Stock Analysis on Net

Las Vegas Sands Corp. (NYSE:LVS)

$22.49

This company has been moved to the archive! The financial data has not been updated since October 20, 2023.

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

Microsoft Excel

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Two-Component Disaggregation of ROE

Las Vegas Sands Corp., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = ROA × Financial Leverage
Sep 30, 2023 = ×
Jun 30, 2023 = ×
Mar 31, 2023 = ×
Dec 31, 2022 = ×
Sep 30, 2022 = ×
Jun 30, 2022 = ×
Mar 31, 2022 = ×
Dec 31, 2021 = ×
Sep 30, 2021 = ×
Jun 30, 2021 = ×
Mar 31, 2021 = ×
Dec 31, 2020 = ×
Sep 30, 2020 = ×
Jun 30, 2020 = ×
Mar 31, 2020 = ×
Dec 31, 2019 = ×
Sep 30, 2019 = ×
Jun 30, 2019 = ×
Mar 31, 2019 = ×

Based on: 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31).


The analysis of the quarterly financial data reveals distinct patterns and fluctuations across key performance indicators over the reported periods.

Return on Assets (ROA)
The ROA exhibited a generally strong performance through 2019, peaking at 11.63% in the final quarter of that year. This was followed by a sharp decline beginning in early 2020, coinciding with negative values through the end of 2020 and into 2021, reflecting operational challenges. A recovery trend appears starting in the first quarter of 2022, with ROA rising steadily, reaching above 8% before a minor dip in early 2023 and showing modest improvement in the most recent quarters.
Financial Leverage
Financial leverage showed a consistent upward trajectory from 2019 through 2021, increasing from approximately 4.0 to over 10.0 by the end of 2021. This indicates a significant rise in the use of debt relative to equity during this period. In 2022, leverage decreased notably to levels around 5.0 to 5.7 and continued a gradual downward trend into 2023, suggesting efforts to reduce financial risk and deleverage the balance sheet after prior increases.
Return on Equity (ROE)
ROE followed a pattern similar to ROA, with strong positive returns through 2019, reaching a peak above 50% in the last quarter of that year. However, a dramatic downturn occurred through 2020 and 2021, with ROE turning deeply negative, reflecting considerable declines in net income or increased equity base pressures. The recovery phase began in early 2022, with ROE rebounding sharply to levels above 40%, although it faced volatility and a decline again in early 2023 before demonstrating improvement in the later quarters.

Overall, the data indicates a period of robust profitability up to the end of 2019 followed by considerable stress and contraction during 2020 and 2021, characterized by declining returns and heightened leverage. Subsequent quarters show recovery efforts, with improving profitability ratios and reduced leverage, though some volatility persists in the most recent periods. The trends suggest a company navigating through significant financial headwinds with signs of stabilization and gradual improvement.


Three-Component Disaggregation of ROE

Las Vegas Sands Corp., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Sep 30, 2023 = × ×
Jun 30, 2023 = × ×
Mar 31, 2023 = × ×
Dec 31, 2022 = × ×
Sep 30, 2022 = × ×
Jun 30, 2022 = × ×
Mar 31, 2022 = × ×
Dec 31, 2021 = × ×
Sep 30, 2021 = × ×
Jun 30, 2021 = × ×
Mar 31, 2021 = × ×
Dec 31, 2020 = × ×
Sep 30, 2020 = × ×
Jun 30, 2020 = × ×
Mar 31, 2020 = × ×
Dec 31, 2019 = × ×
Sep 30, 2019 = × ×
Jun 30, 2019 = × ×
Mar 31, 2019 = × ×

Based on: 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31).


The financial performance over the examined periods reveals distinct trends in key ratios that provide insight into operational efficiency, profitability, and financial structure.

Net Profit Margin
The net profit margin experienced an initial stable to positive trend from early 2019 through the first quarter of 2020, peaking around 19.64%. However, this was followed by a significant decline reaching a substantial negative margin, with the lowest point in the final quarter of 2020 at approximately -46.65%. Recovery signs emerge throughout 2021 and into early 2022, where margins rose sharply, exceeding 46% during multiple quarters. The most recent figures into late 2023 show a downturn again, with margins falling below zero before modestly recovering to around 7.81% by the third quarter of 2023.
Asset Turnover
Asset turnover ratios show a gradual decline starting at about 0.62 in early 2019, decreasing steadily to a low near 0.15 by the first quarter of 2021, indicating decreased efficiency in generating revenue from assets. From mid-2021 onward, there is a slow but consistent improvement, reaching near 0.39 in the third quarter of 2023. This suggests a recovering capacity for asset utilization, though still below early 2019 levels.
Financial Leverage
Financial leverage exhibits an increasing trend from around 4.04 in early 2019 to a peak exceeding 10.0 in late 2021, illustrating a growing reliance on debt relative to equity. Following this peak, leverage ratios decrease notably, declining to approximately 4.86 by the third quarter of 2023. This reduction points to deleveraging efforts or possibly improved equity levels.
Return on Equity (ROE)
ROE trends closely mirror net profit margin behavior, with strong positive returns in 2019 reaching above 50%, signaling high profitability and efficient equity use. Starting mid-2020, ROE sharply declines to profoundly negative values, bottoming near -73.4% by the first quarter of 2021, consistent with reported losses. Subsequent recovery is observed during 2022, with ROE returning to healthy positive values around 48%, though a renewed decline is evident entering 2023, moving to negative levels before improving again to approximately 14.72% by late 2023.

