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: 2023-12-31), 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).
Between 2019 and 2023, the return on equity exhibited a fluctuating but overall downward trajectory, peaking in 2020 before contracting. The analysis reveals that the decline in equity returns was primarily driven by a deterioration in asset productivity, which was only partially mitigated by a steady increase in financial leverage.
- Return on Equity (ROE)
- ROE increased from 22.49% in 2019 to a peak of 24.53% in 2020, followed by a significant contraction to 18.24% in 2021. After a period of relative stability in 2022, the metric declined further to 15.31% by December 31, 2023, representing a substantial decrease from its 2020 high.
- Return on Assets (ROA)
- A consistent downward trend is observed in asset productivity following 2020. ROA decreased from 9.63% in 2020 to 5.29% in 2023. This sustained erosion of ROA indicates a decline in the company's ability to generate earnings from its total asset base, serving as the fundamental driver for the reduction in overall equity returns.
- Financial Leverage
- Financial leverage increased monotonically throughout the five-year period, rising from 2.42 in 2019 to 2.89 in 2023. This trend reflects a progressive increase in the use of debt or other liabilities relative to equity to finance the balance sheet.
- Two-Component Integration
- The divergence between ROA and financial leverage demonstrates that the increasing leverage multiplier acted as a buffer against the falling ROA. While the higher leverage mathematically amplified the remaining asset returns, it was insufficient to offset the sharp decline in operational efficiency. Consequently, the decline in ROA exerted a stronger influence on the final ROE than the positive impact of increased financial gearing.
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: 2023-12-31), 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).
The Return on Equity (ROE) experienced a peak of 24.53% in 2020 before entering a general downward trajectory, concluding at 15.31% by December 31, 2023. This decline suggests a weakening in the overall efficiency of generating profits relative to shareholders' equity over the observed five-year period.
- Net Profit Margin
- A significant and consistent contraction in profitability is evident starting after 2020. The net profit margin decreased from a high of 4.43% in 2020 to 2.36% in 2023. This persistent downward trend identifies margin compression as the primary catalyst for the overall reduction in ROE.
- Asset Turnover
- Asset utilization exhibited relative stability with a notable fluctuation in 2021, where the ratio dipped to 1.87. However, a recovery followed, with the ratio increasing to 2.24 by 2023. This indicates that the ability to generate revenue from the asset base remained intact and was not a contributing factor to the decline in equity returns.
- Financial Leverage
- Financial leverage demonstrated a steady and uninterrupted increase, rising from 2.42 in 2019 to 2.89 in 2023. This upward trend reflects an increasing reliance on debt or a reduction in the equity base relative to total assets. While higher leverage typically serves to amplify ROE, the positive impact of this component was insufficient to offset the negative impact of declining profit margins.
The DuPont disaggregation reveals that the erosion of ROE is fundamentally driven by deteriorating net profit margins. Although the company successfully maintained its asset turnover and increased its financial leverage to support returns, these factors were unable to compensate for the diminishing operational profitability.
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: 2023-12-31), 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).
The Return on Equity (ROE) exhibits a general downward trajectory over the five-year period, declining from 22.49% in 2019 to 15.31% in 2023, following a peak of 24.53% in 2020. This reduction in shareholder returns is primarily driven by a contraction in operating profitability, which has not been fully offset by an increase in financial leverage.
- Operating Profitability
- The EBIT Margin shows a consistent and significant decline from a high of 6.52% in 2020 to 3.63% in 2023. This compression in operating margins is the most substantial contributor to the overall erosion of ROE, indicating a decrease in the company's ability to convert revenue into operating profit.
- Asset Utilization
- Asset Turnover has remained relatively stable with minor fluctuations. After a dip to 1.87 in 2021, the ratio recovered to 2.24 by 2023, slightly exceeding the 2019 level of 2.21. This suggests that the efficiency of asset usage in generating revenue has remained constant and is not a driver of the ROE decline.
- Financial Leverage
- Financial Leverage has increased steadily every year, rising from 2.42 in 2019 to 2.89 in 2023. This upward trend indicates an increasing reliance on debt to finance assets. The rise in leverage acted as a partial buffer, mitigating the impact of falling operating margins on the final ROE.
- Interest and Tax Burdens
- The Interest Burden has experienced a gradual decline from 0.93 in 2019 to 0.87 in 2023, reflecting an increasing proportion of operating profit being consumed by interest expenses. The Tax Burden has been volatile, fluctuating between 0.72 and 0.86, ending at 0.75 in 2023, which indicates inconsistent tax efficiencies over 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?
