Stock Analysis on Net

Johnson & Johnson (NYSE:JNJ)

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

Microsoft Excel

Two-Component Disaggregation of ROE

Johnson & Johnson, decomposition of ROE

Microsoft Excel
ROE = ROA × Financial Leverage
Dec 28, 2025 32.87% = 13.46% × 2.44
Dec 29, 2024 19.68% = 7.81% × 2.52
Dec 31, 2023 51.11% = 20.98% × 2.44
Dec 31, 2022 23.36% = 9.57% × 2.44
Dec 31, 2021 28.20% = 11.47% × 2.46

Based on: 10-K (reporting date: 2025-12-28), 10-K (reporting date: 2024-12-29), 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 significant fluctuations in financial performance, particularly concerning profitability and its relationship to financial leverage. Return on Equity (ROE) exhibits substantial variability, driven by changes in Return on Assets (ROA). Financial Leverage remains relatively stable throughout the observed timeframe.

Return on Assets (ROA)
ROA experienced a notable decline from 11.47% in 2021 to 9.57% in 2022. A substantial increase followed in 2023, reaching 20.98%, before decreasing significantly to 7.81% in 2024. A recovery is then observed in 2025, with ROA rising to 13.46%. This pattern suggests considerable volatility in the company’s ability to generate earnings from its assets.
Financial Leverage
Financial Leverage remained consistently around 2.44 to 2.52 over the five-year period. A slight increase is noted in 2024 to 2.52, but it returns to 2.44 in 2025. This indicates a stable capital structure and consistent use of debt financing relative to equity.
Return on Equity (ROE)
ROE mirrored the trend in ROA, declining from 28.20% in 2021 to 23.36% in 2022. The substantial increase in ROA in 2023 drove ROE to a high of 51.11%. A corresponding drop in ROA then resulted in a significant decrease in ROE to 19.68% in 2024. ROE partially recovered in 2025, reaching 32.87%, aligning with the improvement in ROA. The strong correlation between ROE and ROA highlights the primary driver of equity returns is asset utilization efficiency.

The two-component disaggregation of ROE, as shown by ROA and Financial Leverage, reveals that changes in ROE are predominantly attributable to fluctuations in ROA, while Financial Leverage has a comparatively minor impact. The consistent leverage suggests that the company’s financial risk profile, related to debt usage, has remained relatively stable during this period.

AI Ask an analyst for more


Three-Component Disaggregation of ROE

Johnson & Johnson, decomposition of ROE

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Dec 28, 2025 32.87% = 28.46% × 0.47 × 2.44
Dec 29, 2024 19.68% = 15.84% × 0.49 × 2.52
Dec 31, 2023 51.11% = 41.28% × 0.51 × 2.44
Dec 31, 2022 23.36% = 18.90% × 0.51 × 2.44
Dec 31, 2021 28.20% = 22.26% × 0.52 × 2.46

Based on: 10-K (reporting date: 2025-12-28), 10-K (reporting date: 2024-12-29), 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 significant fluctuations in the components contributing to overall Return on Equity (ROE). A notable divergence in performance is observed across the years, with 2023 representing a peak in profitability followed by a substantial decline in 2024, and a partial recovery in 2025. The analysis below details the trends in Net Profit Margin, Asset Turnover, and Financial Leverage, and their combined effect on ROE.

