Decomposing ROE involves expressing net income divided by shareholders’ equity as the product of component ratios.
Paying user area
Try for free
Merck & Co. Inc. pages available for free this week:
- Balance Sheet: Liabilities and Stockholders’ Equity
- Common-Size Balance Sheet: Assets
- Analysis of Geographic Areas
- Enterprise Value (EV)
- Enterprise Value to EBITDA (EV/EBITDA)
- Enterprise Value to FCFF (EV/FCFF)
- Dividend Discount Model (DDM)
- Present Value of Free Cash Flow to Equity (FCFE)
- Return on Assets (ROA) since 2005
- Analysis of Revenues
The data is hidden behind: . Unhide it.
Get full access to the entire website from $10.42/mo, or
get 1-month access to Merck & Co. Inc. for $24.99.
This is a one-time payment. There is no automatic renewal.
We accept:
Two-Component Disaggregation of ROE
| ROE | = | ROA | × | Financial Leverage | |
|---|---|---|---|---|---|
| Dec 31, 2025 | = | × | |||
| Dec 31, 2024 | = | × | |||
| Dec 31, 2023 | = | × | |||
| Dec 31, 2022 | = | × | |||
| Dec 31, 2021 | = | × |
Based on: 10-K (reporting date: 2025-12-31), 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).
The period under review demonstrates fluctuating performance in key financial metrics. Return on Assets (ROA) initially increased, then experienced a significant decline before recovering, while Financial Leverage exhibited a generally decreasing trend followed by stabilization. These movements have a direct impact on Return on Equity (ROE), which mirrors the ROA fluctuations due to its relationship with leverage.
- Return on Assets (ROA)
- ROA increased from 12.35% in 2021 to 13.30% in 2022, indicating improved asset utilization efficiency. However, a substantial decrease was observed in 2023, with ROA falling to 0.34%. A strong recovery followed in 2024, reaching 14.62%, before settling at 13.34% in 2025. This volatility suggests potential operational or market factors significantly impacting profitability relative to assets.
- Financial Leverage
- Financial Leverage decreased from 2.77 in 2021 to 2.37 in 2022, suggesting a reduction in the use of debt financing. It then increased to 2.84 in 2023, before decreasing again to 2.53 in 2024. The ratio stabilized at 2.60 in 2025. This pattern indicates a dynamic approach to capital structure management, potentially influenced by interest rate environments or investment opportunities.
- Return on Equity (ROE)
- ROE followed a similar trajectory to ROA. It decreased from 34.17% in 2021 to 31.57% in 2022. A dramatic decline occurred in 2023, with ROE reaching 0.97%, mirroring the ROA drop. ROE rebounded strongly in 2024 to 36.96%, and then decreased slightly to 34.70% in 2025. The correlation between ROE and ROA is evident, with leverage amplifying the impact of asset profitability on shareholder returns.
The significant drop in both ROA and ROE in 2023 warrants further investigation to understand the underlying causes. While the subsequent recovery in 2024 is positive, the stabilization in 2025 suggests that the factors driving the initial decline may still be present or have been replaced by new constraints. The moderate fluctuations in Financial Leverage suggest a deliberate management of financial risk and capital structure.
Three-Component Disaggregation of ROE
| ROE | = | Net Profit Margin | × | Asset Turnover | × | Financial Leverage | |
|---|---|---|---|---|---|---|---|
| Dec 31, 2025 | = | × | × | ||||
| Dec 31, 2024 | = | × | × | ||||
| Dec 31, 2023 | = | × | × | ||||
| Dec 31, 2022 | = | × | × | ||||
| Dec 31, 2021 | = | × | × |
Based on: 10-K (reporting date: 2025-12-31), 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).
The period under review demonstrates fluctuating performance across key financial ratios impacting overall Return on Equity (ROE). Significant shifts are observed in Net Profit Margin, Asset Turnover, and Financial Leverage, each contributing uniquely to the changes in ROE.
