Decomposing ROE involves expressing net income divided by shareholders’ equity as the product of component ratios.
Paying user area
Try for free
Nike Inc. pages available for free this week:
- Cash Flow Statement
- Common-Size Income Statement
- Common-Size Balance Sheet: Assets
- Analysis of Liquidity Ratios
- Analysis of Solvency Ratios
- Analysis of Short-term (Operating) Activity Ratios
- Debt to Equity since 2005
- Price to Earnings (P/E) since 2005
- Price to Sales (P/S) 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 Nike 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 | |
|---|---|---|---|---|---|
| May 31, 2026 | = | × | |||
| May 31, 2025 | = | × | |||
| May 31, 2024 | = | × | |||
| May 31, 2023 | = | × | |||
| May 31, 2022 | = | × | |||
| May 31, 2021 | = | × |
Based on: 10-K (reporting date: 2026-05-31), 10-K (reporting date: 2025-05-31), 10-K (reporting date: 2024-05-31), 10-K (reporting date: 2023-05-31), 10-K (reporting date: 2022-05-31), 10-K (reporting date: 2021-05-31).
The Return on Equity (ROE) exhibits a pronounced downward trend over the observed period, decreasing from 44.86% in 2021 to 20.91% by 2026. Although there was a brief recovery in 2024, the overall trajectory indicates a significant contraction in the returns generated for shareholders.
- Return on Assets (ROA)
- Asset efficiency remained relatively stable between 2021 and 2024, with values fluctuating within a narrow range from 13.51% to 15.17%. However, a sharp decline occurred in the subsequent period, with ROA falling to 8.80% in 2025 and further decreasing to 8.09% in 2026. This suggests a substantial reduction in the company's ability to generate earnings from its asset base.
- Financial Leverage
- The financial leverage ratio showed moderate volatility, starting at 2.96 in 2021 and ending at 2.58 in 2026. The ratio remained largely consistent between 2.64 and 2.77 from 2022 through 2025, indicating that the capital structure remained relatively stable and did not undergo aggressive expansion or contraction.
- Two-Component ROE Drivers
- The disaggregation of ROE confirms that the decline in shareholder returns is primarily attributable to the deterioration of the ROA rather than changes in financial leverage. While leverage provided a consistent multiplying effect, the erosion of operational profitability relative to assets in 2025 and 2026 became the dominant factor in the reduction of the final ROE figure.
Three-Component Disaggregation of ROE
| ROE | = | Net Profit Margin | × | Asset Turnover | × | Financial Leverage | |
|---|---|---|---|---|---|---|---|
| May 31, 2026 | = | × | × | ||||
| May 31, 2025 | = | × | × | ||||
| May 31, 2024 | = | × | × | ||||
| May 31, 2023 | = | × | × | ||||
| May 31, 2022 | = | × | × | ||||
| May 31, 2021 | = | × | × |
Based on: 10-K (reporting date: 2026-05-31), 10-K (reporting date: 2025-05-31), 10-K (reporting date: 2024-05-31), 10-K (reporting date: 2023-05-31), 10-K (reporting date: 2022-05-31), 10-K (reporting date: 2021-05-31).
Return on Equity (ROE) exhibited a significant overall decline over the analyzed period, falling from 44.86% in 2021 to 20.91% by 2026. While a brief recovery was noted in 2024, the long-term trajectory demonstrates a marked deterioration in shareholder returns, primarily driven by contracting profitability.
- Net Profit Margin
- A persistent downward trend is observed in profitability, with margins decreasing from 12.86% in 2021 to 6.70% in 2026. The most pronounced contraction occurred between 2024 and 2025, where the margin dropped from 11.10% to 6.95%, identifying this component as the primary catalyst for the reduction in ROE.
- Asset Turnover
- Asset efficiency showed initial improvement, peaking at 1.36 in 2023, which indicates a temporary increase in the ability to generate revenue from the asset base. However, this efficiency trend reversed after 2024, declining to 1.21 by 2026, which suggests a weakening in operational productivity.
- Financial Leverage
- The equity multiplier remained relatively stable, fluctuating within a narrow range between 2.96 in 2021 and 2.58 in 2026. Because financial leverage did not undergo drastic shifts, the volatility in ROE is attributed to operational performance rather than changes in the capital structure or debt levels.
The disaggregation of ROE reveals that the decline in shareholder returns is fundamentally rooted in operational challenges. The substantial erosion of net profit margins, compounded by a recent decline in asset turnover, has offset the stability of the company's financial leverage, leading to a significant reduction in the overall return on equity.