Net Profit Margin
The Net Profit Margin exhibited considerable volatility. It decreased from 22.26% in 2021 to 18.90% in 2022. A dramatic increase to 41.28% occurred in 2023, suggesting a significant improvement in profitability. However, this was followed by a sharp decline to 15.84% in 2024. A recovery to 28.46% was then seen in 2025, though remaining below the 2021 level. This suggests the entity’s earnings are sensitive to external factors or experienced significant operational changes.
Asset Turnover
Asset Turnover remained relatively stable between 2021 and 2023, fluctuating around 0.51. A gradual downward trend commenced in 2024, decreasing to 0.49, and continued into 2025, reaching 0.47. This indicates a slight decrease in the efficiency with which assets are being utilized to generate sales.
Financial Leverage
Financial Leverage remained consistently around 2.44 to 2.46 from 2021 to 2023. An increase to 2.52 was observed in 2024, indicating greater reliance on debt financing, before returning to 2.44 in 2025. This suggests a moderate adjustment in the capital structure.
Return on Equity (ROE)
ROE mirrored the fluctuations in Net Profit Margin. It decreased from 28.20% in 2021 to 23.36% in 2022. The substantial increase in Net Profit Margin in 2023 drove ROE to a high of 51.11%. The subsequent decline in profitability in 2024 resulted in a significant drop in ROE to 19.68%. A partial recovery in 2025, driven by the improved Net Profit Margin, brought ROE to 32.87%. The observed ROE trends are heavily influenced by the Net Profit Margin, with the other components exhibiting more moderate changes.

In summary, the entity’s ROE is highly sensitive to changes in its Net Profit Margin. While Asset Turnover and Financial Leverage demonstrate more stable trends, the significant swings in profitability have a disproportionate impact on overall returns to equity holders.

AI Ask an analyst for more


Five-Component Disaggregation of ROE

Johnson & Johnson, decomposition of ROE

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Dec 28, 2025 32.87% = 0.82 × 0.97 × 35.62% × 0.47 × 2.44
Dec 29, 2024 19.68% = 0.84 × 0.96 × 19.64% × 0.49 × 2.52
Dec 31, 2023 51.11% = 0.95 × 0.98 × 44.22% × 0.51 × 2.44
Dec 31, 2022 23.36% = 0.83 × 0.99 × 23.17% × 0.51 × 2.44
Dec 31, 2021 28.20% = 0.92 × 0.99 × 24.48% × 0.52 × 2.46

Based on: 10-K (reporting date: 2025-12-28), 10-K (reporting date: 2024-12-29), 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 significant fluctuations in performance metrics between 2021 and 2025. Return on Equity (ROE) experienced considerable volatility, driven by changes in profitability, asset utilization, and financial leverage. A detailed examination of the individual components provides insight into these shifts.

Profitability (EBIT Margin)
The EBIT Margin demonstrated a substantial increase in 2023, reaching 44.22%, before declining to 19.64% in 2024 and recovering to 35.62% in 2025. This suggests a period of exceptionally strong operational performance in 2023, followed by a temporary setback, and then a return to robust profitability. The volatility in this margin is a key driver of the overall ROE fluctuations.
Asset Turnover
Asset Turnover exhibited a consistent, albeit gradual, downward trend over the five-year period, decreasing from 0.52 in 2021 to 0.47 in 2025. This indicates a decreasing efficiency in utilizing assets to generate revenue. While the decline is moderate, it contributes to the overall ROE performance.
Financial Leverage
Financial Leverage remained relatively stable between 2021 and 2023, fluctuating around 2.44-2.46. A slight increase was observed in 2024 to 2.52, followed by a return to 2.44 in 2025. This suggests a consistent, moderate use of debt financing. The impact of leverage on ROE is amplified by the changes in profitability.
Tax Burden
The Tax Burden fluctuated between 0.82 and 0.95. It decreased from 0.92 in 2021 to 0.83 in 2022, increased to 0.95 in 2023, and then decreased again to 0.82 in 2025. These changes, while present, appear to have a less pronounced effect on ROE compared to the EBIT Margin.
Interest Burden
The Interest Burden remained consistently high, hovering around 0.98-0.99 throughout the period. This indicates a substantial portion of earnings is allocated to interest expense. The stability of this ratio suggests consistent debt obligations and interest rates.

The significant variation in ROE is primarily attributable to the pronounced swings in the EBIT Margin. While Asset Turnover shows a gradual decline and Financial Leverage remains relatively stable, the EBIT Margin’s performance dominates the overall ROE calculation. The interplay between these components highlights the importance of maintaining consistent profitability for sustained shareholder returns.

