AI Tokens
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 return on equity (ROE) exhibited significant volatility over the five-year period, peaking at 40.20% in 2020 before experiencing a substantial contraction to 24.36% in 2022 and a subsequent partial recovery to 29.95% by 2023. This movement was driven by the interacting trajectories of asset productivity and financial leverage.

Return on Assets (ROA)
An upward trajectory was observed from 2019 to 2021, with ROA increasing from 5.47% to a peak of 8.19%, indicating enhanced efficiency in utilizing assets to generate earnings. This trend reversed sharply in 2022, when ROA fell to 5.19%, its lowest point in the period, before recovering to 6.09% in 2023.
Financial Leverage
A consistent deleveraging trend occurred between 2019 and 2022, as the financial leverage ratio declined from 6.39 to 4.69. This indicates a reduction in the reliance on debt to finance the asset base. The ratio stabilized in 2023 with a slight increase to 4.92.
ROE Driver Analysis
The two-component disaggregation reveals that between 2019 and 2021, ROE remained high because the growth in ROA effectively offset the reduction in financial leverage. The sharp decline in ROE during 2022 was the result of a simultaneous trough in both asset productivity and leverage, creating a compounded negative effect. The recovery in 2023 was driven by simultaneous improvements in both the ROA and the leverage ratio.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?


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 Return on Equity (ROE) exhibits a volatile trajectory over the observed five-year period, peaking at 40.20% in 2020 before experiencing a significant contraction to 24.36% in 2022 and a subsequent partial recovery to 29.95% by the end of 2023.

Net Profit Margin
Profitability demonstrated a positive trend from 2019 to 2021, reaching a peak of 10.49%. This was followed by a sharp decline in 2022, where the margin fell to 6.27%, the lowest point in the period. A modest recovery to 7.25% occurred in 2023, indicating a period of margin compression followed by stabilization.
Asset Turnover
Operational efficiency shows a consistent and gradual upward trend. The asset turnover ratio increased steadily from 0.77 in 2019 and 2020 to 0.84 in 2023. This represents a progressive improvement in the ability to generate revenue from the asset base, serving as the most stable component of the ROE decomposition.
Financial Leverage
A general trend of deleveraging is observed, as the financial leverage ratio decreased from 6.39 in 2019 to a low of 4.69 in 2022. This reduction in financial gearing indicates a decreased reliance on debt to amplify equity returns. A slight uptick to 4.92 was recorded in 2023, though the ratio remains well below the 2019 level.

The overall fluctuations in ROE are primarily driven by the volatility of net profit margins and the strategic reduction in financial leverage. The significant dip in ROE during 2022 resulted from the convergence of the lowest recorded profit margin and the lowest leverage ratio, which outweighed the incremental gains achieved through improved asset turnover.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?


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).


Return on Equity (ROE) exhibited significant volatility over the five-year period, peaking at 40.20% in 2020 before declining to 24.36% in 2022 and recovering to 29.95% by 2023. The fluctuations in ROE are primarily driven by shifts in operating profitability and a general trend toward deleveraging.

Operating Profitability and Asset Efficiency
The EBIT Margin demonstrated a strong upward trend from 11.53% in 2019 to a peak of 15.41% in 2021. A substantial contraction occurred in 2022, where the margin dropped to 9.29%, acting as a primary catalyst for the reduction in ROE. By 2023, the margin recovered to 11.52%. Concurrently, Asset Turnover showed a consistent and gradual improvement, increasing from 0.77 in 2019 to 0.84 in 2023, suggesting a steady increase in the efficiency of asset utilization to generate sales.
Financial Leverage and Capital Structure
A pronounced downward trend in Financial Leverage is observed, falling from 6.39 in 2019 to 4.69 in 2022. This reduction in leverage indicates a shift toward a more conservative capital structure, which exerted a negative impact on the ROE magnification effect. A slight uptick to 4.92 was noted in 2023, contributing to the partial recovery of ROE.
Tax and Interest Burdens
The Tax Burden remained relatively stable, fluctuating narrowly between 0.75 and 0.80 throughout the period. The Interest Burden showed more variation, peaking at 0.90 in 2021 before declining to 0.80 by 2023. These two components remained secondary drivers of ROE volatility compared to the more significant swings in EBIT margin and financial leverage.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?


