Stock Analysis on Net

Kellanova (NYSE:K)

This company has been moved to the archive! The financial data has not been updated since August 1, 2024.

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

Microsoft Excel

Two-Component Disaggregation of ROE

Kellanova, decomposition of ROE

Microsoft Excel
ROE = ROA × Financial Leverage
Dec 30, 2023 29.95% = 6.09% × 4.92
Dec 31, 2022 24.36% = 5.19% × 4.69
Dec 31, 2021 40.00% = 8.19% × 4.89
Dec 31, 2020 40.20% = 6.95% × 5.78
Dec 28, 2019 34.95% = 5.47% × 6.39

Based on: 10-K (reporting date: 2023-12-30), 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: 2019-12-28).


The analyzed financial data reveals several notable trends over the reported periods regarding profitability and leverage metrics.

Return on Assets (ROA)
The ROA demonstrates an overall increasing trend from 5.47% in 2019 to a peak of 8.19% in 2021, followed by a decline to 5.19% in 2022. It recovers moderately to 6.09% in 2023. This indicates a general improvement in asset utilization efficiency until 2021, followed by a slowdown and partial recovery in the subsequent years.
Financial Leverage
A consistent downward trend is observed in financial leverage, decreasing from a ratio of 6.39 in 2019 to 4.69 in 2022. In 2023, there is a slight increase to 4.92. This suggests a gradual reduction in reliance on debt financing or other liabilities relative to equity, improving the company’s capital structure but with a minor reversal in the last year.
Return on Equity (ROE)
The ROE increased significantly from 34.95% in 2019 to over 40% in 2020 and 2021. However, it sharply declined to 24.36% in 2022 before recovering to 29.95% in 2023. This pattern reflects strong profitability and shareholder returns in the early years, disrupted by a marked decrease in 2022, with signs of partial recovery thereafter. The decline in leverage during this period may have contributed to reducing ROE despite fluctuations in asset returns.

Overall, the financial indicators point to a phase of improved efficiency and profitability up to 2021, followed by challenges impacting returns on assets and equity in 2022. The ongoing adjustments in financial leverage suggest a strategic shift toward a more conservative capital structure, which might have influenced the company's return dynamics. The partial recovery in ROA and ROE in 2023 signals some stabilization, although performance has not yet returned to prior peak levels.


Three-Component Disaggregation of ROE

Kellanova, decomposition of ROE

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Dec 30, 2023 29.95% = 7.25% × 0.84 × 4.92
Dec 31, 2022 24.36% = 6.27% × 0.83 × 4.69
Dec 31, 2021 40.00% = 10.49% × 0.78 × 4.89
Dec 31, 2020 40.20% = 9.08% × 0.77 × 5.78
Dec 28, 2019 34.95% = 7.07% × 0.77 × 6.39

Based on: 10-K (reporting date: 2023-12-30), 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: 2019-12-28).


The financial data reflects notable trends in profitability, efficiency, leverage, and return on equity over the five-year period analyzed.

Net Profit Margin (%)
The net profit margin showed an overall upward trend from 7.07% in 2019 to a peak of 10.49% in 2021, indicating improving profitability during this period. However, this was followed by a sharp decline to 6.27% in 2022, before recovering slightly to 7.25% in 2023. The decline post-2021 suggests potential challenges in cost management or revenue generation during these years.
Asset Turnover (ratio)
Asset turnover remained relatively stable, starting at 0.77 in 2019 and 2020 and slightly increasing to 0.78 in 2021. The ratio further improved to 0.83 in 2022 and 0.84 in 2023, showing a gradual enhancement in the company's efficiency in utilizing its assets to generate sales over time.
Financial Leverage (ratio)
Financial leverage demonstrated a decreasing trend from 6.39 in 2019 to 4.69 by 2022, indicating a reduction in reliance on debt financing. This may reflect a strategic decision to strengthen the capital structure. A slight uptick to 4.92 in 2023 shows a minor increase in leverage but it remains considerably lower than initial levels.
Return on Equity (ROE) (%)
Return on equity peaked at 40.2% in 2020 and remained high at 40.0% in 2021, before declining sharply to 24.36% in 2022. It showed recovery to 29.95% in 2023. This pattern aligns with the trends observed in net profit margin and financial leverage, reflecting the impact of profitability and leverage changes on shareholder returns.

In summary, the data indicates that the company experienced strong profitability and high efficiency in the early years, supported by high financial leverage. Post-2021, there is evidence of weakening profit margins and ROE, in conjunction with a deliberate reduction in financial leverage, suggesting a strategic shift towards a more conservative financial stance despite improving asset utilization.