In summary, the analyzed periods demonstrate a volatile financial trajectory marked by an initial phase of solid profitability and operational efficiency, followed by a significant impairment likely related to external or internal disruptions. Recent trends indicate partial recovery across profitability and asset usage, alongside reduced financial leverage. Continued monitoring of these metrics will be critical to assess sustained recovery and growth prospects.


Five-Component Disaggregation of ROE

Las Vegas Sands Corp., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Sep 30, 2023 = × × × ×
Jun 30, 2023 = × × × ×
Mar 31, 2023 = × × × ×
Dec 31, 2022 = × × × ×
Sep 30, 2022 = × × × ×
Jun 30, 2022 = × × × ×
Mar 31, 2022 = × × × ×
Dec 31, 2021 = × × × ×
Sep 30, 2021 = × × × ×
Jun 30, 2021 = × × × ×
Mar 31, 2021 = × × × ×
Dec 31, 2020 = × × × ×
Sep 30, 2020 = × × × ×
Jun 30, 2020 = × × × ×
Mar 31, 2020 = × × × ×
Dec 31, 2019 = × × × ×
Sep 30, 2019 = × × × ×
Jun 30, 2019 = × × × ×
Mar 31, 2019 = × × × ×

Based on: 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31).


The financial data reflects significant fluctuations across various performance indicators over the multiple quarterly periods analyzed. The trends exhibit the company's challenges and recovery phases, particularly in profitability and operational efficiency.

Tax Burden
The tax burden ratio showed an overall upward trend from early 2019 through late 2022, increasing from about 0.60 to above 0.90, peaking near 1.01 in late 2021. This indicates higher effective taxation on earnings during this period. However, there was notable variability with a sharp decline to 0.27 in mid-2023 followed by a recovery to 0.77, suggesting irregular tax impacts or one-off adjustments in recent quarters.
Interest Burden
The interest burden ratio was relatively stable around 0.84 to 0.85 in 2019 but decreased sharply beginning in early 2020, hitting a low of 0.47 mid-2020. This indicates increased interest expenses or lower operating income before interest in that time frame. A recovery trend followed, returning to approximately 0.75 by late 2022. The measure was highly volatile in 2023 with negative and small positive values, signaling possible restructuring of debt or interest costs affecting income statements.
EBIT Margin
Earnings before interest and taxes (EBIT) margins depicted a strong upward trajectory in 2019, moving from 22.24% to over 27% by year-end. However, margins collapsed in 2020 and early 2021, with deeply negative values reaching nearly -48%, reflecting severe operational challenges likely linked to external shocks. A significant recovery is apparent from the end of 2021 and through 2022, with EBIT margins surging above 60%, showcasing restored profitability. Yet, margins decreased again in 2023 but remained positive, indicating continued improvement compared to the troughs.
Asset Turnover
Asset turnover ratios gradually decreased from 0.62 in early 2019 to a low of about 0.15–0.17 between late 2020 and early 2022, indicating a decline in revenue generation efficiency relative to asset base during stress periods. A gradual recovery trend emerges from 2022 onwards, with the ratio rising to 0.39 by late 2023, suggesting improved operational utilization of assets over time.
Financial Leverage
Financial leverage steadily increased from approximately 4.04 in early 2019 to peak levels around 10 by late 2021, highlighting greater reliance on debt financing or increased asset base relative to equity. Following the peak, leverage ratios reduced to the mid-5 range by late 2022 and further declined to below 5 by late 2023, reflecting efforts to deleverage or equity base strengthening after periods of high financial risk.
Return on Equity (ROE)
ROE exhibited strong positive results through 2019, exceeding 50% in the last quarter, followed by a dramatic decline in 2020 and 2021 with substantially negative returns, hitting lows near -73%. This drastic drop aligns with negative operational margins and increased leverage, indicative of financial strain and losses. Recovery signs began in late 2021 and throughout 2022, with ROE returning to positive territory over 40%. The trend in 2023 shows fluctuating yet improving ROE values, moving from negative to positive, signaling a stabilization phase in generating shareholder returns.

