Decomposing ROE involves expressing net income divided by shareholders’ equity as the product of component ratios.
Two-Component Disaggregation of ROE
| ROE | = | ROA | × | Financial Leverage | |
|---|---|---|---|---|---|
| Dec 31, 2023 | 236.05% | = | 12.81% | × | 18.42 |
| Dec 31, 2022 | 1,175.00% | = | 10.64% | × | 110.47 |
| Dec 31, 2021 | — | = | 10.21% | × | — |
| Dec 31, 2020 | — | = | 8.73% | × | — |
| Dec 31, 2019 | — | = | 8.16% | × | — |
Based on: 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), 10-K (reporting date: 2019-12-31).
A consistent improvement in operational efficiency is observed over the five-year period, contrasted by a significant shift in capital structure during the final two years of the analysis.
- Return on Assets (ROA)
- A steady upward trend is evident from 2019 to 2023. The ROA increased incrementally from 8.16% to 12.81%, indicating a progressive enhancement in the company's ability to generate earnings from its asset base.
- Financial Leverage
- A substantial contraction in financial leverage occurred between 2022 and 2023. The leverage ratio declined sharply from 110.47 to 18.42, reflecting a major adjustment in the relationship between total assets and shareholders' equity.
- Return on Equity (ROE)
- The ROE exhibited extreme volatility, decreasing from 1,175.00% in 2022 to 236.05% in 2023. This decline was driven primarily by the reduction in financial leverage, which offset the gains achieved through the rising ROA.
The two-component disaggregation reveals that while the core profitability of the assets improved consistently, the overall return to shareholders was heavily influenced by aggressive leverage in 2022, followed by a significant deleveraging process in 2023.
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: 2023-12-31), 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).
The analysis of the three-component DuPont disaggregation reveals a period of significant operational improvement coupled with extreme volatility in financial structure, which heavily influenced the Return on Equity (ROE) during the latter part of the observed period.
- Net Profit Margin
- A consistent upward trend in profitability is observed, with the margin increasing from 11.01% in 2019 to 17.13% by 2023. Aside from a marginal contraction in 2022, the steady growth indicates an improved ability to convert revenue into actual profit, suggesting successful cost management or pricing power.
- Asset Turnover
- The asset turnover ratio exhibited a U-shaped pattern, declining from 0.74 in 2019 to a low of 0.67 in 2021 before recovering to 0.75 in 2023. This recovery indicates an improved efficiency in utilizing assets to generate sales toward the end of the period, surpassing the initial 2019 levels.
- Financial Leverage
- A dramatic shift in the capital structure occurred between 2022 and 2023. Financial leverage decreased sharply from 110.47 to 18.42. This substantial reduction suggests a significant deleveraging event or a major increase in the equity base, which fundamentally altered the risk profile and the magnification of returns.
- Return on Equity (ROE)
- The ROE experienced an extreme contraction from 1,175.00% in 2022 to 236.05% in 2023. While the ROE remains exceptionally high, the decline is primarily attributable to the collapse in financial leverage rather than a failure in operational performance. In fact, the ROE in 2023 was supported by the strongest net profit margins and asset turnover ratios of the five-year period, indicating that the underlying business operations became more efficient even as the financial multiplier decreased.
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: 2023-12-31), 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).
The Return on Equity (ROE) exhibits extreme volatility and an exceptionally high magnitude during the latter part of the observed period, declining from 1,175.00% in 2022 to 236.05% in 2023. This significant variance is primarily attributed to drastic shifts in financial leverage rather than operational performance, although underlying profitability metrics demonstrate a consistent upward trajectory.
- Operational Profitability (EBIT Margin)
- A strong and consistent improvement in operational efficiency is observed, with the EBIT margin expanding from 15.66% in 2019 to 23.95% in 2023. This steady growth indicates enhanced pricing power or successful cost management strategies over the five-year period.
- Asset Utilization (Asset Turnover)
- Asset turnover remained relatively stable, fluctuating within a narrow range between 0.67 and 0.75. After a slight contraction between 2019 and 2021, the ratio recovered to 0.75 by 2023, suggesting a consistent ability to generate revenue from the asset base.
- Interest and Tax Burdens
- The interest burden improved from 0.81 in 2019 to 0.90 in 2023, signifying a reduction in the proportion of operating profits consumed by interest expenses. Conversely, the tax burden showed more volatility, ending at 0.80 in 2023, which is lower than the 0.87 recorded in 2019, indicating an increased impact of taxes on net income over time.
