Stock Analysis on Net

Lockheed Martin Corp. (NYSE:LMT)

$24.99

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

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

Lockheed Martin Corp., 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)
The ROA exhibited a fluctuating trend over the observed five-year period. Starting at 13.47% in 2020, it decreased to 12.41% in 2021 and further declined to 10.84% in 2022. In 2023, the ROA increased again to 13.19%, before dropping to its lowest point of 9.59% in 2024. This indicates variability in the company's efficiency in generating earnings from its assets, with a general downward tendency towards the end of the period.
Financial Leverage
The financial leverage ratio showed significant volatility across the years. It began at a high level of 8.43 in 2020, sharply declined to 4.64 in 2021, and climbed back to 5.71 in 2022. Subsequently, it increased further to 7.67 in 2023 and reached 8.78 in 2024, the highest point in the series. This pattern signals changes in the company’s capital structure, with varying dependency on debt financing.
Return on Equity (ROE)
The ROE demonstrated high variability but remained at relatively elevated levels overall. It started exceptionally high at 113.6% in 2020, then experienced a significant drop to 57.62% in 2021. A modest increase followed in 2022 to 61.86%, after which the ratio surged to 101.24% in 2023. In 2024, the ROE decreased again to 84.26%. This suggests fluctuations in profitability relative to shareholder equity, with periods of both strong and moderate returns.

Three-Component Disaggregation of ROE

Lockheed Martin Corp., 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 exhibited a fluctuating trend over the analyzed periods. Starting at 10.45% in 2020, it declined for two consecutive years to 9.42% in 2021 and 8.69% in 2022. A recovery occurred in 2023, reaching 10.24%, followed by another decrease to 7.51% in 2024. This pattern indicates variability in profitability efficiency relative to revenue, with a notable reduction in margin by the final year.
Asset Turnover
The asset turnover ratio remained relatively stable throughout the periods, ranging narrowly between 1.25 and 1.32. It started at 1.29 in 2020, peaked slightly at 1.32 in 2021, decreased to 1.25 in 2022, and then returned to approximately 1.29-1.28 in the last two years. This consistency suggests steady efficiency in the utilization of assets to generate sales.
Financial Leverage
Financial leverage demonstrated significant volatility over the reviewed years. Beginning at a high level of 8.43 in 2020, it sharply decreased to 4.64 in 2021, then increased to 5.71 in 2022. The ratio further rose to 7.67 in 2023 and peaked at 8.78 in 2024, surpassing the initial value. This trend indicates varying degrees of reliance on debt financing, initially reducing leverage but subsequently increasing it beyond the original level.
Return on Equity (ROE)
ROE experienced pronounced fluctuations, reflecting changes in profitability relative to shareholder equity. The ratio started extremely high at 113.6% in 2020, dropped significantly to 57.62% in 2021, then slightly improved to 61.86% in 2022. A sharp rebound occurred in 2023 with ROE reaching 101.24%, followed by a decline to 84.26% in 2024. Despite the oscillations, ROE remained robust, indicating strong returns to equity holders but with notable instability.

Five-Component Disaggregation of ROE

Lockheed Martin Corp., 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 five-year period, fluctuating slightly between 0.84 and 0.86. This consistency suggests that the company maintained a steady effective tax rate without significant changes in tax expenses relative to pre-tax profits.
Interest Burden
There is a clear downward trend in the interest burden ratio, declining from 0.93 in 2020 to 0.86 in 2024. This indicates an increasing proportion of earnings being consumed by interest expenses, potentially reflecting higher debt costs or increased leverage over the period.
EBIT Margin
The EBIT margin shows some volatility, declining from 13.41% in 2020 to a low of 10.21% in 2024 after reaching a peak of 13.34% in 2023. This suggests fluctuations in operating profitability, with a notable drop in the most recent year, which could indicate rising operating costs or competitive pressures impacting earnings before interest and taxes.
Asset Turnover
The asset turnover ratio remained relatively stable, fluctuating narrowly between 1.25 and 1.32 across the years. This stability points to consistent efficiency in using assets to generate revenue, with no significant improvements or declines over the period.
Financial Leverage
Financial leverage shows a significant increase from 4.64 in 2021 to 8.78 in 2024, after a dip in 2021. The increase suggests that the company has been relying more heavily on debt financing, which raises financial risk but may also be used to support growth or other strategic initiatives.
Return on Equity (ROE)
The ROE exhibits considerable variability, peaking at 113.6% in 2020, dropping sharply to around 57.62% in 2021, and then recovering to 84.26% in 2024. Such fluctuations in equity returns are likely influenced by changes in profitability, financial leverage, and operational efficiency. The high ROE in certain years may be driven by increased leverage, while dips reflect reduced profitability or increased costs.

