Stock Analysis on Net

Lockheed Martin Corp. (NYSE:LMT)

$24.99

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

Lockheed Martin Corp., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = ROA × Financial Leverage
Mar 30, 2025 = ×
Dec 31, 2024 = ×
Sep 29, 2024 = ×
Jun 30, 2024 = ×
Mar 31, 2024 = ×
Dec 31, 2023 = ×
Sep 24, 2023 = ×
Jun 25, 2023 = ×
Mar 26, 2023 = ×
Dec 31, 2022 = ×
Sep 25, 2022 = ×
Jun 26, 2022 = ×
Mar 27, 2022 = ×
Dec 31, 2021 = ×
Sep 26, 2021 = ×
Jun 27, 2021 = ×
Mar 28, 2021 = ×
Dec 31, 2020 = ×
Sep 27, 2020 = ×
Jun 28, 2020 = ×
Mar 29, 2020 = ×

Based on: 10-Q (reporting date: 2025-03-30), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-29), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-24), 10-Q (reporting date: 2023-06-25), 10-Q (reporting date: 2023-03-26), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-25), 10-Q (reporting date: 2022-06-26), 10-Q (reporting date: 2022-03-27), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-26), 10-Q (reporting date: 2021-06-27), 10-Q (reporting date: 2021-03-28), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-27), 10-Q (reporting date: 2020-06-28), 10-Q (reporting date: 2020-03-29).


The Return on Assets (ROA) exhibits variability over the observed periods, beginning with missing data in the earlier quarters and showing a generally fluctuating pattern thereafter. It peaked around the mid-2020 to early 2021 periods, reaching values above 13%, followed by a decline toward late 2022 and early 2023, with the lowest point near 9%. Subsequently, there is a moderate recovery, with ROA regaining levels near 12%, but again trending downward by the end of the timeline, ending near 9.7% by March 2025.

Financial Leverage demonstrates a distinct downward trend from early 2020 through approximately late 2021, starting from a very high level over 14 times and declining steadily to around 4.35 times. This decrease in leverage indicates a reduction in the use of debt relative to equity during this period. After reaching the nadir, leverage begins to increase again, climbing back toward 8.78 times by the end of the observed periods. This suggests a resurgence in reliance on debt financing in the later quarters of the timeline.

The Return on Equity (ROE) shows a pronounced decline from an extremely high starting point exceeding 110% in mid-2020, down to a low near 41% by late 2022. This significant drop suggests a period of reduced profitability or effectiveness in generating returns from shareholders’ equity. However, following this decline, ROE trends upward again, reaching peaks above 100% in late 2023 and mid-2024, indicating a strong recovery in equity returns. Toward the final periods, ROE tapers off somewhat, ending at approximately 82.34% by March 2025.

Summary of Trends:
- ROA fluctuates with a general mid-range performance but shows some decline toward the end of the timeframe.
- Financial leverage decreases significantly at first, implying deleveraging, before reversing to increased leverage near the timeline’s end.
- ROE experiences a steep decline followed by a strong rebound, indicating variable profitability linked to equity.
- The inverse relationship between leverage and ROE in some periods suggests shifting capital structure strategies impacting profitability measures.

Three-Component Disaggregation of ROE

Lockheed Martin Corp., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Mar 30, 2025 = × ×
Dec 31, 2024 = × ×
Sep 29, 2024 = × ×
Jun 30, 2024 = × ×
Mar 31, 2024 = × ×
Dec 31, 2023 = × ×
Sep 24, 2023 = × ×
Jun 25, 2023 = × ×
Mar 26, 2023 = × ×
Dec 31, 2022 = × ×
Sep 25, 2022 = × ×
Jun 26, 2022 = × ×
Mar 27, 2022 = × ×
Dec 31, 2021 = × ×
Sep 26, 2021 = × ×
Jun 27, 2021 = × ×
Mar 28, 2021 = × ×
Dec 31, 2020 = × ×
Sep 27, 2020 = × ×
Jun 28, 2020 = × ×
Mar 29, 2020 = × ×

Based on: 10-Q (reporting date: 2025-03-30), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-29), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-24), 10-Q (reporting date: 2023-06-25), 10-Q (reporting date: 2023-03-26), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-25), 10-Q (reporting date: 2022-06-26), 10-Q (reporting date: 2022-03-27), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-26), 10-Q (reporting date: 2021-06-27), 10-Q (reporting date: 2021-03-28), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-27), 10-Q (reporting date: 2020-06-28), 10-Q (reporting date: 2020-03-29).


The analysis of the quarterly financial ratios reveals several notable trends and variations over the observed periods.