Overall, the data reveals a period of strong profitability and efficiency until early 2020, followed by a marked downturn likely attributable to extraordinary disruptions. Subsequent quarters demonstrate ongoing recovery efforts, with improvements in operational margins, asset utilization, and financial structure. Nonetheless, volatility persists in some ratios during the most recent periods, suggesting continued cautious management of financial and operational risks.


Two-Component Disaggregation of ROA

Las Vegas Sands Corp., decomposition of ROA (quarterly data)

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Sep 30, 2023 = ×
Jun 30, 2023 = ×
Mar 31, 2023 = ×
Dec 31, 2022 = ×
Sep 30, 2022 = ×
Jun 30, 2022 = ×
Mar 31, 2022 = ×
Dec 31, 2021 = ×
Sep 30, 2021 = ×
Jun 30, 2021 = ×
Mar 31, 2021 = ×
Dec 31, 2020 = ×
Sep 30, 2020 = ×
Jun 30, 2020 = ×
Mar 31, 2020 = ×
Dec 31, 2019 = ×
Sep 30, 2019 = ×
Jun 30, 2019 = ×
Mar 31, 2019 = ×

Based on: 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31).


Net Profit Margin
The net profit margin demonstrated a fluctuating trend throughout the analyzed periods. Initially, it showed relatively strong profitability, reaching above 19% by the end of 2019. However, there was a sharp and sustained decline starting in early 2020, with values turning negative and hitting a trough of approximately -46.65% in the last quarter of 2020. Recovery began in 2022, with margins improving to over 46%, reflecting a significant turnaround. Yet, in the most recent quarters of 2023, margins weakened again, falling to slightly positive levels but remaining below earlier highs.
Asset Turnover
Asset turnover exhibited a downward trend from early 2019 through 2021, moving from roughly 0.62 to a low point near 0.15. This decline indicates decreasing efficiency in generating sales from assets during this period. From 2022 onward, there is evidence of gradual improvement, with asset turnover increasing moderately to around 0.39 by the third quarter of 2023. While this suggests a partial recovery in asset utilization, levels remain below those seen in the initial periods.
Return on Assets (ROA)
Return on assets paralleled the general trends observed in net profit margin and asset turnover. It stayed positive and relatively stable, peaking near 11.63% at the end of 2019. Subsequently, ROA declined significantly starting in 2020, entering negative territory and bottoming near -9.55%. Improvement was evident again from 2022, with ROA climbing back above 8%, though it declined once more in the first half of 2023 before showing modest gains toward the latest quarter. This pattern reflects sensitivity to profitability and asset efficiency fluctuations over the period.

Four-Component Disaggregation of ROA

Las Vegas Sands Corp., decomposition of ROA (quarterly data)

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Sep 30, 2023 = × × ×
Jun 30, 2023 = × × ×
Mar 31, 2023 = × × ×
Dec 31, 2022 = × × ×
Sep 30, 2022 = × × ×
Jun 30, 2022 = × × ×
Mar 31, 2022 = × × ×
Dec 31, 2021 = × × ×
Sep 30, 2021 = × × ×
Jun 30, 2021 = × × ×
Mar 31, 2021 = × × ×
Dec 31, 2020 = × × ×
Sep 30, 2020 = × × ×
Jun 30, 2020 = × × ×
Mar 31, 2020 = × × ×
Dec 31, 2019 = × × ×
Sep 30, 2019 = × × ×
Jun 30, 2019 = × × ×
Mar 31, 2019 = × × ×

Based on: 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31).


The financial data presents notable fluctuations across the quarters, illustrating various operational and financial impacts experienced over the periods analyzed.