AI Ask an analyst for more


Two-Component Disaggregation of ROA

Johnson & Johnson, decomposition of ROA

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Dec 28, 2025 13.46% = 28.46% × 0.47
Dec 29, 2024 7.81% = 15.84% × 0.49
Dec 31, 2023 20.98% = 41.28% × 0.51
Dec 31, 2022 9.57% = 18.90% × 0.51
Dec 31, 2021 11.47% = 22.26% × 0.52

Based on: 10-K (reporting date: 2025-12-28), 10-K (reporting date: 2024-12-29), 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 two-component disaggregation of Return on Assets (ROA), exhibits considerable fluctuation over the observed period. Return on Assets is demonstrably influenced by both Net Profit Margin and Asset Turnover, with shifts in each component contributing to the overall ROA trend.

Net Profit Margin
The Net Profit Margin experienced a decline from 22.26% in 2021 to 18.90% in 2022. A substantial increase was then observed in 2023, reaching 41.28%, followed by a significant decrease to 15.84% in 2024. The most recent year, 2025, shows a recovery to 28.46%. This indicates considerable volatility in profitability.
Asset Turnover
Asset Turnover remained relatively stable between 2021 and 2023, fluctuating around 0.51. A gradual downward trend is apparent in the latter years, decreasing to 0.49 in 2024 and further to 0.47 in 2025. This suggests a decreasing efficiency in utilizing assets to generate sales.
Return on Assets (ROA)
ROA mirrored the fluctuations in Net Profit Margin. It decreased from 11.47% in 2021 to 9.57% in 2022, then increased sharply to 20.98% in 2023. A substantial decline followed in 2024, with ROA falling to 7.81%. A partial recovery was seen in 2025, with ROA reaching 13.46%. The strong correlation between ROA and Net Profit Margin suggests that profitability is the primary driver of ROA performance.

The decrease in Asset Turnover, while gradual, may present a concern if sustained. The significant swings in Net Profit Margin highlight potential sensitivity to underlying business conditions or specific events impacting cost structures or revenue generation. The interplay between these two components dictates the overall Return on Assets, and continued monitoring of both is warranted.

AI Ask an analyst for more


Four-Component Disaggregation of ROA

Johnson & Johnson, decomposition of ROA

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Dec 28, 2025 13.46% = 0.82 × 0.97 × 35.62% × 0.47
Dec 29, 2024 7.81% = 0.84 × 0.96 × 19.64% × 0.49
Dec 31, 2023 20.98% = 0.95 × 0.98 × 44.22% × 0.51
Dec 31, 2022 9.57% = 0.83 × 0.99 × 23.17% × 0.51
Dec 31, 2021 11.47% = 0.92 × 0.99 × 24.48% × 0.52

Based on: 10-K (reporting date: 2025-12-28), 10-K (reporting date: 2024-12-29), 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 four-component DuPont analysis, reveals significant fluctuations over the five-year period. Return on Assets (ROA) experienced considerable volatility, influenced by changes in profitability, efficiency, and financial leverage. A detailed examination of the individual components provides further insight into these shifts.

Return on Assets (ROA)
ROA decreased from 11.47% in 2021 to 9.57% in 2022, then increased substantially to 20.98% in 2023. A significant decline followed in 2024, with ROA falling to 7.81%, before recovering to 13.46% in 2025. This pattern suggests sensitivity to underlying operational and financial factors.
EBIT Margin
The EBIT Margin demonstrates the most pronounced variation. It decreased from 24.48% in 2021 to 23.17% in 2022, then experienced a dramatic increase to 44.22% in 2023. This was followed by a substantial decrease to 19.64% in 2024, and a partial recovery to 35.62% in 2025. The EBIT Margin appears to be the primary driver of ROA fluctuations.
Asset Turnover
Asset Turnover exhibited a gradual downward trend, decreasing from 0.52 in 2021 to 0.47 in 2025. While relatively stable, this consistent decline indicates a slight decrease in the efficiency with which assets are utilized to generate revenue. The decrease is modest but persistent.
Tax Burden
The Tax Burden remained relatively stable, fluctuating between 0.82 and 0.95. A slight downward trend is observable from 0.92 in 2021 to 0.82 in 2025, suggesting a minor reduction in the proportion of pre-tax profits retained after tax payments. The changes are minimal and likely do not significantly impact overall ROA.
Interest Burden
The Interest Burden remained consistently high, fluctuating narrowly between 0.96 and 0.99. This indicates a consistently high proportion of earnings required to cover interest expenses. The stability suggests a consistent capital structure and debt obligations. The impact on ROA is relatively consistent across the period.