Net Profit Margin (%)
The net profit margin exhibits fluctuations, beginning around 10.45% in early 2020, seeing a slight upward trend peaking at 10.69% in late 2020. It then declines to a low of 7.33% by the third quarter of 2022 before recovering again to approximately 10.48% in the third quarter of 2023. A general pattern of cyclical rises and falls is evident, suggesting variability in profitability relative to revenue across quarters.
Asset Turnover (ratio)
Asset turnover remains relatively stable, hovering near 1.28 throughout most of the recorded periods. Small oscillations occur, with a minor dip to 1.18 in late 2023 and a recovery to around 1.29 by early 2024. This stability indicates consistent efficiency in asset utilization to generate sales over time.
Financial Leverage (ratio)
Financial leverage shows a pronounced downward trend from a high of 14.29 early in 2020 to a low near 4.35 in late 2022. Following this trough, leverage gradually increases again, reaching approximately 8.78 by mid-2025. This pattern reflects significant deleveraging during the initial periods followed by a moderate increase in the use of debt or liabilities relative to equity in later quarters.
Return on Equity (ROE) (%)
ROE demonstrates substantial volatility, initially very high at over 110% in early 2020, dropping significantly to as low as 41.16% in late 2022. Subsequently, it rebounds strongly to over 109% by late 2024 before decreasing again towards 82.34% in early 2025. The considerable fluctuations are likely influenced by corresponding changes in financial leverage and profitability metrics, reflecting varying returns generated on shareholder equity.

Overall, the data suggest a company experiencing cyclical profitability and returns on equity, coupled with stable asset efficiency but notable changes in financial leverage. The interplay of these factors indicates periods of adjustment in capital structure and operational performance over the observed timeframe.


Five-Component Disaggregation of ROE

Lockheed Martin Corp., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Mar 30, 2025 = × × × ×
Dec 31, 2024 = × × × ×
Sep 29, 2024 = × × × ×
Jun 30, 2024 = × × × ×
Mar 31, 2024 = × × × ×
Dec 31, 2023 = × × × ×
Sep 24, 2023 = × × × ×
Jun 25, 2023 = × × × ×
Mar 26, 2023 = × × × ×
Dec 31, 2022 = × × × ×
Sep 25, 2022 = × × × ×
Jun 26, 2022 = × × × ×
Mar 27, 2022 = × × × ×
Dec 31, 2021 = × × × ×
Sep 26, 2021 = × × × ×
Jun 27, 2021 = × × × ×
Mar 28, 2021 = × × × ×
Dec 31, 2020 = × × × ×
Sep 27, 2020 = × × × ×
Jun 28, 2020 = × × × ×
Mar 29, 2020 = × × × ×

Based on: 10-Q (reporting date: 2025-03-30), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-29), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-24), 10-Q (reporting date: 2023-06-25), 10-Q (reporting date: 2023-03-26), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-25), 10-Q (reporting date: 2022-06-26), 10-Q (reporting date: 2022-03-27), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-26), 10-Q (reporting date: 2021-06-27), 10-Q (reporting date: 2021-03-28), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-27), 10-Q (reporting date: 2020-06-28), 10-Q (reporting date: 2020-03-29).


The financial data exhibits several notable trends across key ratios and margins over the observed quarterly periods.

Tax Burden
The tax burden ratio maintains a relatively stable pattern from the first recorded quarter, fluctuating narrowly between 0.83 and 0.86. This indicates consistent tax expense levels relative to pre-tax income, reflecting stable tax management and policy impact on earnings.
Interest Burden
The interest burden shows a gradual decline over time, starting around 0.93 and trending down to approximately 0.86 by the end of the period. This downward trend suggests an increasing proportion of earnings being allocated to interest expenses or other non-operating charges, potentially indicating a higher cost of debt or changes in financing structure.
EBIT Margin
The EBIT margin exhibits some volatility, with an initial rise peaking near 13.69%, followed by a dip to below 10% around late 2022, then recovering to a roughly 13% level around late 2023 before declining again in the last reported quarters to near 10.4%. This variability points to fluctuations in operating profitability possibly influenced by cost pressures or variations in revenue quality.
Asset Turnover
Asset turnover remains mostly stable in a range between 1.18 and 1.32, with minor fluctuations throughout the periods. This reflects a consistent ability to generate sales from assets, without significant gains or losses in operational efficiency related to asset utilization.
Financial Leverage
Financial leverage dramatically decreases from a very high level of 14.29 to a low near 4.35 by 2022-end, then gradually increases again reaching levels around 8.48 towards the ending quarter. This pattern suggests an initial strong reduction in reliance on debt or leverage, followed by a moderate increase, possibly related to financing activities or capital structure adjustments over time.
Return on Equity (ROE)
ROE presents an overall declining trend with significant volatility. It starts extremely high above 110%, then decreases sharply to under 50%, rebounds during 2023 to above 100%, and subsequently declines toward approximately 82% at the last data point. The large fluctuations indicate varying profitability for shareholders, influenced by the combined effects of changes in leverage, tax, interest burden, and operating margins.