- Financial Leverage
- Financial leverage acted as the primary driver of ROE fluctuations. An extreme leverage ratio of 110.47 in 2022 suggests a highly geared capital structure or a significant reduction in shareholders' equity, which artificially inflated the ROE. The subsequent sharp decline to 18.42 in 2023 reflects a substantial deleveraging or an increase in equity, leading to the normalization of the ROE figure.
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: 2023-12-31), 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).
The Return on Assets (ROA) exhibits a consistent upward trajectory over the five-year period ending December 31, 2023, rising from 8.16% in 2019 to 12.81% in 2023. This trend indicates a steady improvement in the overall efficiency with which the company utilizes its asset base to generate net income.
- Net Profit Margin
- A significant expansion in profitability is observed, with the Net Profit Margin increasing from 11.01% in 2019 to 17.13% in 2023. Although a marginal contraction occurred in 2022, where the margin dipped to 14.96% from 15.24% in the previous year, the overall trend remains strongly positive. This suggests a successful increase in operational efficiency or enhanced pricing power over the period.
- Asset Turnover
- The Asset Turnover ratio experienced an initial decline, moving from 0.74 in 2019 to a low of 0.67 in 2021. This downward movement suggests a period of reduced efficiency in generating sales from the company's assets. However, a recovery trend emerged thereafter, with the ratio increasing to 0.71 in 2022 and reaching a peak of 0.75 by December 31, 2023, indicating an improvement in asset productivity.
- ROA Disaggregation Analysis
- The improvement in ROA is primarily driven by the growth in the Net Profit Margin, which acted as the dominant catalyst for performance. While Asset Turnover exerted a negative influence on ROA between 2019 and 2021, the convergence of an expanding profit margin and a recovering asset turnover ratio in 2023 resulted in the highest recorded ROA of 12.81%.
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: 2023-12-31), 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).
The Return on Assets (ROA) demonstrates a consistent upward trajectory over the five-year period, increasing from 8.16% in 2019 to 12.81% in 2023. This growth indicates a strengthening capacity to generate net income from the asset base. The analysis of the four-component disaggregation reveals that the improvement in ROA is primarily driven by operational profitability rather than asset efficiency or significant changes in financing and tax burdens.
- EBIT Margin
- A significant expansion in the EBIT margin is observed, rising from 15.66% in 2019 to 23.95% in 2023. Although a contraction occurred in 2022, where the margin fell to 19.22%, the overall trend indicates a substantial increase in operating efficiency and pricing power, serving as the primary catalyst for the increase in ROA.
- Asset Turnover
- Asset turnover remained relatively stagnant throughout the period, starting at 0.74 in 2019 and ending at 0.75 in 2023. A period of decline was noted between 2020 and 2021, reaching a low of 0.67, before recovering. The lack of significant growth in this ratio suggests that the increase in overall returns is not a result of increased sales volume relative to assets, but rather higher margins on those sales.
- Interest Burden
- The interest burden ratio shows a gradual and steady improvement, increasing from 0.81 in 2019 to 0.90 in 2023. This upward trend indicates that interest expenses have consumed a smaller portion of operating income over time, thereby increasing the proportion of EBIT that flows through to net income.
- Tax Burden
- The tax burden ratio exhibited the most volatility of the four components. After declining from 0.87 in 2019 to 0.80 in 2021, it spiked to 0.90 in 2022 before returning to 0.80 in 2023. While these fluctuations reflect changes in the effective tax rate, the ratio ended the period lower than its initial 2019 value, contributing marginally to the final ROA.
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: 2023-12-31), 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).
The net profit margin exhibits an overall upward trend, expanding from 11.01% in 2019 to 17.13% in 2023. This growth indicates a significant improvement in the ability to convert revenue into actual profit over the five-year period, notwithstanding a marginal contraction observed in 2022.
- Operating Profitability
- The EBIT margin has been the primary driver of net profit expansion. It increased from 15.66% in 2019 to a peak of 23.95% in 2023. While a temporary decline to 19.22% occurred in 2022, the long-term trajectory points toward enhanced operational efficiency and more effective management of operating expenses.
- Interest Obligations
- A consistent improvement in the interest burden is observed, rising from 0.81 in 2019 to 0.90 in 2023. This trend indicates that a smaller proportion of operating income is being consumed by interest expenses, suggesting an optimized capital structure or a reduction in the relative cost of debt servicing.
- Tax Impact
- The tax burden has fluctuated without a definitive linear trend, moving between 0.80 and 0.90. The shift from a low tax burden of 0.90 in 2022 to 0.80 in 2023 suggests that the most recent expansion in the net profit margin was achieved despite a higher relative tax expense, further emphasizing the strength of the underlying operational and financing gains.
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?