Stock Analysis on Net

Linde plc (NASDAQ:LIN)

$24.99

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

Microsoft Excel

Paying user area


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

Linde plc, decomposition of ROE

Microsoft Excel
ROE = ROA × Financial Leverage
Dec 31, 2024 = ×
Dec 31, 2023 = ×
Dec 31, 2022 = ×
Dec 31, 2021 = ×
Dec 31, 2020 = ×

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).


Return on Assets (ROA)
There is a consistent upward trend in the return on assets over the five-year period. Starting at 2.83% in 2020, the ROA increased each year, reaching 8.19% by 2024. This indicates increasing efficiency in asset utilization to generate profit.
Financial Leverage
Financial leverage remained relatively stable from 2020 to 2021, with a value close to 1.85. However, from 2022 onward, there is a gradual increase, rising from 1.99 to 2.10 by 2024. This suggests a slight increase in the use of debt relative to equity, which may amplify both returns and risk.
Return on Equity (ROE)
The return on equity shows a strong positive trend, moving from 5.29% in 2020 to 17.23% in 2024. The growth appears more pronounced than that of ROA, likely influenced by the increased financial leverage, which magnifies the returns to equity holders.
Overall Observations
The simultaneous rise in ROA and ROE indicates improving operational performance and profitability. The moderate increase in financial leverage suggests a strategic use of debt to enhance shareholder returns. The trends point to strengthened financial performance with managed risk levels over the given period.

Three-Component Disaggregation of ROE

Linde plc, decomposition of ROE

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Dec 31, 2024 = × ×
Dec 31, 2023 = × ×
Dec 31, 2022 = × ×
Dec 31, 2021 = × ×
Dec 31, 2020 = × ×

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).


Net Profit Margin
The net profit margin showed a consistent upward trend from 9.18% in 2020 to 19.89% in 2024. Notably, there was a significant increase between 2022 and 2023, rising from 12.43% to 18.87%, indicating improved profitability and possibly more efficient cost management or favorable revenue conditions.
Asset Turnover
Asset turnover increased steadily from 0.31 in 2020 to 0.42 in 2022, suggesting enhanced efficiency in utilizing assets to generate revenue. However, this ratio stabilized around 0.41 in both 2023 and 2024, indicating that asset utilization growth plateaued during the last two years.
Financial Leverage
Financial leverage remained relatively stable around 1.85 to 1.86 during 2020 and 2021, followed by a gradual increase to 2.1 by 2024. The rise in leverage suggests a slight increase in the company’s use of debt or other liabilities to finance assets, which might reflect strategic financial decisions to optimize capital structure.
Return on Equity (ROE)
ROE displayed a marked improvement over the period, rising from 5.29% in 2020 to 17.23% in 2024. The growth pattern mirrors the trends observed in net profit margin and financial leverage, highlighting enhanced profitability and effective equity utilization. The most substantial jump occurred between 2022 and 2023, climbing from 10.36% to 15.61%, reinforcing the inference of increased operational efficiency and possibly leveraged gains.

Five-Component Disaggregation of ROE

Linde plc, decomposition of ROE

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Dec 31, 2024 = × × × ×
Dec 31, 2023 = × × × ×
Dec 31, 2022 = × × × ×
Dec 31, 2021 = × × × ×
Dec 31, 2020 = × × × ×

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).


Tax Burden
The tax burden ratio remained relatively stable over the observed period, fluctuating minimally between 0.74 and 0.77. This indicates a consistent effective tax rate impacting profits with only a slight increase in the latter years.
Interest Burden
The interest burden ratio showed minor variations, starting at 0.95 in 2020, peaking slightly at 0.98 in 2021, and returning to 0.95 from 2023 onward. This suggests relatively stable interest expenses relative to earnings before interest and taxes, with no significant fluctuations suggesting increased debt servicing costs.
EBIT Margin
The EBIT margin displayed a strong upward trend, starting at 12.91% in 2020 and increasing steadily each year, reaching 27.42% by 2024. The substantial increase, particularly between 2022 and 2024, indicates improved operational efficiency and profitability at the earnings before interest and taxes level.
Asset Turnover
Asset turnover ratio improved from 0.31 in 2020 to 0.42 in 2022, indicating better utilization of assets to generate revenue. It then stabilized at 0.41 in the final two years, suggesting that asset efficiency gains plateaued but remained significantly above the starting level.
Financial Leverage
Financial leverage showed a gradual increase over time, rising from 1.86 in 2020 to 2.1 in 2024. This trend indicates a growing use of debt relative to equity, which could enhance returns but also introduces additional financial risk.
Return on Equity (ROE)
The return on equity exhibited a notable upward trajectory, beginning at 5.29% in 2020 and escalating consistently throughout the period to 17.23% in 2024. This improvement reflects enhanced overall profitability and efficient use of shareholders’ equity, likely driven by the combination of higher operating margins, stable asset usage, and increased financial leverage.