- Net Profit Margin
- The Net Profit Margin experienced a decrease from 26.79% in 2021 to 24.49% in 2022. A substantial decline followed in 2023, falling to 0.61%. However, a strong recovery is evident in 2024, rising to 26.68%, and continuing to 28.08% in 2025. This indicates considerable volatility in profitability, with a particularly weak performance in 2023 followed by a robust rebound.
- Asset Turnover
- Asset Turnover showed an increasing trend from 0.46 in 2021 to 0.54 in 2022 and further to 0.56 in 2023. It remained relatively stable at 0.55 in 2024 before decreasing to 0.47 in 2025. This suggests an initial improvement in the efficiency of asset utilization, peaking in 2023, followed by a slight reduction in efficiency in the most recent year.
- Financial Leverage
- Financial Leverage decreased from 2.77 in 2021 to 2.37 in 2022, indicating a reduction in the use of debt financing. It then increased to 2.84 in 2023, decreased slightly to 2.53 in 2024, and rose again to 2.60 in 2025. This suggests a fluctuating approach to capital structure, with periods of decreased and increased reliance on financial leverage.
- Return on Equity (ROE)
- ROE mirrored the fluctuations observed in its component ratios. It decreased from 34.17% in 2021 to 31.57% in 2022. A dramatic drop occurred in 2023, falling to 0.97%. A significant recovery was then observed in 2024, with ROE reaching 36.96%, and a slight decrease to 34.70% in 2025. The substantial decline in ROE in 2023 is directly correlated with the sharp decrease in Net Profit Margin, despite increases in Asset Turnover and Financial Leverage during that year. The recovery in 2024 is largely attributable to the substantial improvement in Net Profit Margin.
The interplay between these three components highlights the sensitivity of ROE to changes in profitability. While Asset Turnover and Financial Leverage demonstrate more moderate fluctuations, the Net Profit Margin appears to be the primary driver of the observed changes in overall Return on Equity.
Five-Component Disaggregation of ROE
Based on: 10-K (reporting date: 2025-12-31), 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).
The five-component DuPont analysis reveals significant fluctuations in the drivers of Return on Equity (ROE) over the observed period. While ROE demonstrates overall stability, its composition shifts considerably, indicating changing operational and financial dynamics. A notable divergence occurs in 2023, followed by a partial recovery in subsequent years.
- Tax Burden
- The Tax Burden exhibits considerable volatility. It begins at 0.90 in 2021, decreases to 0.88 in 2022, then experiences a substantial drop to 0.19 in 2023. This suggests a significant benefit from tax-related items in 2023. The Tax Burden partially recovers to 0.86 and 0.87 in 2024 and 2025, respectively, indicating a lessening of the prior year’s tax advantage.
- Interest Burden
- The Interest Burden generally remains high, fluctuating between 0.94 and 0.95 from 2021 to 2022, before decreasing substantially to 0.62 in 2023. This suggests a reduction in interest expense relative to earnings before interest and taxes. The Interest Burden then returns to 0.94 in both 2024 and 2025, indicating a reversal of the prior year’s benefit.
- EBIT Margin
- The EBIT Margin demonstrates a decline from 31.57% in 2021 to 29.35% in 2022. A dramatic decrease is observed in 2023, falling to 5.03%, likely contributing to the lower ROE that year. The EBIT Margin then experiences a strong recovery, increasing to 33.02% in 2024 and further to 34.48% in 2025, driving the subsequent increase in ROE.
- Asset Turnover
- Asset Turnover shows an increasing trend from 0.46 in 2021 to 0.56 in 2023, indicating improved efficiency in utilizing assets to generate sales. However, it then declines to 0.55 in 2024 and further to 0.47 in 2025, suggesting a decrease in asset utilization efficiency.
- Financial Leverage
- Financial Leverage decreases from 2.77 in 2021 to 2.37 in 2022, indicating a reduction in the use of debt financing. It then increases to 2.84 in 2023, before decreasing again to 2.53 in 2024 and stabilizing at 2.60 in 2025. These fluctuations suggest changes in the company’s capital structure.
