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).
The return on equity (ROE) exhibits a significant upward trajectory over the analyzed five-year period, accelerating sharply after 2020. While the initial years showed relative stagnation, the subsequent growth indicates a substantial improvement in the return generated for shareholders.
- Return on Equity (ROE)
- ROE experienced a slight decline from 3.86% in 2018 to 3.18% in 2019, followed by a period of exponential growth. The metric rose to 4.65% in 2020, surged to 15.99% in 2021, and reached a peak of 18.92% by the end of 2022.
- Return on Assets (ROA)
- Asset efficiency remained low and relatively flat between 2018 and 2020, fluctuating between 0.82% and 1.15%. A pivot occurred in 2021, where ROA increased to 3.91%, further climbing to 4.31% in 2022, suggesting a marked improvement in the company's ability to generate earnings from its asset base.
- Financial Leverage
- A consistent increase in financial leverage is observed throughout the period. The ratio rose steadily from 3.36 in 2018 to 4.09 in 2020 and 2021, eventually reaching 4.39 in 2022. This indicates a progressive increase in the use of debt to finance assets.
The two-component disaggregation reveals that the dramatic expansion of ROE was driven by both operational efficiency and financial engineering. Between 2018 and 2020, ROE growth was primarily supported by rising financial leverage, as ROA remained stagnant. However, the acceleration observed in 2021 and 2022 was primarily propelled by a sharp increase in ROA, which multiplied the effect of the existing financial leverage to deliver significantly higher 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?
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 three-component DuPont analysis reveals a substantial acceleration in Return on Equity (ROE) over the five-year period ending December 31, 2022. While ROE remained relatively suppressed between 2018 and 2020, it experienced a sharp increase starting in 2021, rising from 4.65% in 2020 to 18.92% by 2022. This expansion was driven by a simultaneous increase in profit margins, asset utilization, and financial leverage, with the improvement in net profit margin acting as the primary catalyst.
- Net Profit Margin
- Profitability remained low and volatile from 2018 to 2020, fluctuating between 1.72% and 2.49%. A significant inflection point occurred in 2021, where the margin climbed to 6.96%, further increasing to 7.57% in 2022. This trend indicates a successful expansion of operating efficiency or a reduction in relative costs during the final two years of the period.
- Asset Turnover
- Asset efficiency remained largely stagnant between 2018 and 2020, with ratios ranging from 0.46 to 0.48. A positive shift is observed in 2021 and 2022, where the ratio increased to 0.56 and 0.57, respectively. This suggests a marginal but steady improvement in the company's ability to generate revenue from its asset base.
- Financial Leverage
- A consistent upward trend in financial leverage is observed throughout the entire period. The ratio rose steadily from 3.36 in 2018 to 4.39 in 2022. This increasing reliance on debt to finance assets has served as a multiplier, amplifying the impact of the improved profit margins and asset turnover on the final ROE.
- Return on Equity (ROE)
- The aggregate effect of the three components resulted in a dramatic increase in ROE. After a dip to 3.18% in 2019, ROE grew to 15.99% in 2021 and peaked at 18.92% in 2022. The disproportionate jump between 2020 and 2021 suggests that the sudden expansion in net profit margins was the dominant driver of shareholder return growth.
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).
Return on Equity (ROE) exhibited a significant upward trajectory over the five-year period, rising from 3.86% in 2018 to 18.92% by the end of 2022. While growth remained modest between 2018 and 2020, a sharp acceleration occurred in 2021 and 2022, indicating a substantial improvement in the company's ability to generate returns for shareholders.
- Operating Efficiency and Asset Utilization
- The EBIT Margin remained relatively stagnant between 2018 and 2020, hovering around 6.8% to 7.0%. However, a marked expansion began in 2021, with the margin increasing to 10.84% and further climbing to 12.26% in 2022. This suggests a significant improvement in operational profitability. Complementing this, Asset Turnover showed a steady upward trend, increasing from 0.46 in 2018 to 0.57 in 2022, reflecting enhanced efficiency in utilizing assets to generate revenue.
- Financial Leverage and Interest Burden
- Financial Leverage increased consistently from 3.36 in 2018 to 4.39 in 2022, indicating a strategic increase in the use of debt to amplify equity returns. The Interest Burden also improved notably, particularly between 2020 and 2021, shifting from 0.46 to 0.75 and ending at 0.76 in 2022. This trend suggests a reduction in the relative impact of interest expenses on operating profits, contributing positively to the overall ROE.
- Tax Burden
- The Tax Burden demonstrated fluctuations throughout the period, with a low of 0.62 in 2019 and a peak of 0.86 in 2021, eventually settling at 0.81 in 2022. Unlike the operational and financial leverage metrics, the tax burden did not follow a linear trend and was not the primary driver of the long-term ROE expansion.