Five-Component Disaggregation of ROE

Kellanova, decomposition of ROE

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Dec 30, 2023 29.95% = 0.79 × 0.80 × 11.52% × 0.84 × 4.92
Dec 31, 2022 24.36% = 0.80 × 0.85 × 9.29% × 0.83 × 4.69
Dec 31, 2021 40.00% = 0.76 × 0.90 × 15.41% × 0.78 × 4.89
Dec 31, 2020 40.20% = 0.79 × 0.85 × 13.47% × 0.77 × 5.78
Dec 28, 2019 34.95% = 0.75 × 0.82 × 11.53% × 0.77 × 6.39

Based on: 10-K (reporting date: 2023-12-30), 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: 2019-12-28).


The analysis of the financial ratios over the specified periods reveals notable trends and fluctuations in the company's operational efficiency, profitability, and financial structure.

Tax Burden
The tax burden ratio shows slight variability, with values ranging between 0.75 and 0.8. The ratio increased from 0.75 in 2019 to a peak of 0.8 in 2022, before slightly decreasing to 0.79 in 2023. This indicates a moderate but relatively stable proportion of earnings retained after tax over the years.
Interest Burden
This ratio generally improved, showing a decreasing trend in interest costs relative to earnings before interest and taxes (EBIT). It started at 0.82 in 2019, rose slightly to 0.9 in 2021, and then declined markedly to 0.8 in 2023. The improvement in recent years suggests improved management of interest expenses or lower debt costs.
EBIT Margin
The EBIT margin experienced substantial fluctuations. It increased steadily from 11.53% in 2019 to a high of 15.41% in 2021, signaling enhanced operational profitability. However, it declined sharply to 9.29% in 2022 before recovering somewhat to 11.52% in 2023. This volatility may reflect changes in cost structure, pricing strategies, or market conditions.
Asset Turnover
Asset turnover exhibited a gradual upward trend, improving from 0.77 in 2019 and 2020 to 0.84 in 2023. This suggests more efficient utilization of assets to generate sales over the period.
Financial Leverage
Financial leverage showed a consistent decline from 6.39 in 2019 to a low of 4.69 in 2022, with a slight increase to 4.92 in 2023. This trend indicates a reduction in reliance on debt financing, reflecting a more conservative capital structure towards the end of the period.
Return on Equity (ROE)
The ROE demonstrated a significant downward trend from 34.95% in 2019 to a trough of 24.36% in 2022, before recovering to 29.95% in 2023. The decline corresponds with the drop in EBIT margin and changes in financial leverage, indicating that profitability challenges and capital structure adjustments have impacted shareholder returns during this time.

Two-Component Disaggregation of ROA

Kellanova, decomposition of ROA

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Dec 30, 2023 6.09% = 7.25% × 0.84
Dec 31, 2022 5.19% = 6.27% × 0.83
Dec 31, 2021 8.19% = 10.49% × 0.78
Dec 31, 2020 6.95% = 9.08% × 0.77
Dec 28, 2019 5.47% = 7.07% × 0.77

Based on: 10-K (reporting date: 2023-12-30), 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: 2019-12-28).


The presented financial data reveals several key trends regarding profitability and efficiency over a five-year period.

Net Profit Margin
This metric exhibited an overall upward trajectory from 7.07% in 2019 to a peak of 10.49% in 2021, indicating increased profitability during this period. However, it then experienced a notable decline to 6.27% in 2022 before partially recovering to 7.25% in 2023. This pattern suggests fluctuations in profitability that could be attributed to changing cost structures, market conditions, or operational factors impacting net income relative to sales.
Asset Turnover
Asset turnover remained relatively stable with a slight increase over the years. Starting at 0.77 in 2019, it maintained this ratio through 2020 and 2021, then gradually rose to 0.83 in 2022 and 0.84 in 2023. This incremental improvement indicates a modest enhancement in the company's efficiency in using assets to generate sales.
Return on Assets (ROA)
ROA followed a similar pattern to net profit margin, increasing from 5.47% in 2019 to a high of 8.19% in 2021, then dropping to 5.19% in 2022 before a slight uptick to 6.09% in 2023. This pattern reflects the combined effects of profitability and asset utilization changes and corresponds with the trends noted in the other two ratios.

Overall, the data suggests that the company experienced improved profitability and asset utilization up to 2021, followed by a downturn in 2022 and a partial recovery in 2023. The steady asset turnover ratio improvement indicates a positive trend in operational efficiency, while the variability in profitability measures points to external or internal challenges impacting earnings in the most recent periods.