Tax Burden
The tax burden ratio exhibited moderate stability in early 2019, ranging from 0.6 to 0.85. A decline in values is observed entering the 2020 periods where some data is missing, but resumed values from 2022 onwards indicate a rise to figures above 0.9, peaking near 1.01 before a sharp drop to 0.27 and then rebounding to 0.77 by late 2023. This volatility may reflect changes in taxable income or tax strategies within certain quarters.
Interest Burden
This ratio remained relatively stable around 0.84 to 0.85 during the first three quarters of 2019 but sharply decreased to 0.47 by mid-2020, with missing data in later quarters of 2020 and early 2021. In the period from 2022 onward, the ratio tends to stabilize around 0.7 to 0.76, except for an unusual negative value (-0.84) in the first quarter of 2023, suggesting an accounting anomaly or financial restructuring in interest expenses. Recent quarters show a recovery towards positive values.
EBIT Margin (%)
The EBIT margin showed healthy positive margins between 22% and 27% through 2019, followed by a steep decline reaching negative territory by the end of 2020, bottoming at -32.86%, and further dropping to nearly -48% in early 2021. Subsequent quarters through 2021 showed gradual improvement but remained negative. A notable and substantial rebound occurred in 2022 with margins soaring above 60%, indicating a strong recovery or significant margin improvement initiatives. However, this was followed by a sharp decline again in early 2023 to single-digit positive margins, signaling renewed pressure but maintaining profitability.
Asset Turnover (ratio)
The asset turnover ratio steadily declined from 0.62 in early 2019 to a low of 0.15 in early 2021, reflecting diminished efficiency in utilizing assets to generate revenue. From 2021 onwards, a gradual recovery is evident, rising to 0.39 by late 2023, indicating improving asset productivity but still below pre-2019 levels.
Return on Assets (ROA %)
ROA followed a pattern similar to EBIT margin, with positive returns in 2019 ranging from 6.9% to 11.6%. This metric turned sharply negative from late 2019 through most of 2021, reaching around -9.5% at its nadir. A recovery trend initiated in 2022 with ROA rebounding to approximately 8-9%, before dipping into slightly negative territory again in early 2023 and later recovering modestly to 3% by late 2023. The fluctuations reflect both operating profitability changes and asset utilization effects.

In summary, the analyzed periods highlight a significant operational downturn beginning in 2020 and extending through much of 2021, characterized by declining margins, ROA, and asset turnover. A marked recovery efforts or market improvement seem to manifest strongly during 2022 with considerable gains in profitability metrics, although some volatility remains into 2023. Ongoing challenges in tax and interest burden ratios reflect complexities in financial management or external economic pressures impacting the company.


Disaggregation of Net Profit Margin

Las Vegas Sands Corp., decomposition of net profit margin ratio (quarterly data)

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Sep 30, 2023 = × ×
Jun 30, 2023 = × ×
Mar 31, 2023 = × ×
Dec 31, 2022 = × ×
Sep 30, 2022 = × ×
Jun 30, 2022 = × ×
Mar 31, 2022 = × ×
Dec 31, 2021 = × ×
Sep 30, 2021 = × ×
Jun 30, 2021 = × ×
Mar 31, 2021 = × ×
Dec 31, 2020 = × ×
Sep 30, 2020 = × ×
Jun 30, 2020 = × ×
Mar 31, 2020 = × ×
Dec 31, 2019 = × ×
Sep 30, 2019 = × ×
Jun 30, 2019 = × ×
Mar 31, 2019 = × ×

Based on: 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31).


The financial indicators present notable fluctuations across the periods analyzed, reflecting varying operational and financial performance trends.

Tax Burden Ratio
The tax burden ratio remained relatively stable around the low 0.6 to mid 0.8 range from early 2019 through mid-2020, before data gaps appear. In 2022, a notable increase above 1.0 was observed, indicating an unusual tax effect that may have momentarily increased tax expenses relative to pre-tax income. More recently, values display volatility, with a sharp drop to 0.27 followed by a rebound to 0.77, suggesting fluctuating tax impacts or benefits.
Interest Burden Ratio
This ratio was consistently near 0.8 to 0.85 through 2019 and early 2020, demonstrating a relatively stable interest expense burden during that period. Mid-2020 reflects a significant drop to 0.47, indicative of reduced interest costs or improved operating income relative to interest expense. In 2022 and 2023, the ratio exhibits high volatility including a negative value, potentially reflecting extraordinary items affecting interest costs or income, before partially recovering towards positive territory.
EBIT Margin (%)
The EBIT margin initially showed solid profitability with values above 22% throughout 2019. However, beginning in 2020, a steep decline occurred with margins turning negative by mid-2020 and worsening to nearly -33% by year-end. This negative trend continued into early 2021, representing significant operating losses. A remarkable recovery started in 2022 with margins soaring above 60%, indicating a return to strong operational profitability. Margins slightly moderated but remained positive in 2023, although at much lower levels than the peak in 2022.
Net Profit Margin (%)
Net profit margin followed a similar trend to EBIT margin, starting with a positive performance around 11-19% in 2019. In 2020, margins sharply deteriorated, hitting an extreme low of nearly -65% in early 2021, indicating substantial net losses. The trend reversed significantly in 2022, with net profit margins recovering above 40%, signaling a robust turnaround in overall profitability. However, in 2023, margins declined again, fluctuating between negative and low positive values, reflecting continued challenges or volatility in net income generation.

Overall, the data illustrate a pronounced deterioration in profitability and increased financial strain during 2020 and early 2021, followed by a strong recovery phase throughout 2022. The tax and interest burden ratios show irregularities and volatility in recent periods, suggesting the influence of extraordinary factors or restructuring effects impacting tax and interest expenses. Although profitability rebounded impressively in 2022, the softened margins in 2023 indicate potential ongoing uncertainties or operational challenges affecting sustained financial performance.