The comprehensive analysis indicates that the surge in ROE was driven by a synergistic combination of expanding operating margins, increased asset efficiency, and higher financial leverage. The most impactful changes occurred post-2020, where simultaneous improvements in the EBIT margin and interest burden accelerated the growth of shareholder 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) experienced a period of relative stagnation between 2018 and 2020, followed by a significant upward trajectory in 2021 and 2022. This growth represents a transition from a low-return environment to a period of enhanced operational effectiveness and profitability.
- Net Profit Margin
- A substantial expansion is observed in the net profit margin, which rose from 2.46% in 2020 to 7.57% by the end of 2022. While margins remained suppressed and volatile between 2018 and 2020, the sharp increase in the final two years of the period indicates a significant improvement in bottom-line efficiency or a shift toward higher-margin revenue streams.
- Asset Turnover
- Asset utilization showed modest improvements over the five-year period. The ratio remained stable at approximately 0.46 to 0.48 from 2018 through 2020, before increasing to 0.57 in 2022. This suggests a gradual increase in the efficiency with which assets are deployed to generate sales.
- ROA Disaggregation Analysis
- The increase in ROA from 1.14% in 2020 to 4.31% in 2022 was driven by both components of the DuPont disaggregation, though the impact was disproportionate. The expansion of the net profit margin served as the primary catalyst for the growth in ROA, while the improved asset turnover provided a secondary, supporting contribution to the overall increase in return.
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).
A significant expansion in the Return on Assets (ROA) is observed over the five-year period, particularly accelerating after 2020. While ROA remained relatively stagnant between 2018 and 2020, fluctuating between 0.82% and 1.15%, it experienced a substantial increase to 3.91% in 2021 and reached 4.31% by 2022. This growth is the result of simultaneous improvements in operational efficiency, asset utilization, and financial leverage costs.
- EBIT Margin
- The operational profitability remained stable but low from 2018 to 2020, averaging approximately 6.86%. However, a sharp upward trajectory began in 2021, with the margin rising to 10.84% and further expanding to 12.26% in 2022. This indicates a significant improvement in core operating profitability and cost management.
- Asset Turnover
- Asset utilization showed a gradual improvement. The ratio remained flat near 0.46 through 2020 before increasing to 0.56 in 2021 and 0.57 in 2022. This suggests that the organization is generating more revenue per unit of asset employed.
- Interest Burden
- A notable shift in the interest burden occurred between 2020 and 2021. The ratio increased from 0.46 to 0.75, remaining steady at 0.76 in 2022. This upward movement indicates a reduced impact of interest expenses on earnings, suggesting either a reduction in total debt or a more favorable interest rate environment.
- Tax Burden
- The tax burden exhibited the most volatility with no clear long-term trend, fluctuating between a low of 0.62 in 2019 and a high of 0.86 in 2021. By 2022, the ratio normalized to 0.81, suggesting that tax efficiency has had a marginal and inconsistent impact on the overall ROA compared to other drivers.
The disaggregation reveals that the surge in ROA starting in 2021 was primarily driven by the expansion of the EBIT margin and a significant reduction in the interest burden. The modest increase in asset turnover provided additional support, while the tax burden remained a neutral factor. Collectively, these components indicate a transition toward a more operationally efficient and financially lean structure.
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 significant upward trajectory over the analyzed five-year period, increasing from 2.49% in 2018 to 7.57% in 2022. This expansion was driven by a synergistic improvement in operating efficiency and a reduction in the relative impact of interest expenses.
- Operating Profitability
- The EBIT margin remained relatively stagnant between 2018 and 2020, fluctuating within a narrow range from 6.75% to 7.03%. A substantial acceleration in operational performance occurred in 2021, with the margin rising to 10.84%, and further expanding to 12.26% by 2022. This suggests a marked improvement in core business profitability during the latter two years.
- Interest Burden
- A notable positive shift is observed in the interest burden ratio. From 2018 to 2020, the ratio was low, ranging between 0.41 and 0.46, indicating that interest expenses consumed a significant portion of operating income. Starting in 2021, the ratio increased sharply to 0.75 and remained stable at 0.76 in 2022, reflecting a diminished impact of financing costs on net earnings.
- Tax Burden
- The tax burden ratio displayed volatility throughout the period. A significant decrease to 0.62 was noted in 2019, followed by a recovery to 0.86 in 2021. By 2022, the ratio settled at 0.81. Despite these fluctuations, the tax burden did not impede the overall growth of the net profit margin.
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?