Two-Component Disaggregation of ROA
Based on: 10-K (reporting date: 2023-12-31), 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).
The Return on Assets (ROA) exhibits a general downward trajectory over the five-year period from 2019 to 2023. After reaching a peak of 9.63% in 2020, the ROA declined steadily, ending the period at 5.29%. This contraction indicates a reduction in the company's efficiency in generating profits from its asset base.
- Net Profit Margin
- A consistent decline in profitability is observed starting after 2020. The net profit margin peaked at 4.43% in 2020 before falling to 2.36% by December 31, 2023. This represents a significant erosion of the bottom line relative to revenue, serving as the primary driver for the overall decline in ROA.
- Asset Turnover
- Asset utilization remained relatively stable and resilient throughout the period. While there was a notable dip to 1.87 in 2021, the ratio recovered to 2.24 by 2023, the highest level in the analyzed timeframe. This suggests that the company's ability to generate sales from its assets has not deteriorated and has actually improved slightly in the final two years.
- ROA Disaggregation Analysis
- The two-component DuPont disaggregation reveals a divergence between operational efficiency and profitability. The decrease in ROA is not a result of poor asset management, as evidenced by the stable and recovering asset turnover ratio. Instead, the decline is attributable entirely to the compression of the net profit margin, indicating that rising costs or pricing pressures have offset the gains made in asset productivity.
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: 2023-12-31), 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).
The overall Return on Assets (ROA) exhibited a significant downward trajectory over the five-year period, declining from 9.31% in 2019 to 5.29% by the end of 2023. While a brief peak occurred in 2020 at 9.63%, a consistent erosion of profitability relative to the asset base has been observed since 2021.
- EBIT Margin
- The most substantial driver of the decline in ROA is the contraction of the EBIT margin. After reaching a high of 6.52% in 2020, the margin declined steadily to 3.63% by 2023. This persistent compression suggests a reduction in operating efficiency or an increase in operating expenses that has outpaced revenue growth.
- Asset Turnover
- Asset utilization remained relatively stable, demonstrating resilience despite the falling ROA. Although a dip to 1.87 was recorded in 2021, the ratio recovered to 2.24 by 2023, marking the highest level of the period. This indicates that the decline in overall returns is not attributable to a failure in generating revenue from assets, but rather to a failure in converting those revenues into operating profit.
- Interest Burden
- A gradual and consistent decline is observed in the interest burden ratio, moving from 0.93 in 2019 to 0.87 in 2023. This downward trend suggests a growing impact of interest expenses on the operating income, indicating that a larger portion of EBIT is being consumed by debt service costs over time.
- Tax Burden
- The tax burden exhibited volatility without a definitive linear trend. The ratio fluctuated between a low of 0.72 in 2020 and a high of 0.86 in 2021, eventually settling at 0.75 in 2023. These fluctuations indicate varying effective tax rates or the impact of one-time tax adjustments, though this component was not the primary driver of the long-term ROA decline.
In summary, the degradation of the Return on Assets is primarily attributable to the shrinking EBIT margin, which outweighed the positive contributions of stable asset turnover. The compounding effect of a declining interest burden further contributed to the reduction in net profitability relative to 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?
Disaggregation of Net Profit Margin
Based on: 10-K (reporting date: 2023-12-31), 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).
The net profit margin exhibits a general downward trajectory over the analyzed five-year period, declining from 4.20% in 2019 to 2.36% by the end of 2023. While a brief increase to 4.43% occurred in 2020, the subsequent three years show a consistent erosion of bottom-line profitability. The disaggregation of the net profit margin indicates that this decline is primarily driven by a compression in operating efficiency rather than tax or interest fluctuations.
- Operating Profitability (EBIT Margin)
- A significant downward trend is observed in the EBIT margin following a peak of 6.52% in 2020. The margin declined steadily to 4.52% in 2021, 4.29% in 2022, and finally to 3.63% in 2023. This contraction suggests that operating expenses have increased relative to revenue, acting as the primary driver for the overall reduction in net profit.
- Interest Obligations (Interest Burden)
- The interest burden ratio shows a gradual and consistent decrease from 0.93 in 2019 to 0.87 in 2023. This downward movement indicates that interest expenses are consuming a larger portion of the earnings before interest and taxes (EBIT) over time, adding secondary pressure to the net profit margin.
- Tax Impact (Tax Burden)
- The tax burden has remained volatile throughout the period, fluctuating between 0.72 in 2020 and 0.86 in 2021, before settling at 0.75 in 2023. Due to the lack of a linear trend, the tax burden is not identified as a primary driver of the long-term decline in profitability, though it contributed to year-over-year variance.
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?