In summary, the observed changes in ROA are largely attributable to the significant volatility in the EBIT Margin. While Asset Turnover experienced a gradual decline, and the Tax and Interest Burdens remained relatively stable, the EBIT Margin’s fluctuations appear to be the dominant factor influencing overall financial performance. The substantial increase in EBIT Margin in 2023 and subsequent decline in 2024 warrant further investigation to understand the underlying operational drivers.

AI Ask an analyst for more


Disaggregation of Net Profit Margin

Johnson & Johnson, decomposition of net profit margin ratio

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Dec 28, 2025 28.46% = 0.82 × 0.97 × 35.62%
Dec 29, 2024 15.84% = 0.84 × 0.96 × 19.64%
Dec 31, 2023 41.28% = 0.95 × 0.98 × 44.22%
Dec 31, 2022 18.90% = 0.83 × 0.99 × 23.17%
Dec 31, 2021 22.26% = 0.92 × 0.99 × 24.48%

Based on: 10-K (reporting date: 2025-12-28), 10-K (reporting date: 2024-12-29), 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 significant fluctuations in profitability metrics. Overall, net profit margin exhibits considerable volatility, influenced by changes in both operating performance and financial burdens. A detailed examination of the contributing factors reveals key trends.

Net Profit Margin
Net profit margin decreased from 22.26% in 2021 to 18.90% in 2022, representing a contraction in overall profitability. A substantial increase was then observed in 2023, with the margin reaching 41.28%. This was followed by a significant decline to 15.84% in 2024, and a subsequent recovery to 28.46% in 2025. This pattern suggests sensitivity to underlying operational and financial factors.
EBIT Margin
The EBIT margin mirrors the general trend of net profit margin, though with differing magnitudes. It decreased from 24.48% in 2021 to 23.17% in 2022. A dramatic increase to 44.22% occurred in 2023, followed by a substantial decrease to 19.64% in 2024. The margin then increased to 35.62% in 2025. The correlation between EBIT margin and net profit margin indicates that changes in core operating profitability are a primary driver of net income fluctuations.
Tax Burden
The tax burden remained relatively stable throughout the period, fluctuating between 0.82 and 0.95. A slight decrease was observed from 0.92 in 2021 to 0.83 in 2022, followed by an increase to 0.95 in 2023, a decrease to 0.84 in 2024, and finally to 0.82 in 2025. These changes are relatively minor and do not appear to be a primary driver of the observed net profit margin volatility.
Interest Burden
The interest burden also exhibited relative stability, ranging from 0.96 to 0.99. A consistent value of 0.99 was maintained in 2021 and 2022. A slight decrease to 0.98 in 2023 was followed by a further decrease to 0.96 in 2024, and a slight increase to 0.97 in 2025. Similar to the tax burden, the interest burden’s limited fluctuation suggests it has a minimal impact on the significant swings in net profit margin.

The substantial variations in EBIT margin appear to be the dominant factor influencing net profit margin. While both tax and interest burdens remain relatively constant, the pronounced changes in operating profitability significantly impact the bottom line. Further investigation into the drivers of EBIT margin fluctuations is recommended to understand the underlying causes of these performance swings.

AI Ask an analyst for more