Two-Component Disaggregation of ROA

Linde plc, decomposition of ROA

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Dec 31, 2024 = ×
Dec 31, 2023 = ×
Dec 31, 2022 = ×
Dec 31, 2021 = ×
Dec 31, 2020 = ×

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).


The financial analysis reveals a generally positive performance trajectory over the five-year period under review. Several key financial ratios indicate improvements in profitability, efficiency, and asset utilization.

Net Profit Margin
The net profit margin exhibited a consistent upward trend, starting at 9.18% in 2020 and rising steadily each year to reach 19.89% in 2024. The most notable increase occurred between 2022 and 2023, where the margin jumped from 12.43% to 18.87%. This improvement suggests enhanced cost management or higher revenue quality, reflecting greater profitability on sales.
Asset Turnover
This ratio, which measures the efficiency of asset use in generating revenue, also rose from 0.31 in 2020 to 0.41 in 2022 and then stabilized at this level through 2023 and 2024. The initial improvements indicate more effective utilization of assets during the first three years, while the plateau might suggest a limit reached in asset deployment efficiency or a stabilization in operational capacity.
Return on Assets (ROA)
The ROA showed a strong positive trend, increasing from 2.83% in 2020 to 8.19% in 2024. This increase is consistent with the improvements seen in net profit margin and moderate gains in asset turnover. The ROA figures demonstrate enhanced overall profitability relative to total assets, attributable to both margin expansion and improved asset utilization.

In summary, the data portrays a company that has effectively improved profitability through increased net margins while improving or maintaining asset efficiency. These trends point to successful management of operational efficiency and profitability over the analyzed timeframe.


Four-Component Disaggregation of ROA

Linde plc, decomposition of ROA

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Dec 31, 2024 = × × ×
Dec 31, 2023 = × × ×
Dec 31, 2022 = × × ×
Dec 31, 2021 = × × ×
Dec 31, 2020 = × × ×

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).


The financial data reveals several noteworthy trends over the five-year period from 2020 to 2024.

Tax Burden
The tax burden ratio remains relatively stable, fluctuating slightly but maintaining values around 0.74 to 0.77. This indicates a consistent proportion of earnings retained after taxes across the observed years.
Interest Burden
The interest burden ratio fluctuates minimally, staying close to 0.95 to 0.98. This suggests that the impact of interest expenses on earnings before tax has been steady, with no significant increase or decrease in debt servicing costs relative to earnings.
EBIT Margin
The EBIT margin displays a strong upward trend, rising from 12.91% in 2020 to 27.42% in 2024. This significant increase indicates enhanced profitability from operations, suggesting improvements in operational efficiency or pricing power over the period.
Asset Turnover
The asset turnover ratio improves from 0.31 in 2020 to a peak of 0.42 in 2022, before stabilizing at 0.41 through 2024. This trend signifies increased efficiency in using assets to generate sales initially, followed by a period of maintained efficiency.
Return on Assets (ROA)
Return on assets shows a consistent and marked improvement, growing from 2.83% in 2020 to 8.19% in 2024. This rise reflects the combined effects of higher operating profitability, steady tax and interest burdens, and improved asset utilization.

Overall, the data suggests strengthening operational performance and improved asset efficiency, resulting in enhanced profitability and returns over the five-year span. Stability in tax and interest burdens implies that external financial and tax conditions have remained steady, allowing operational improvements to drive the gains in return metrics.


Disaggregation of Net Profit Margin

Linde plc, decomposition of net profit margin ratio

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Dec 31, 2024 = × ×
Dec 31, 2023 = × ×
Dec 31, 2022 = × ×
Dec 31, 2021 = × ×
Dec 31, 2020 = × ×

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).


Tax Burden
The tax burden ratio remained relatively stable over the observed period, fluctuating slightly between 0.74 and 0.77. There was a minor decrease from 0.75 in 2020 and 2021 to 0.74 in 2022, followed by an increase to 0.77 in both 2023 and 2024, indicating consistent taxation levels relative to pre-tax profit.
Interest Burden
The interest burden ratio showed minimal variation, maintaining a high ratio around 0.95 to 0.98. It peaked at 0.98 in 2021 but returned to 0.95 by 2023 and remained steady in 2024, reflecting stable interest expenses relative to operating profit throughout the period.
EBIT Margin
The EBIT margin exhibited a strong upward trend, rising significantly from 12.91% in 2020 to 27.42% in 2024. Notable growth occurred between 2022 and 2023, where the margin increased from 17.27% to 25.6%, suggesting improved operational efficiency or favorable business conditions impacting earnings before interest and taxes.
Net Profit Margin
The net profit margin also increased markedly from 9.18% in 2020 to 19.89% in 2024. The most substantial gains appeared between 2022 and 2023, rising from 12.43% to 18.87%, which aligns with the improvements seen in EBIT margin. This points to enhanced overall profitability, likely driven by revenue growth and cost control measures.