The significant drop in ROE in 2023 is primarily attributable to the combined effect of a substantial decline in the EBIT Margin and a decrease in the Tax Burden, partially offset by a reduction in the Interest Burden. The recovery in ROE in 2024 and 2025 is largely driven by the strong rebound in the EBIT Margin. While Asset Turnover initially improved, it subsequently declined, and Financial Leverage remained relatively stable with some fluctuation. These factors collectively shape the overall ROE performance.
Two-Component Disaggregation of ROA
| ROA | = | Net Profit Margin | × | Asset Turnover | |
|---|---|---|---|---|---|
| Dec 31, 2025 | = | × | |||
| Dec 31, 2024 | = | × | |||
| Dec 31, 2023 | = | × | |||
| Dec 31, 2022 | = | × | |||
| Dec 31, 2021 | = | × |
Based on: 10-K (reporting date: 2025-12-31), 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).
The financial performance, as indicated by the two-component disaggregation of Return on Assets (ROA), exhibits notable fluctuations over the five-year period. A significant divergence in trends is observed between Net Profit Margin and Asset Turnover, ultimately impacting the overall ROA.
- Net Profit Margin
- The Net Profit Margin demonstrates an initial decline from 26.79% in 2021 to 24.49% in 2022. A substantial decrease follows in 2023, falling to 0.61%. However, a strong recovery is then evident, with the margin increasing to 26.68% in 2024 and further to 28.08% in 2025. This suggests potential volatility in profitability, followed by a return to, and exceeding, earlier levels.
- Asset Turnover
- Asset Turnover shows an increasing trend from 0.46 in 2021 to 0.54 in 2022 and 0.56 in 2023. This indicates improving efficiency in utilizing assets to generate sales. However, the trend reverses in subsequent years, decreasing to 0.55 in 2024 and 0.47 in 2025. This suggests a potential weakening in the company’s ability to generate sales from its asset base towards the end of the period.
- Return on Assets (ROA)
- The ROA initially increases from 12.35% in 2021 to 13.30% in 2022, reflecting the positive influence of both Net Profit Margin and Asset Turnover. A dramatic decline is then observed in 2023, with ROA falling to 0.34%, primarily driven by the significant drop in Net Profit Margin. The ROA recovers substantially in 2024 to 14.62%, benefiting from the rebound in Net Profit Margin. Finally, ROA experiences a slight decrease in 2025, settling at 13.34%, influenced by the combined effect of a higher Net Profit Margin and a lower Asset Turnover.
The interplay between Net Profit Margin and Asset Turnover is critical to understanding the ROA fluctuations. While Asset Turnover generally improved in the early part of the period, the substantial impact of the Net Profit Margin, particularly the sharp decline in 2023, demonstrates its greater influence on overall profitability. The recovery in ROA in 2024 and 2025 is largely attributable to the restoration of the Net Profit Margin, despite a slight decrease in Asset Turnover in 2025.
Four-Component Disaggregation of ROA
| ROA | = | Tax Burden | × | Interest Burden | × | EBIT Margin | × | Asset Turnover | |
|---|---|---|---|---|---|---|---|---|---|
| Dec 31, 2025 | = | × | × | × | |||||
| Dec 31, 2024 | = | × | × | × | |||||
| Dec 31, 2023 | = | × | × | × | |||||
| Dec 31, 2022 | = | × | × | × | |||||
| Dec 31, 2021 | = | × | × | × |
Based on: 10-K (reporting date: 2025-12-31), 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).
The financial performance, as disaggregated by the four-component DuPont analysis, reveals significant fluctuations over the five-year period. Return on Assets (ROA) experienced volatility, initially increasing before a substantial decline and subsequent recovery. This fluctuation is attributable to shifts in the underlying components of profitability, efficiency, and financial leverage.
- Profitability (EBIT Margin)
- The EBIT Margin demonstrated an initial decline from 31.57% in 2021 to 29.35% in 2022. However, a substantial increase occurred in 2024, reaching 33.02% and further improving to 34.48% in 2025. The significant drop in 2023 to 5.03% represents a period of considerably reduced operating profitability. This is the most volatile component, driving much of the ROA fluctuation.