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 Return on Assets (ROA) exhibited a non-linear trajectory between 2019 and 2023, characterized by a period of expansion followed by a sharp contraction and a subsequent partial recovery. ROA increased from 5.47% in 2019 to a peak of 8.19% in 2021, before falling to 5.19% in 2022 and recovering to 6.09% by the end of 2023.

Net Profit Margin
Profitability served as the primary driver of volatility in the overall return on assets. A strong upward trend was observed from 2019 to 2021, with margins expanding from 7.07% to 10.49%. This growth was reversed in 2022, where the margin dropped significantly to 6.27%, the lowest point in the analyzed period. A moderate recovery followed in 2023, with the margin rising to 7.25%.
Asset Turnover
Asset utilization demonstrated a consistent and steady improvement over the five-year horizon. Starting at 0.77 in 2019 and 2020, the ratio increased marginally to 0.78 in 2021, then accelerated to 0.83 in 2022 and 0.84 in 2023. This indicates a sustained increase in the efficiency with which assets are employed to generate revenue.
ROA Disaggregation Analysis
The DuPont disaggregation reveals a divergence between operational efficiency and profitability. While asset turnover improved linearly, providing a stable foundation for growth, the fluctuations in ROA were almost exclusively dictated by the volatility of the net profit margin. The decline in ROA observed in 2022 occurred despite the highest asset turnover recorded up to that date, confirming that the compression in profit margins outweighed the gains in asset efficiency.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?


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).


Return on Assets (ROA) exhibited significant volatility over the five-year period, peaking at 8.19% in 2021 before declining to 5.19% in 2022 and partially recovering to 6.09% by 2023. This fluctuation is primarily driven by shifts in operational profitability and financing costs, despite a consistent improvement in asset utilization efficiency.

EBIT Margin
The EBIT margin served as the primary driver of ROA volatility. A positive trend was observed from 2019 to 2021, where the margin expanded from 11.53% to a peak of 15.41%. However, a sharp contraction occurred in 2022, with the margin falling to 9.29%, which aligned with the overall dip in ROA. By 2023, the margin recovered to 11.52%, returning to levels seen at the beginning of the period.
Asset Turnover
A consistent and incremental improvement in asset turnover is observed, rising from 0.77 in 2019 and 2020 to 0.84 by 2023. This steady upward trajectory indicates an increasing efficiency in generating revenue from the asset base, providing a stabilizing counterweight to the fluctuations seen in profit margins.
Interest Burden
The interest burden ratio fluctuated, peaking at 0.90 in 2021, which suggests a period of minimized interest expenses relative to operating income. A subsequent decline to 0.80 by 2023 indicates an increase in the relative impact of interest expenses on the bottom line, contributing to the suppression of net profitability in the final year of the analysis.
Tax Burden
The tax burden remained relatively stable throughout the period, ranging between a low of 0.75 in 2019 and a high of 0.80 in 2022. The lack of significant variance in this ratio suggests that changes in ROA were not influenced by major shifts in effective tax rates.

In summary, the analysis reveals that while asset efficiency has steadily improved, the overall return on assets has been heavily influenced by the volatility of the EBIT margin and a recent increase in the interest burden. The operational recovery in 2023 suggests a stabilization of margins, though interest costs remain a headwind compared to the 2021 peak.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?


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 net profit margin exhibited a period of expansion between 2019 and 2021, peaking at 10.49%, before experiencing a significant contraction in 2022 to 6.27% and a subsequent partial recovery to 7.25% in 2023. The disaggregation of this margin indicates that fluctuations were primarily driven by operating performance rather than tax or interest obligations.

Operating Profitability (EBIT Margin)
The EBIT margin was the dominant driver of net profit volatility. A consistent upward trend was observed from 2019 to 2021, with the margin rising from 11.53% to 15.41%. This was followed by a sharp decline in 2022 to 9.29%, marking the lowest operating efficiency in the period. A recovery occurred in 2023, with the margin returning to 11.52%, nearly matching the 2019 baseline.
Interest Burden
The interest burden showed an initial increase, moving from 0.82 in 2019 to a peak of 0.90 in 2021, which suggests a temporary increase in the impact of interest expenses on operating income. From 2021 onward, a steady downward trend is observed, with the ratio declining to 0.80 by 2023, indicating a reduction in the relative weight of interest obligations.
Tax Burden
The tax burden remained relatively stable over the five-year horizon, fluctuating minimally between 0.75 and 0.80. This stability confirms that changes in the overall net profit margin were not the result of significant shifts in the effective tax rate.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?