Four-Component Disaggregation of ROA

Kellanova, decomposition of ROA

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Dec 30, 2023 6.09% = 0.79 × 0.80 × 11.52% × 0.84
Dec 31, 2022 5.19% = 0.80 × 0.85 × 9.29% × 0.83
Dec 31, 2021 8.19% = 0.76 × 0.90 × 15.41% × 0.78
Dec 31, 2020 6.95% = 0.79 × 0.85 × 13.47% × 0.77
Dec 28, 2019 5.47% = 0.75 × 0.82 × 11.53% × 0.77

Based on: 10-K (reporting date: 2023-12-30), 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: 2019-12-28).


Tax Burden
The tax burden ratio exhibited a relatively stable pattern over the five-year period, fluctuating narrowly between 0.75 and 0.80. Starting at 0.75 in 2019, it rose to a peak of 0.80 in 2022 before slightly decreasing to 0.79 in 2023, indicating consistent tax expenses relative to pre-tax income.
Interest Burden
The interest burden ratio showed some variability, beginning at 0.82 in 2019 and increasing to its highest level of 0.90 in 2021. Subsequently, it declined to 0.85 in 2022 and further to 0.80 in 2023. This trend suggests an initial increase in the company's ability to cover interest expenses, followed by an improvement in interest efficiency in the final years.
EBIT Margin
The EBIT margin displayed notable fluctuations. From 11.53% in 2019, it rose annually to reach a peak of 15.41% in 2021, indicating improved operating profitability. However, the margin then declined sharply to 9.29% in 2022, before partially recovering to 11.52% in 2023. This indicates variability in operating efficiency or external factors influencing earnings before interest and taxes.
Asset Turnover
Asset turnover showed a consistent upward trend over the period, starting at 0.77 in 2019 and gradually increasing each year to reach 0.84 in 2023. This suggests improving effectiveness in using assets to generate sales.
Return on Assets (ROA)
Return on assets followed a pattern similar to EBIT margin. It rose steadily from 5.47% in 2019 to a high of 8.19% in 2021, then declined to 5.19% in 2022, followed by a moderate recovery to 6.09% in 2023. The ROA trend indicates fluctuations in overall profitability relative to total assets, likely influenced by operating income variability and asset utilization changes.

Disaggregation of Net Profit Margin

Kellanova, decomposition of net profit margin ratio

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Dec 30, 2023 7.25% = 0.79 × 0.80 × 11.52%
Dec 31, 2022 6.27% = 0.80 × 0.85 × 9.29%
Dec 31, 2021 10.49% = 0.76 × 0.90 × 15.41%
Dec 31, 2020 9.08% = 0.79 × 0.85 × 13.47%
Dec 28, 2019 7.07% = 0.75 × 0.82 × 11.53%

Based on: 10-K (reporting date: 2023-12-30), 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: 2019-12-28).


The financial data reveals notable trends across the examined periods, specifically focusing on tax burden, interest burden, EBIT margin, and net profit margin ratios.

Tax Burden
The tax burden ratio fluctuated moderately, starting at 0.75 in 2019 and increasing to 0.79 by the end of 2020. It slightly decreased to 0.76 in 2021 but then rose again to peak at 0.80 in 2022 before settling at 0.79 in 2023. Overall, the tax burden exhibits a general upward trend with minor variability, indicating a slightly increasing proportion of earnings allocated to taxes over time.
Interest Burden
This ratio displayed an initial upward trend from 0.82 in 2019 to 0.90 in 2021, suggesting improved operational income before interest expenses. However, it declined to 0.85 in 2022 and further to 0.80 in 2023, signaling a higher relative interest expense or lower operating income in the latter years.
EBIT Margin
The EBIT margin demonstrated an overall increase from 11.53% in 2019 to a high of 15.41% in 2021, indicating improving operating profitability. However, this was followed by a sharp decline to 9.29% in 2022, with a partial recovery to 11.52% in 2023. The data suggests some volatility in operating efficiency, with performance peaking mid-period and then contracting significantly before a modest rebound.
Net Profit Margin
This margin followed a similar pattern to the EBIT margin, rising from 7.07% in 2019 to a peak of 10.49% in 2021. The margin then dropped markedly to 6.27% in 2022, recovering slightly to 7.25% in 2023. The decline in 2022 is aligned with the drop in EBIT margin, pointing to broader challenges affecting overall profitability, while the recovery in 2023 indicates some improvement.

In summary, the data reflects increasing tax burden and fluctuating interest burden ratios, alongside significant variability in profitability margins. Peak profitability occurred in 2021, followed by a notable downturn in 2022, with partial recovery observed in 2023. This pattern suggests external or internal factors impacted performance post-2021, affecting both operating income and net profits.