Stock Analysis on Net

Merck & Co. Inc. (NYSE:MRK)

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

Microsoft Excel

Two-Component Disaggregation of ROE

Merck & Co. Inc., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = ROA × Financial Leverage
Mar 31, 2026 19.48% = 6.94% × 2.80
Dec 31, 2025 34.70% = 13.34% × 2.60
Sep 30, 2025 36.71% = 14.69% × 2.50
Jun 30, 2025 33.49% = 13.96% × 2.40
Mar 31, 2025 36.07% = 15.14% × 2.38
Dec 31, 2024 36.96% = 14.62% × 2.53
Sep 30, 2024 27.30% = 10.34% × 2.64
Jun 30, 2024 31.52% = 12.20% × 2.58
Mar 31, 2024 5.71% = 2.18% × 2.62
Dec 31, 2023 0.97% = 0.34% × 2.84
Sep 30, 2023 11.17% = 4.32% × 2.59
Jun 30, 2023 8.04% = 2.98% × 2.70
Mar 31, 2023 27.82% = 12.09% × 2.30
Dec 31, 2022 31.57% = 13.30% × 2.37
Sep 30, 2022 34.32% = 14.25% × 2.41
Jun 30, 2022 38.34% = 15.48% × 2.48
Mar 31, 2022 34.68% = 13.29% × 2.61

Based on: 10-Q (reporting date: 2026-03-31), 10-K (reporting date: 2025-12-31), 10-Q (reporting date: 2025-09-30), 10-Q (reporting date: 2025-06-30), 10-Q (reporting date: 2025-03-31), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 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: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31).


An analysis of the two-component DuPont disaggregation reveals that fluctuations in Return on Equity (ROE) are primarily driven by volatility in Return on Assets (ROA) rather than changes in the capital structure. While financial leverage remained relatively stable throughout the observed period, the asset efficiency and profitability components exhibited significant swings, particularly between mid-2023 and early 2024.

Return on Assets (ROA) Trends
A period of relative stability was observed from March 2022 to March 2023, with ROA fluctuating between 12.09% and 15.48%. However, a severe contraction occurred starting in June 2023, reaching a trough of 0.34% by December 2023. This represents a substantial decline in the ability of assets to generate earnings. A strong recovery followed, with values returning to the 10% to 15% range between June 2024 and December 2025, before a sharp decline to 6.94% was recorded in March 2026.
Financial Leverage Stability
Financial leverage exhibited low volatility, consistently oscillating within a narrow band between 2.30 and 2.84. The ratio showed no strong linear trend, suggesting a consistent approach to debt and equity financing. Because leverage remained stable, it did not serve as a hedge or a primary amplifier during the periods of significant ROA volatility.
Return on Equity (ROE) Dynamics
ROE mirrored the trajectory of ROA almost exactly, confirming that profitability and asset utilization were the dominant factors influencing shareholder returns. ROE peaked at 38.34% in June 2022 and experienced a critical drop to 0.97% in December 2023, coinciding with the low point of ROA. The subsequent recovery saw ROE return to peak levels, reaching 36.96% in December 2024. The final observation in March 2026 shows a decline to 19.48%, reflecting the simultaneous downturn in asset returns.

The overall trend indicates that the volatility in shareholder returns is decoupled from the company's leverage strategy and is instead tied to the underlying operational performance and asset efficiency. The dramatic dip in 2023 and the subsequent recovery suggest an isolated period of earnings instability followed by a return to historical norms, before a new downward shift occurred in the first quarter of 2026.

AI Ask an analyst for more



Three-Component Disaggregation of ROE

Merck & Co. Inc., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Mar 31, 2026 19.48% = 13.59% × 0.51 × 2.80
Dec 31, 2025 34.70% = 28.08% × 0.47 × 2.60
Sep 30, 2025 36.71% = 29.63% × 0.50 × 2.50
Jun 30, 2025 33.49% = 25.79% × 0.54 × 2.40
Mar 31, 2025 36.07% = 27.27% × 0.56 × 2.38
Dec 31, 2024 36.96% = 26.68% × 0.55 × 2.53
Sep 30, 2024 27.30% = 19.23% × 0.54 × 2.64
Jun 30, 2024 31.52% = 21.98% × 0.55 × 2.58
Mar 31, 2024 5.71% = 3.76% × 0.58 × 2.62
Dec 31, 2023 0.97% = 0.61% × 0.56 × 2.84
Sep 30, 2023 11.17% = 7.77% × 0.56 × 2.59
Jun 30, 2023 8.04% = 5.34% × 0.56 × 2.70
Mar 31, 2023 27.82% = 22.52% × 0.54 × 2.30
Dec 31, 2022 31.57% = 24.49% × 0.54 × 2.37
Sep 30, 2022 34.32% = 25.88% × 0.55 × 2.41
Jun 30, 2022 38.34% = 29.00% × 0.53 × 2.48
Mar 31, 2022 34.68% = 26.27% × 0.51 × 2.61

Based on: 10-Q (reporting date: 2026-03-31), 10-K (reporting date: 2025-12-31), 10-Q (reporting date: 2025-09-30), 10-Q (reporting date: 2025-06-30), 10-Q (reporting date: 2025-03-31), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 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: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31).