In summary, the data reflects a dynamic financial environment with stable tax impact, increasing interest burden, fluctuating profitability margins, consistent asset efficiency, and notable shifts in leverage and equity returns. The interplay among these metrics suggests active financial management responding to operational and market conditions.


Two-Component Disaggregation of ROA

Lockheed Martin Corp., decomposition of ROA (quarterly data)

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Mar 30, 2025 = ×
Dec 31, 2024 = ×
Sep 29, 2024 = ×
Jun 30, 2024 = ×
Mar 31, 2024 = ×
Dec 31, 2023 = ×
Sep 24, 2023 = ×
Jun 25, 2023 = ×
Mar 26, 2023 = ×
Dec 31, 2022 = ×
Sep 25, 2022 = ×
Jun 26, 2022 = ×
Mar 27, 2022 = ×
Dec 31, 2021 = ×
Sep 26, 2021 = ×
Jun 27, 2021 = ×
Mar 28, 2021 = ×
Dec 31, 2020 = ×
Sep 27, 2020 = ×
Jun 28, 2020 = ×
Mar 29, 2020 = ×

Based on: 10-Q (reporting date: 2025-03-30), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-29), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-24), 10-Q (reporting date: 2023-06-25), 10-Q (reporting date: 2023-03-26), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-25), 10-Q (reporting date: 2022-06-26), 10-Q (reporting date: 2022-03-27), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-26), 10-Q (reporting date: 2021-06-27), 10-Q (reporting date: 2021-03-28), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-27), 10-Q (reporting date: 2020-06-28), 10-Q (reporting date: 2020-03-29).


The analysis covers key financial performance indicators over multiple quarters, highlighting trends and fluctuations in profitability, efficiency, and asset management effectiveness.

Net Profit Margin
The net profit margin initially exhibits an increasing trend from 10.45% in March 2020 to a peak of 10.69% in September 2020. It subsequently declines to a low of 7.33% in September 2022, indicating a reduction in profitability relative to revenue during this period. Following this dip, margins improve again, reaching over 10% in several quarters such as March and June 2023, before another decline to around 7.5%-7.7% toward the end of the 2024 period. Overall, the margin shows cyclicality with notable volatility and a tendency to revert toward a range between approximately 7.5% and 10.5%.
Asset Turnover
The asset turnover ratio remains relatively stable throughout the periods, fluctuating narrowly between 1.18 and 1.32. This stability indicates consistent efficiency in the company’s use of assets to generate revenue. Minor decreases occur from early 2023 through mid-2023, followed by a recovery back toward previous levels by the end of 2024. The ratio's low variability suggests steady operational performance with no significant changes in asset utilization patterns.
Return on Assets (ROA)
ROA starts strong at 13.47% in March 2020 and peaks at 13.71% in September 2020, mirroring trends in net profit margin. A gradual decline follows, reaching a low point of 9.09% by September 2022, reflecting less effective asset utilization contributing to profit generation. An improvement phase ensues through early 2023, achieving highs near 13.19%, before declining again toward approximately 9.6%-9.7% by the end of 2024. This pattern indicates intermittent challenges in maintaining asset profitability, with a cyclical nature akin to the fluctuations seen in net profit margins but with slightly less volatility than that metric.

Four-Component Disaggregation of ROA

Lockheed Martin Corp., decomposition of ROA (quarterly data)

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Mar 30, 2025 = × × ×
Dec 31, 2024 = × × ×
Sep 29, 2024 = × × ×
Jun 30, 2024 = × × ×
Mar 31, 2024 = × × ×
Dec 31, 2023 = × × ×
Sep 24, 2023 = × × ×
Jun 25, 2023 = × × ×
Mar 26, 2023 = × × ×
Dec 31, 2022 = × × ×
Sep 25, 2022 = × × ×
Jun 26, 2022 = × × ×
Mar 27, 2022 = × × ×
Dec 31, 2021 = × × ×
Sep 26, 2021 = × × ×
Jun 27, 2021 = × × ×
Mar 28, 2021 = × × ×
Dec 31, 2020 = × × ×
Sep 27, 2020 = × × ×
Jun 28, 2020 = × × ×
Mar 29, 2020 = × × ×

Based on: 10-Q (reporting date: 2025-03-30), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-29), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-24), 10-Q (reporting date: 2023-06-25), 10-Q (reporting date: 2023-03-26), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-25), 10-Q (reporting date: 2022-06-26), 10-Q (reporting date: 2022-03-27), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-26), 10-Q (reporting date: 2021-06-27), 10-Q (reporting date: 2021-03-28), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-27), 10-Q (reporting date: 2020-06-28), 10-Q (reporting date: 2020-03-29).


