Decomposing ROE involves expressing net income divided by shareholders’ equity as the product of component ratios.
Two-Component Disaggregation of ROE
Based on: 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: 2019-12-31), 10-K (reporting date: 2018-12-31).
Return on Equity (ROE) exhibited significant volatility over the five-year period, though it maintained a strong overall upward trajectory, rising from 108.60% in 2018 to a peak of 157.67% by December 31, 2022. This expansion in shareholder returns was driven by the combined effects of asset profitability and an increasing reliance on financial leverage.
- Return on Assets (ROA)
- Asset productivity showed a non-linear trend, characterized by an initial increase to 27.77% in 2019, followed by a sharp contraction to 19.09% in 2020. A steady recovery followed, with ROA climbing back to 23.06% in 2021 and reaching 25.64% in 2022. This fluctuation suggests a period of operational pressure in 2020, followed by a successful restoration of profit margins relative to the asset base.
- Financial Leverage
- The leverage ratio demonstrated a consistent long-term increase, moving from 4.61 in 2018 to 6.15 in 2022. Aside from a marginal decrease in 2021, the trend indicates a strategic increase in the use of debt or a reduction in equity relative to total assets. The most pronounced increase occurred between 2021 and 2022, where the ratio rose from 5.15 to 6.15.
- ROE Synthesis
- The two-component disaggregation reveals that while ROA provided the foundation for earnings, financial leverage acted as a powerful multiplier. The trough in ROE observed in 2020 (100.31%) was primarily driven by the decline in ROA, despite an increase in leverage. Conversely, the record high ROE of 157.67% in 2022 resulted from the synchronization of a recovering ROA (25.64%) and the highest level of financial leverage (6.15) recorded during the period.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Three-Component Disaggregation of ROE
Based on: 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: 2019-12-31), 10-K (reporting date: 2018-12-31).
Return on Equity (ROE) exhibited significant volatility between 2018 and 2022, though the overall trajectory remained strongly positive. After ascending from 108.60% in 2018 to 137.76% in 2019, a notable contraction occurred in 2020, where ROE fell to 100.31%. A subsequent recovery led to a five-year peak of 157.67% by the end of 2022.
- Net Profit Margin
- Profitability remained robust throughout the period, consistently exceeding 39%. A peak was observed in 2019 at 48.08%, followed by a decline in 2020. While margins stabilized between 44% and 46% in 2021 and 2022, this component provided a consistent foundation for high returns.
- Asset Turnover
- Asset utilization efficiency showed a cyclical pattern. A gradual decline from 0.60 in 2018 culminated in a low of 0.46 in 2020, coinciding with the lowest ROE of the period. However, a recovery trend ensued, with the ratio returning to 0.57 by 2022, indicating improved effectiveness in generating revenue from the asset base.
- Financial Leverage
- A consistent upward trend in financial leverage is evident, rising from 4.61 in 2018 to 6.15 in 2022. This steady increase suggests a growing reliance on debt or a reduction in equity, which served as a primary amplifier for the Return on Equity, particularly in the final year of the analysis.
The disaggregation reveals that while profit margins and asset turnover fluctuated, the systematic increase in financial leverage acted as a critical driver for the expansion of ROE. The dip in 2020 was primarily a result of diminished asset turnover and a temporary contraction in profit margins, whereas the 2022 peak was achieved through a combination of recovering operational efficiency and peak leverage levels.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Five-Component Disaggregation of ROE
Based on: 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: 2019-12-31), 10-K (reporting date: 2018-12-31).
Return on Equity (ROE) exhibited significant volatility between 2018 and 2022, starting at 108.60% and reaching a peak of 157.67%. Although a notable contraction occurred in 2020, the subsequent recovery and growth indicate a strong upward trajectory in overall shareholder returns over the five-year period.
- Tax and Interest Burdens
- The tax burden showed a consistent gradual increase from 0.81 to 0.85, suggesting a favorable trend in the retention of earnings after taxes. The interest burden remained relatively stable, fluctuating minimally between 0.95 and 0.98, which indicates that interest expenses have consistently exerted a negligible impact on the conversion of operating profit to net income.
- Operating Profitability
- EBIT margins remained robust throughout the period, despite experiencing fluctuations. A peak of 58.96% in 2019 was followed by a decline to 53.20% in 2020, before stabilizing at 54.88% by 2022. This performance demonstrates a sustained ability to maintain high operating margins despite temporary external pressures.
- Asset Efficiency
- Asset turnover experienced a decline from 0.60 in 2018 to a low of 0.46 in 2020. A recovery trend followed in the final two years, with the ratio returning to 0.57 by the end of 2022, signifying an improvement in the efficiency of asset utilization to generate revenue.
- Financial Leverage
- Financial leverage has been a primary driver of ROE growth, increasing from 4.61 in 2018 to 6.15 in 2022. This upward trend indicates an increasing reliance on debt or a reduction in the equity base relative to total assets, which has effectively amplified the return on equity.