The Return on Equity (ROE) exhibits significant volatility over the analyzed period, characterized by a severe contraction during 2023 followed by a robust recovery in 2024 and 2025, before experiencing a downturn in the first quarter of 2026. The primary driver of these fluctuations is the Net Profit Margin, while Asset Turnover and Financial Leverage remain relatively stable, acting as consistent multipliers rather than catalysts for change.

Net Profit Margin
Profitability demonstrates extreme variance. After maintaining margins between 24.49% and 29.00% throughout 2022, a sharp decline occurred in 2023, reaching a nadir of 0.61% by December 31, 2023. A strong rebound followed in 2024, with margins returning to the 19% to 26% range. This stability continued through most of 2025, peaking at 29.63% in September 2025, before falling to 13.59% by March 31, 2026.
Asset Turnover
Operational efficiency remained remarkably consistent. The ratio fluctuated within a narrow band between 0.47 and 0.58 across the entire period. There is no strong correlation between the volatility of the profit margins and the company's ability to generate revenue from its asset base, suggesting a stable underlying operational scale.
Financial Leverage
The use of debt as a multiplier remained steady, generally oscillating between 2.30 and 2.84. While there were slight increases in leverage during periods of low profitability—most notably peaking at 2.84% in December 2023—these shifts were not sufficient to offset the collapse in net profit margins.

The DuPont disaggregation reveals that the swings in ROE are almost entirely attributable to fluctuations in bottom-line profitability. The stability of the asset turnover and financial leverage indicates that the volatility was not caused by changes in asset utilization or capital structure, but rather by factors impacting net income relative to revenue.

AI Ask an analyst for more



Two-Component Disaggregation of ROA

Merck & Co. Inc., decomposition of ROA (quarterly data)

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Mar 31, 2026 6.94% = 13.59% × 0.51
Dec 31, 2025 13.34% = 28.08% × 0.47
Sep 30, 2025 14.69% = 29.63% × 0.50
Jun 30, 2025 13.96% = 25.79% × 0.54
Mar 31, 2025 15.14% = 27.27% × 0.56
Dec 31, 2024 14.62% = 26.68% × 0.55
Sep 30, 2024 10.34% = 19.23% × 0.54
Jun 30, 2024 12.20% = 21.98% × 0.55
Mar 31, 2024 2.18% = 3.76% × 0.58
Dec 31, 2023 0.34% = 0.61% × 0.56
Sep 30, 2023 4.32% = 7.77% × 0.56
Jun 30, 2023 2.98% = 5.34% × 0.56
Mar 31, 2023 12.09% = 22.52% × 0.54
Dec 31, 2022 13.30% = 24.49% × 0.54
Sep 30, 2022 14.25% = 25.88% × 0.55
Jun 30, 2022 15.48% = 29.00% × 0.53
Mar 31, 2022 13.29% = 26.27% × 0.51

Based on: 10-Q (reporting date: 2026-03-31), 10-K (reporting date: 2025-12-31), 10-Q (reporting date: 2025-09-30), 10-Q (reporting date: 2025-06-30), 10-Q (reporting date: 2025-03-31), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 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: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31).


The analysis of the Return on Assets (ROA) indicates a period of significant volatility primarily driven by fluctuations in profitability rather than changes in asset efficiency. The ROA exhibited a strong start in 2022, followed by a severe contraction throughout 2023, a robust recovery in 2024 and early 2025, and a subsequent decline by the first quarter of 2026.

Net Profit Margin
Profitability demonstrated extreme variance over the observed period. After maintaining margins between 24.49% and 29.00% throughout 2022, a sharp downward trend occurred in 2023, reaching a nadir of 0.61% by December 31, 2023. A significant recovery followed in 2024, with the margin returning to historical norms, peaking at 29.63% in September 2025. However, a notable reduction is observed in the final period, with the margin falling to 13.59% by March 31, 2026.
Asset Turnover
Asset utilization remained remarkably stable throughout the entire timeframe. The ratio fluctuated within a narrow band, ranging from a low of 0.47 to a high of 0.58. This consistency suggests that the company's ability to generate revenue from its asset base was not significantly impacted by the volatile swings observed in net profitability.
ROA Disaggregation and Correlation
The two-component disaggregation reveals that the movements in ROA are almost exclusively attributable to the Net Profit Margin. Because the Asset Turnover remained constant, the ROA mirrored the profit margin's trajectory precisely, dropping to a low of 0.34% in December 2023 and recovering to 15.14% by December 2024. The final decline in ROA to 6.94% in March 2026 is a direct result of the compression in net profit margins during that quarter.

AI Ask an analyst for more