Five-Component Disaggregation of ROE
Based on: 10-K (reporting date: 2026-05-31), 10-K (reporting date: 2025-05-31), 10-K (reporting date: 2024-05-31), 10-K (reporting date: 2023-05-31), 10-K (reporting date: 2022-05-31), 10-K (reporting date: 2021-05-31).
Return on Equity (ROE) exhibits a pronounced downward trajectory over the analyzed period, declining from 44.86% in 2021 to 20.91% by 2026. While a brief period of stabilization occurred in 2024, the subsequent years show a significant erosion of shareholder returns.
- Operational Profitability (EBIT Margin)
- The EBIT margin serves as the primary driver for the decline in ROE. A consistent downward trend is observed, falling from 15.62% in 2021 to 8.90% in 2026. The most substantial contraction occurred between 2024 and 2025, where the margin dropped from 13.57% to 9.03%, indicating a significant reduction in operational efficiency or increased cost pressures.
- Asset Efficiency (Asset Turnover)
- Asset turnover demonstrated volatility, peaking at 1.36 in 2023 before entering a steady decline to 1.21 by 2026. Although efficiency improved during the mid-period, the recent downward trend suggests a diminishing ability to generate sales relative to the asset base.
- Financial Leverage
- The leverage ratio remained relatively stable, fluctuating between 2.96 in 2021 and 2.58 in 2026. The overall gradual reduction in leverage contributed moderately to the decrease in ROE, as the company utilized less debt to amplify equity returns toward the end of the period.
- Tax and Interest Burdens
- The interest burden remained remarkably stable, maintaining a ratio of approximately 0.96 for the majority of the period, with a slight decrease to 0.94 by 2026. The tax burden showed more variability, trending from 0.86 in 2021 to 0.80 in 2026, reflecting fluctuations in the effective tax rate that marginally impacted the final ROE.
The deterioration of Return on Equity is fundamentally driven by operational performance. The contraction of the EBIT margin is the dominant factor, with the decline in asset turnover and the reduction in financial leverage acting as secondary contributors to the overall downward trend.
Two-Component Disaggregation of ROA
| ROA | = | Net Profit Margin | × | Asset Turnover | |
|---|---|---|---|---|---|
| May 31, 2026 | = | × | |||
| May 31, 2025 | = | × | |||
| May 31, 2024 | = | × | |||
| May 31, 2023 | = | × | |||
| May 31, 2022 | = | × | |||
| May 31, 2021 | = | × |
Based on: 10-K (reporting date: 2026-05-31), 10-K (reporting date: 2025-05-31), 10-K (reporting date: 2024-05-31), 10-K (reporting date: 2023-05-31), 10-K (reporting date: 2022-05-31), 10-K (reporting date: 2021-05-31).
Return on Assets (ROA) exhibited a general downward trajectory over the analyzed period, starting at 15.17% in 2021 and concluding at 8.09% by 2026. Although a temporary recovery to 14.96% occurred in 2024, the overall trend indicates a significant erosion of asset productivity, particularly during the final two years of the sequence.
- Net Profit Margin
- A marked decline in profitability is observed. After maintaining margins near 13% in 2021 and 2022, a period of volatility ensued, including a dip in 2023 and a partial recovery to 11.10% in 2024. A sharp contraction followed, with margins falling to 6.95% in 2025 and 6.70% in 2026, suggesting substantial pressure on net income relative to revenue.
- Asset Turnover
- Asset utilization remained relatively stable compared to profitability metrics. Efficiency peaked between 2023 and 2024, with ratios of 1.36 and 1.35, respectively, indicating an improved ability to generate sales from the asset base. However, this trend reversed in the final two years, declining to 1.21 by 2026.
- Composite ROA Drivers
- The degradation of ROA is primarily attributable to the compression of the Net Profit Margin. While the mid-period increase in Asset Turnover provided a temporary buffer that sustained ROA levels through 2024, the subsequent simultaneous decline in both margin and turnover accelerated the decrease in ROA during 2025 and 2026.