The financial data reveals several notable trends in the company's quarterly performance metrics from early 2020 through early 2025.

Tax Burden
The tax burden ratio shows a consistent and relatively stable pattern, fluctuating narrowly between 0.83 and 0.86 starting from the first available data in March 2021 through March 2025. This stability suggests steady tax expense behavior relative to pre-tax earnings over the observed periods.
Interest Burden
The interest burden ratio demonstrates a gradual decline over time. Beginning at approximately 0.93 in the first measurable period of March 2021, it decreased progressively to around 0.86 by March 2025. This downward trend indicates an increasing portion of earnings being consumed by interest expenses or a potential rise in debt-related costs.
EBIT Margin
EBIT margins have shown variability, with an initial range above 13% in mid-2020, then declining notably to below 10% in late 2022 before recovering above 13% in late 2023. However, margins appear to decline again somewhat in 2024, ending near 10% by December 2024 and March 2025. This pattern reflects fluctuations in operational efficiency or cost management challenges, with intermittent periods of margin compression.
Asset Turnover
Asset turnover ratios have remained relatively stable, oscillating around 1.2 to 1.3 throughout the period. Minor fluctuations are evident but no significant upward or downward trend is observed, suggesting consistent effectiveness in utilizing assets to generate revenue.
Return on Assets (ROA)
ROA trends correlate closely with the EBIT margin and interest burden dynamics. After a peak above 13% in mid-2020, ROA declined sharply to around 9% at the end of 2022, followed by a temporary rebound towards mid-2023 reaching above 13% again. Subsequently, ROA declined once more, stabilizing near 9.5% by early 2025. The fluctuations in ROA indicate cyclical profitability influenced by operational margins and financing costs.

Overall, the data suggests that while tax costs have remained steady, increasing interest burdens and fluctuating profitability margins have impacted returns. Asset utilization has been consistent, but operational efficiency and financial leverage appear as key factors affecting quarterly performance across the timeframe.


Disaggregation of Net Profit Margin

Lockheed Martin Corp., decomposition of net profit margin ratio (quarterly data)

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Mar 30, 2025 = × ×
Dec 31, 2024 = × ×
Sep 29, 2024 = × ×
Jun 30, 2024 = × ×
Mar 31, 2024 = × ×
Dec 31, 2023 = × ×
Sep 24, 2023 = × ×
Jun 25, 2023 = × ×
Mar 26, 2023 = × ×
Dec 31, 2022 = × ×
Sep 25, 2022 = × ×
Jun 26, 2022 = × ×
Mar 27, 2022 = × ×
Dec 31, 2021 = × ×
Sep 26, 2021 = × ×
Jun 27, 2021 = × ×
Mar 28, 2021 = × ×
Dec 31, 2020 = × ×
Sep 27, 2020 = × ×
Jun 28, 2020 = × ×
Mar 29, 2020 = × ×

Based on: 10-Q (reporting date: 2025-03-30), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-29), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-24), 10-Q (reporting date: 2023-06-25), 10-Q (reporting date: 2023-03-26), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-25), 10-Q (reporting date: 2022-06-26), 10-Q (reporting date: 2022-03-27), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-26), 10-Q (reporting date: 2021-06-27), 10-Q (reporting date: 2021-03-28), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-27), 10-Q (reporting date: 2020-06-28), 10-Q (reporting date: 2020-03-29).


Tax Burden Ratio
The tax burden ratio remained relatively stable from March 2021 through March 2025, fluctuating narrowly between 0.83 and 0.86. This consistency indicates that the proportion of earnings retained after taxes has been steady over the observed periods, suggesting stable tax expense relative to pre-tax income.
Interest Burden Ratio
The interest burden ratio demonstrated a gradual downward trend from 0.93 in March 2021 to 0.86 by March 2025. This decline suggests increasing interest expenses relative to earnings before interest and taxes, indicating a potential rise in debt service costs or changes in financing structure during this period.
EBIT Margin
The EBIT margin exhibited variability but with a general decline over the examined timeframe. Starting around 13.4% in early 2021, the margin dipped to a low near 9.5% by September 2022, then recovered somewhat to approximately 13.3% by mid-2023. Toward the end of the period, the margin gradually decreased again, reaching close to 10.4% by March 2025. This pattern indicates fluctuations in operating profitability, possibly due to changing operational efficiencies, cost structures, or revenue dynamics.
Net Profit Margin
The net profit margin closely followed the movements in EBIT margin but at lower values, ranging from about 7.3% to 10.7%. The margin declined from over 10% in early 2021 to a trough near 7.3% in September 2022, then showed partial recovery to above 10% by late 2023, before gradually declining again to around 7.6% by March 2025. This trend reveals similar fluctuations in overall profitability after all expenses, including taxes and interest, reflecting the influences seen in both tax and interest burden ratios as well as operating results.