- Efficiency (Asset Turnover)
- Asset Turnover exhibited a moderate increase from 0.46 in 2021 to 0.56 in 2023, indicating improved efficiency in utilizing assets to generate sales. However, this trend reversed in 2024 and 2025, with the ratio decreasing to 0.55 and 0.47 respectively. While generally stable, the recent decline suggests a lessening of efficiency in asset utilization.
- Tax Burden
- The Tax Burden remained relatively stable between 2021 and 2022, at 0.90 and 0.88 respectively. A dramatic decrease to 0.19 in 2023 was observed, likely due to changes in tax regulations or accounting practices, significantly boosting net income in that year. The Tax Burden then returned to a range of 0.86 to 0.87 in 2024 and 2025, indicating a normalization of the tax impact.
- Interest Burden
- The Interest Burden showed a similar pattern to the Tax Burden, remaining high at 0.95 and 0.94 in 2021 and 2022, before decreasing substantially to 0.62 in 2023. It then returned to 0.94 in both 2024 and 2025, suggesting a re-emergence of higher interest expenses or a change in capital structure. The reduction in 2023 contributed to higher net income.
The interplay between these components explains the ROA trend. The decline in ROA in 2023 was primarily driven by the sharp reduction in EBIT Margin, despite favorable impacts from the Tax and Interest Burdens. The subsequent recovery in ROA in 2024 and 2025 was largely attributable to the substantial improvement in the EBIT Margin, partially offset by a slight decrease in Asset Turnover. The fluctuations in Tax and Interest Burdens appear to have a significant, albeit temporary, impact on overall ROA.
Disaggregation of Net Profit Margin
| Net Profit Margin | = | Tax Burden | × | Interest Burden | × | EBIT Margin | |
|---|---|---|---|---|---|---|---|
| Dec 31, 2025 | = | × | × | ||||
| Dec 31, 2024 | = | × | × | ||||
| Dec 31, 2023 | = | × | × | ||||
| Dec 31, 2022 | = | × | × | ||||
| Dec 31, 2021 | = | × | × |
Based on: 10-K (reporting date: 2025-12-31), 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).
The period under review demonstrates significant fluctuations in profitability metrics, particularly concerning the relationship between operating profit and net income. A notable divergence emerges when examining the interplay of tax and interest burdens with the Earnings Before Interest and Taxes (EBIT) margin.
- Net Profit Margin
- The Net Profit Margin experienced a decline from 26.79% in 2021 to 24.49% in 2022. A substantial decrease followed in 2023, falling to 0.61%. However, the margin rebounded significantly in 2024 to 26.68% and continued to increase in 2025, reaching 28.08%. This suggests a volatile period with a strong recovery in recent years.
- EBIT Margin
- The EBIT Margin followed a different trajectory. It decreased from 31.57% in 2021 to 29.35% in 2022. A dramatic reduction occurred in 2023, dropping to 5.03%. Subsequently, the EBIT Margin exhibited a strong recovery, increasing to 33.02% in 2024 and further to 34.48% in 2025. This indicates that core operating profitability experienced a significant downturn before recovering strongly.
- Tax Burden
- The Tax Burden remained relatively stable between 2021 and 2022, at 0.90 and 0.88 respectively. A sharp decrease was observed in 2023 to 0.19, potentially indicating tax benefits or changes in tax liabilities. The Tax Burden then increased to 0.86 in 2024 and 0.87 in 2025, returning to levels closer to those observed in the earlier period.
- Interest Burden
- The Interest Burden also showed stability in the initial years, at 0.95 in 2021 and 0.94 in 2022. A substantial decrease to 0.62 was noted in 2023, possibly due to debt reduction or lower interest rates. The Interest Burden remained constant at 0.94 in both 2024 and 2025, suggesting a stabilization of financing costs.
The significant drop in Net Profit Margin in 2023, despite a relatively high EBIT Margin, was partially offset by a reduced Tax and Interest Burden. However, the substantial decline in EBIT Margin in 2023 appears to be the primary driver of the overall net income reduction. The subsequent recovery in both EBIT Margin and Net Profit Margin in 2024 and 2025, coupled with a stabilization of the Tax and Interest Burdens, suggests improved operational performance and financial management.