Two-Component Disaggregation of ROA

Lockheed Martin Corp., 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).


Net Profit Margin
The net profit margin experienced a general declining trend over the observed periods, falling from 10.45% in 2020 to 7.51% in 2024. There was a noticeable dip in 2022 at 8.69%, followed by a recovery to 10.24% in 2023, before declining again in 2024.
Asset Turnover
Asset turnover remained relatively stable, fluctuating slightly around the range of 1.25 to 1.32. The ratio peaked at 1.32 in 2021, decreased to 1.25 in 2022, and then modestly increased and stabilized near 1.28 by 2024.
Return on Assets (ROA)
Return on assets mirrored the pattern seen in net profit margin with a general downward trajectory. Starting at 13.47% in 2020, ROA declined to a low of 9.59% in 2024 after an intermediate recovery in 2023 to 13.19%. This indicates some volatility but an overall decline in asset profitability across the timeframe.

Four-Component Disaggregation of ROA

Lockheed Martin Corp., 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 analysis of the financial ratios over the five-year period reveals several noteworthy trends and variations in the company's profitability and efficiency metrics.

Tax Burden
The tax burden ratio remained relatively stable with a slight upward trend, moving from 0.84 in 2020 and 2021 to 0.86 by 2022 and 2024. This suggests a modest increase in the proportion of earnings retained after taxes, indicating consistent tax effects on net income.
Interest Burden
There is a clear declining trend in the interest burden ratio, starting at 0.93 in 2020 and 2021 and decreasing steadily to 0.86 by 2024. This decline implies that the company is incurring higher interest expenses relative to earnings before interest and taxes, which could be indicative of increased debt levels or rising interest costs affecting profitability before tax.
EBIT Margin
The EBIT margin exhibits fluctuations over the period. After a decrease from 13.41% in 2020 to 11.07% in 2022, it rebounds to 13.34% in 2023 before falling again to 10.21% in 2024. This variability may reflect changes in operational efficiency, pricing power, or cost controls impacting earnings before interest and taxes as a percentage of revenue.
Asset Turnover
Asset turnover remained relatively stable, fluctuating marginally between 1.25 and 1.32 throughout the period. This stability suggests consistent efficiency in utilizing assets to generate revenue, with no significant improvement or deterioration.
Return on Assets (ROA)
ROA follows a trend similar to the EBIT margin, starting at 13.47% in 2020, dipping to 10.84% in 2022, improving to 13.19% in 2023, then declining sharply to 9.59% in 2024. This pattern reflects variations in overall profitability generated from asset base investments, affected by changes in operational performance and cost management.

In summary, the company has shown stable tax burden and asset turnover values, indicating consistent tax impact and asset utilization efficiency. However, declining interest burden suggests increasing interest expenses, which alongside fluctuations in EBIT margin and ROA, reflect volatility in profitability and operational effectiveness in recent years, particularly with a notable dip in 2024.


Disaggregation of Net Profit Margin

Lockheed Martin Corp., 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 remains relatively stable over the five-year period, fluctuating minimally between 0.84 and 0.86. This indicates a consistent proportion of earnings retained after tax, suggesting stable tax management or consistent effective tax rates.
Interest Burden
There is a gradual decline in the interest burden ratio from 0.93 in 2020 and 2021 to 0.86 in 2024. This trend suggests an increasing portion of earnings before interest and taxes (EBIT) is being consumed by interest expenses over time. The decreasing ratio may point to higher leverage, increased interest costs, or less efficient interest management.
EBIT Margin
The EBIT margin shows variability across the years. Starting at 13.41% in 2020, it declined to 11.07% by 2022, recovered somewhat to 13.34% in 2023, but dropped again to 10.21% in 2024. This fluctuating pattern reflects variability in operating efficiency or changes in operating income relative to revenue, with 2024 marking the lowest margin in the period analyzed.
Net Profit Margin
Net profit margin trends mirror those of the EBIT margin, decreasing from 10.45% in 2020 to 8.69% in 2022, rising to 10.24% in 2023, and then declining to 7.51% in 2024. The overall trend is downward, indicating reduced profitability at the net income level. The lowest margin in 2024 suggests increased costs, reduced revenues, or possibly higher taxation or interest impacts, despite the relatively stable tax burden.