The analysis suggests that while operating margins and asset turnover faced a synchronized decline in 2020, the long-term expansion of ROE has been heavily supported by increasing financial leverage and a gradual improvement in tax efficiency.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Two-Component Disaggregation of ROA
Based on: 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: 2019-12-31), 10-K (reporting date: 2018-12-31).
The Return on Assets (ROA) exhibited significant volatility between 2018 and 2022, characterized by a peak in 2019, a notable contraction in 2020, and a steady recovery through 2022. The analysis of the two-component disaggregation reveals that this fluctuation was driven by the simultaneous movement of operational profitability and asset utilization efficiency.
- Net Profit Margin
- Operational profitability remained high throughout the period, although it experienced fluctuations. A significant increase was observed from 39.19% in 2018 to a peak of 48.08% in 2019. Following a decline to 41.90% in 2020, the margin stabilized, ending the period at 44.66% in 2022. This suggests a strong capacity to convert revenue into profit despite external pressures.
- Asset Turnover
- Asset efficiency demonstrated a more pronounced downward trend during the middle of the period. The ratio declined from 0.60 in 2018 to a low of 0.46 in 2020, indicating a decrease in the volume of revenue generated per unit of asset. However, a consistent recovery trend followed, with the ratio improving to 0.50 in 2021 and reaching 0.57 by the end of 2022.
- ROA Driver Integration
- The decline in ROA to 19.09% in 2020 was the result of a dual contraction in both net profit margins and asset turnover. The subsequent recovery of ROA to 25.64% by 2022 was primarily fueled by the restoration of asset turnover efficiency, which nearly returned to 2018 levels, while profit margins remained significantly higher than the 2018 baseline.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Four-Component Disaggregation of ROA
Based on: 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: 2019-12-31), 10-K (reporting date: 2018-12-31).
The Return on Assets (ROA) exhibited volatility between 2018 and 2022, peaking at 27.77% in 2019 before experiencing a significant contraction to 19.09% in 2020. A recovery phase followed, with ROA climbing back to 25.64% by the end of 2022. This fluctuation is primarily attributable to shifts in operational efficiency and asset utilization rather than changes in financing or tax structures.
- Tax and Interest Burden
- The tax burden shows a consistent upward trend, increasing from 0.81 in 2018 to 0.85 in 2022, which indicates a gradual improvement in the retention of earnings after taxes. The interest burden remained stable and high, fluctuating narrowly between 0.95 and 0.98, suggesting that interest expenses have a negligible impact on the overall return profile.
- Operating Efficiency (EBIT Margin)
- The EBIT margin remained strong throughout the period, though it experienced notable volatility. After a sharp increase from 49.43% in 2018 to a peak of 58.96% in 2019, the margin contracted to 53.20% in 2020. A subsequent recovery occurred in 2021 (56.86%) before a slight moderation to 54.88% in 2022, reflecting a robust capacity to generate operating profit from revenue.
- Asset Utilization (Asset Turnover)
- Asset turnover serves as a primary driver of the 2020 ROA decline, falling from 0.58 in 2019 to 0.46. This decline indicates a period of reduced efficiency in generating revenue from the asset base. However, a steady recovery was observed in the following years, with the ratio improving to 0.50 in 2021 and 0.57 in 2022, nearly returning to 2018 levels.
- Composite ROA Drivers
- The analysis indicates that the volatility in ROA is a combined result of the EBIT margin and asset turnover. The 2020 dip was a synchronized result of both declining margins and decreased asset efficiency. The recovery in ROA by 2022 was driven by the stabilization of the EBIT margin and a significant rebound in asset turnover, further supported by a marginally improving tax burden.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Disaggregation of Net Profit Margin
Based on: 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: 2019-12-31), 10-K (reporting date: 2018-12-31).
An analysis of the disaggregated net profit margin reveals that overall profitability is primarily driven by operational efficiency, with minimal volatility stemming from financing costs and a gradual improvement in tax efficiency.
- Operational Profitability and Net Margin
- The Net Profit Margin exhibited a significant increase from 39.19% in 2018 to 48.08% in 2019, closely tracking the movement of the EBIT Margin, which rose from 49.43% to 58.96% in the same period. A contraction occurred in 2020, where the Net Profit Margin fell to 41.90%, corresponding with a decline in the EBIT Margin to 53.20%. Between 2021 and 2022, profitability stabilized, with the Net Profit Margin remaining between 44.66% and 46.00%, indicating that the bottom line remains highly sensitive to fluctuations in operating margins.
- Tax Burden
- A consistent upward trend is observed in the Tax Burden ratio, which increased from 0.81 in 2018 to 0.85 by 2022. This steady progression indicates a reduction in the effective tax rate over the five-year period, which has served as a positive tailwind for net profit retention.
- Interest Burden
- The Interest Burden remained relatively stable, fluctuating within a narrow range between 0.95 and 0.98. The lack of significant variance suggests that interest expenses have had a negligible impact on the overall volatility of the net profit margin, reflecting a consistent cost of debt service.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?