Four-Component Disaggregation of ROA
| ROA | = | Tax Burden | × | Interest Burden | × | EBIT Margin | × | Asset Turnover | |
|---|---|---|---|---|---|---|---|---|---|
| May 31, 2026 | = | × | × | × | |||||
| May 31, 2025 | = | × | × | × | |||||
| May 31, 2024 | = | × | × | × | |||||
| May 31, 2023 | = | × | × | × | |||||
| May 31, 2022 | = | × | × | × | |||||
| May 31, 2021 | = | × | × | × |
Based on: 10-K (reporting date: 2026-05-31), 10-K (reporting date: 2025-05-31), 10-K (reporting date: 2024-05-31), 10-K (reporting date: 2023-05-31), 10-K (reporting date: 2022-05-31), 10-K (reporting date: 2021-05-31).
The Return on Assets (ROA) exhibits a significant overall decline over the analyzed period, falling from 15.17% in 2021 to 8.09% by 2026. While the ROA remained relatively resilient between 2021 and 2024, ranging between 13.51% and 15.17%, a sharp contraction occurred in 2025 and 2026. The disaggregation of this metric indicates that the erosion of profitability is primarily driven by a deterioration in operating efficiency rather than financing costs or tax obligations.
- EBIT Margin
- A consistent downward trend is observed in the EBIT margin, which declined from 15.62% in 2021 to 8.90% in 2026. The most pronounced drop occurred between 2024 and 2025, where the margin fell from 13.57% to 9.03%. This compression suggests a substantial increase in operating expenses or a decrease in pricing power, acting as the primary catalyst for the decline in overall ROA.
- Asset Turnover
- Asset utilization showed initial improvement, peaking at 1.36 in 2023 from a low of 1.16 in 2022. However, this efficiency gain was not sustained, as the ratio declined to 1.21 by 2026. The reduction in turnover in the final two years indicates a decreasing ability to generate sales from the asset base, further compounding the negative impact of the shrinking EBIT margin.
- Tax Burden
- The tax burden ratio demonstrates volatility throughout the period, fluctuating between a high of 0.91 in 2022 and a low of 0.80 in 2026. The general trend suggests an increasing effective tax rate over time, which has contributed marginally to the reduction in net income available to generate ROA.
- Interest Burden
- The interest burden remained the most stable component of the DuPont analysis, holding steady at 0.96 from 2021 through 2024. A slight decline to 0.93 in 2025 and 0.94 in 2026 indicates a marginal increase in the proportion of EBIT consumed by interest expenses, though its impact on the overall ROA is minimal compared to the operating margin.
Disaggregation of Net Profit Margin
| Net Profit Margin | = | Tax Burden | × | Interest Burden | × | EBIT Margin | |
|---|---|---|---|---|---|---|---|
| May 31, 2026 | = | × | × | ||||
| May 31, 2025 | = | × | × | ||||
| May 31, 2024 | = | × | × | ||||
| May 31, 2023 | = | × | × | ||||
| May 31, 2022 | = | × | × | ||||
| May 31, 2021 | = | × | × |
Based on: 10-K (reporting date: 2026-05-31), 10-K (reporting date: 2025-05-31), 10-K (reporting date: 2024-05-31), 10-K (reporting date: 2023-05-31), 10-K (reporting date: 2022-05-31), 10-K (reporting date: 2021-05-31).
The net profit margin exhibits a general downward trajectory over the analyzed period. After maintaining relative stability between 2021 and 2022, the margin experienced a contraction in 2023, a moderate recovery in 2024, and a significant decline in 2025 and 2026, ultimately reaching 6.70%.
- EBIT Margin
- A consistent downward trend is observed in operating profitability. The margin decreased from 15.62% in 2021 to 8.90% by 2026. This erosion of operating efficiency serves as the primary driver for the decline in the overall net profit margin, with a particularly sharp acceleration in the decrease during the 2025 and 2026 periods.
- Tax Burden
- The tax burden ratio demonstrates moderate volatility, fluctuating between a peak of 0.91 in 2022 and a low of 0.80 in 2026. These fluctuations indicate varying tax efficiencies over time, but they do not account for the primary long-term downward trend in net profitability.
- Interest Burden
- The interest burden remained nearly constant at 0.96 from 2021 through 2024, with a marginal decrease to 0.93 in 2025 and 0.94 in 2026. This stability suggests that interest expenses have had a negligible impact on the company's profitability relative to operating costs.
The disaggregation of the net profit margin reveals that the decline in bottom-line performance is fundamentally driven by the compression of the EBIT margin. While tax burdens have fluctuated and interest costs remained stable, the significant reduction in operating margins is the dominant factor contributing to the lower net profit margins observed in the latter half of the period.