts a downward pressure on net income and, consequently, return on equity.
- Interest Burden
- The interest burden demonstrates a declining trend, decreasing from 0.95 in 2021 to 0.81 in 2025. This indicates improved efficiency in managing interest expenses relative to earnings before interest and taxes, positively impacting return on equity.
- EBIT Margin
- The EBIT margin initially decreased from 21.84% in 2021 to 19.15% in 2022, then recovered to 21.58% in 2023, remaining relatively stable at 21.39% in 2024 before declining to 18.91% in 2025. This volatility in operating profitability directly influences overall return on equity. The decrease in 2025 is a notable factor.
- Asset Turnover
- Asset turnover increased from 0.53 in 2021 to 0.60 in 2023, indicating improved efficiency in utilizing assets to generate revenue. However, it then decreased to 0.51 in both 2024 and 2025, suggesting a potential slowdown in revenue generation relative to the asset base. This recent decline partially offsets the positive impact of earlier improvements.
- Financial Leverage
- Financial leverage exhibits a consistent upward trend, increasing significantly from 3.47 in 2021 to 5.30 in 2025. This indicates an increasing reliance on debt financing, which amplifies both profits and losses, and is a major driver of the observed changes in return on equity. The substantial increase in leverage in later years has a pronounced effect.
The increase in return on equity from 2022 to 2023 is primarily attributable to the combined effect of a recovering EBIT margin, improved asset turnover, and increasing financial leverage. The subsequent decrease in 2024 is driven by a decline in asset turnover, despite continued high leverage. The 2025 figures show a further decrease in EBIT margin and a stabilization of asset turnover, while leverage continues to climb, resulting in a return on equity level lower than that observed in 2023 but higher than in 2021 and 2022.
The increasing financial leverage represents a potential risk, as higher debt levels can increase financial vulnerability. The interplay between EBIT margin, asset turnover, and financial leverage will be critical in determining future return on equity performance.
AI Ask an analyst for more
Two-Component Disaggregation of ROA
Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).
The financial performance, as indicated by the presented metrics, reveals fluctuations in profitability and efficiency over the five-year period. Return on Assets (ROA) experienced initial growth followed by a decline. This analysis will disaggregate ROA into its constituent components – Net Profit Margin and Asset Turnover – to understand the drivers of this trend.
- Net Profit Margin
- The Net Profit Margin demonstrated a decrease from 16.11% in 2021 to 12.63% in 2025. A dip to 14.00% was observed in 2022, followed by a recovery to 15.43% in 2023. However, the margin continued to decline in subsequent years, reaching its lowest point in 2025. This suggests increasing cost pressures or decreasing pricing power over the period.
- Asset Turnover
- Asset Turnover exhibited an initial increase from 0.53 in 2021 to 0.60 in 2023, indicating improved efficiency in utilizing assets to generate sales. However, this trend reversed in the latter years, with the ratio falling to 0.51 in both 2024 and 2025. This suggests a potential slowdown in sales relative to the asset base, or an increase in assets without a corresponding increase in sales.
- Return on Assets (ROA)
- ROA initially increased from 8.60% in 2021 to 9.20% in 2023, driven by improvements in both Net Profit Margin and Asset Turnover. The subsequent decline to 6.42% in 2025 reflects the combined impact of a decreasing Net Profit Margin and a stagnant Asset Turnover. The decrease in ROA from 2023 to 2025 is more pronounced than the individual declines in its components, indicating a compounding effect.
The initial ROA improvement was attributable to simultaneous gains in profitability and asset utilization. However, the later decline in ROA is primarily driven by the weakening Net Profit Margin, with Asset Turnover contributing to the downturn by failing to maintain its earlier gains. Further investigation into the factors affecting both profitability and asset efficiency is warranted.
AI Ask an analyst for more
Four-Component Disaggregation of ROA
Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).
The period under review demonstrates fluctuating performance across key financial metrics. Return on Assets (ROA) experienced initial growth followed by a decline, influenced by offsetting movements in profitability, efficiency, and financial leverage. A four-component DuPont analysis reveals the drivers behind these changes.
- Return on Assets (ROA)
- ROA increased from 8.60% in 2021 to 9.20% in 2023, before declining to 7.59% in 2024 and further to 6.42% in 2025. This suggests a weakening ability to generate profit from its asset base over the latter part of the period.
- EBIT Margin
- The EBIT Margin initially decreased from 21.84% in 2021 to 19.15% in 2022, then recovered to 21.58% in 2023, remaining relatively stable at 21.39% in 2024. A notable decrease to 18.91% is observed in 2025. This indicates fluctuating operational profitability, with a clear downward trend in the most recent year.
- Asset Turnover
- Asset Turnover exhibited an increase from 0.53 in 2021 to 0.60 in 2023, indicating improved efficiency in utilizing assets to generate sales. However, it subsequently decreased to 0.51 in both 2024 and 2025, suggesting a potential slowdown in sales generation relative to the asset base.
- Interest Burden
- The Interest Burden consistently decreased from 0.95 in 2021 to 0.81 in 2025. This indicates a lessening impact of interest expense on earnings, potentially due to reduced debt levels or lower interest rates. This positive trend partially offset the negative impacts of declining profitability and efficiency on ROA.
- Tax Burden
- The Tax Burden showed a gradual increase from 0.77 in 2021 to 0.82 in 2025. This suggests a higher proportion of earnings are being allocated to taxes, contributing to a reduction in net income and, consequently, ROA.
The decline in ROA from 2023 to 2025 appears to be driven primarily by the combination of a decreasing EBIT Margin and a stagnant Asset Turnover, despite the mitigating effect of a decreasing Interest Burden and a gradually increasing Tax Burden. The reduction in operational profitability in 2025 is a key factor in the overall decline in financial performance.
AI Ask an analyst for more
Disaggregation of Net Profit Margin
Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).
An examination of the financial metrics reveals shifts in profitability drivers over the five-year period. The net profit margin experienced fluctuations, influenced by changes in the interest burden, tax burden, and earnings before interest and taxes (EBIT) margin.
- Net Profit Margin
- The net profit margin decreased from 16.11% in 2021 to 14.00% in 2022, then showed a recovery to 15.43% in 2023 and 14.82% in 2024. However, a more pronounced decline to 12.63% was observed in 2025. This suggests increasing pressure on overall profitability towards the end of the period.
- EBIT Margin
- The EBIT margin initially decreased from 21.84% in 2021 to 19.15% in 2022, indicating a reduction in core operational profitability. A subsequent increase to 21.58% in 2023 and 21.39% in 2024 suggests a recovery in operational efficiency. However, the EBIT margin decreased significantly to 18.91% in 2025, potentially contributing to the decline in net profit margin.
- Interest Burden
- The interest burden consistently decreased over the period, moving from 0.95 in 2021 to 0.81 in 2025. This indicates a lessening impact of interest expenses on profitability. The decreasing trend in the interest burden partially offset the negative effects of fluctuations in the EBIT margin, particularly in the earlier years.
- Tax Burden
- The tax burden exhibited a gradual increasing trend, rising from 0.77 in 2021 to 0.82 in 2025. This suggests a growing proportion of profits allocated to taxes, contributing to a reduction in net income. The increase in the tax burden appears to have had a consistent, albeit moderate, negative impact on the net profit margin throughout the period.
The interplay between these factors suggests that while operational performance, as indicated by the EBIT margin, and financing costs, as reflected in the interest burden, experienced fluctuations, the increasing tax burden and the ultimate decline in EBIT margin in 2025 were key drivers of the observed decrease in net profit margin.
AI Ask an analyst for more