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).
The Return on Equity (ROE) exhibited a general upward trajectory over the observed five-year period, increasing from 17.50% in 2018 to 26.52% in 2022. This progression was interrupted by a significant contraction in 2020, where ROE fell to 10.14%, before rebounding strongly in the subsequent two years. The fluctuations in ROE were driven by the combined effects of operational asset efficiency and the strategic use of financial leverage.
- Return on Assets (ROA)
- Asset productivity demonstrated notable volatility, characterized by a sharp decline in 2020 to 2.66%, the lowest point in the period. This represents a substantial decrease from the 6.32% recorded in 2018. However, a strong recovery followed, with ROA climbing to 6.35% in 2021 and reaching a peak of 7.06% by the end of 2022, indicating an improvement in the company's ability to generate earnings from its asset base.
- Financial Leverage
- A consistent trend of increasing financial gearing was observed from 2018 through 2021, as the leverage ratio rose from 2.77 to a peak of 3.93. This indicates a systematic increase in the proportion of debt relative to equity used to finance assets. A slight moderation occurred in 2022, with the ratio retreating to 3.75, though it remained significantly higher than the 2018 baseline.
- ROE Disaggregation and Drivers
- The interaction between ROA and leverage explains the ROE volatility. In 2020, the precipitous drop in ROA outweighed the increase in financial leverage, resulting in the lowest ROE of the period. Conversely, the growth in ROE from 2021 to 2022 was amplified by the sustained high level of leverage. While ROA grew by approximately 11% between 2021 and 2022, the combined effect of recovered asset efficiency and a leverage ratio above 3.70 propelled ROE to its period high of 26.52%.
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 exhibits a general upward trajectory over the analyzed five-year period, rising from 17.50% in 2018 to 26.52% in 2022. While a significant contraction occurred in 2020, where the return dropped to 10.14%, the subsequent recovery was robust, resulting in the highest ROE levels of the period by 2022. This growth is primarily driven by improvements in asset utilization and the maintenance of high financial leverage, rather than profit margin expansion.
- Net Profit Margin
- Profitability margins demonstrate volatility throughout the period. An initial increase from 9.15% in 2018 to a peak of 12.58% in 2019 was followed by a sharp decline to 7.17% in 2020. Although a partial recovery to 9.07% occurred in 2021, the margin declined again to 7.69% by 2022. The lack of a consistent upward trend in margins suggests that the overall increase in ROE is not attributed to improved pricing power or cost control.
- Asset Turnover
- A U-shaped trend is observed in asset efficiency. Turnover decreased steadily from 0.69 in 2018 to a low of 0.37 in 2020, indicating a period of declining asset productivity. However, a strong reversal followed, with the ratio climbing to 0.70 in 2021 and reaching a period high of 0.92 in 2022. This significant improvement in asset turnover serves as a primary catalyst for the expansion of ROE in the latter years.
- Financial Leverage
- Financial leverage increased consistently from 2.77 in 2018 to a peak of 3.93 in 2021, before settling slightly at 3.75 in 2022. This sustained increase in the leverage ratio indicates a greater reliance on debt to finance assets, which has acted as a multiplier for the returns generated on assets, thereby amplifying the final Return on Equity.
The DuPont disaggregation reveals that the increase in ROE from 2020 to 2022 was achieved through a combination of enhanced operational efficiency (Asset Turnover) and an aggressive capital structure (Financial Leverage), which more than offset the stagnation and volatility observed in the Net Profit Margin.
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, characterized by a sharp contraction in 2020 followed by a robust recovery to a five-year peak of 26.52% by the end of 2022. This trajectory indicates a shifting reliance on different drivers of shareholder value over the observed period.
- Profitability and Burden Ratios
- The EBIT Margin showed a peak of 21.08% in 2019 before entering a steady decline, reaching its lowest point of 13.07% in 2022. This downward trend suggests a compression in operational profitability per dollar of revenue. In contrast, the Tax Burden remained remarkably stable, fluctuating minimally between 0.76 and 0.77, indicating a consistent effective tax rate. The Interest Burden experienced a notable disruption in 2020, falling to 0.53, which suggests a temporary spike in interest expenses relative to operating income, before recovering to 0.77 by 2022.
- Efficiency and Leverage Metrics
- Asset Turnover demonstrated a U-shaped trajectory, declining from 0.69 in 2018 to a low of 0.37 in 2020, before increasing aggressively to 0.92 by 2022. This suggests a significant improvement in the utilization of assets to generate revenue in the latter part of the period. Simultaneously, Financial Leverage trended upward from 2.77 in 2018 to a peak of 3.93 in 2021, before slightly moderating to 3.75 in 2022. The sustained high level of leverage served as a primary amplifier for the ROE.
The analysis reveals that the contraction of ROE in 2020 was primarily driven by a synchronized decline in asset turnover and interest burden. Conversely, the expansion of ROE in 2021 and 2022 was not driven by operational margins—which were actually declining—but was instead propelled by a substantial increase in asset efficiency and the maintenance of high financial leverage. Consequently, the company's ability to generate equity returns has transitioned from being margin-dependent to being driven by asset productivity and debt utilization.
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 sharp contraction followed by a sustained recovery. After declining from 6.32% in 2018 to a period low of 2.66% in 2020, the ROA rebounded to 7.06% by the end of 2022, indicating an overall improvement in the efficiency of asset utilization relative to net earnings over the five-year trajectory.
- Net Profit Margin Trends
- The net profit margin demonstrated instability throughout the period, peaking at 12.58% in 2019 before falling sharply to 7.17% in 2020. While a recovery to 9.07% was observed in 2021, the margin retreated to 7.69% in 2022. These fluctuations suggest that profitability per dollar of revenue has been subject to periodic external or operational pressures.
- Asset Turnover Trends
- A pronounced U-shaped trend is evident in the asset turnover ratio. The ratio declined from 0.69 in 2018 to a minimum of 0.37 in 2020. Subsequently, a strong upward trajectory occurred, with the ratio increasing to 0.70 in 2021 and reaching 0.92 in 2022, reflecting a significant increase in the company's ability to generate revenue from its asset base.
- Drivers of ROA Variance
- The disaggregation of ROA reveals that the decline observed through 2020 was a dual result of diminishing asset turnover and a contraction in profit margins. Conversely, the recovery of ROA in 2021 and 2022 was primarily propelled by the substantial growth in asset turnover, which served as the dominant driver of performance, offsetting the volatility and general decline in net profit margins seen in the final year.
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 significant volatility between 2018 and 2022, characterized by a sharp contraction in 2020 followed by a steady recovery to a five-year peak of 7.06% by the end of 2022. This trajectory was primarily driven by divergent movements in operating margins and asset utilization efficiency.
- Tax Burden
- The tax burden remained remarkably stable throughout the period, fluctuating minimally between 0.76 and 0.77. This consistency indicates that changes in the overall ROA were not influenced by shifts in the effective tax rate or tax-related accounting adjustments.
- Interest Burden
- A notable anomaly occurred in 2020, where the interest burden dropped to 0.53 from a previous average of 0.76. This decline suggests a temporary increase in interest expenses relative to operating income during that fiscal year. However, the ratio recovered to 0.77 by 2022, signaling a return to previous levels of interest coverage stability.
- EBIT Margin
- Operating profitability, as measured by the EBIT margin, followed a general downward trend after peaking at 21.08% in 2019. The margin declined to 13.07% by 2022, representing a compression in operating efficiency or an increase in operating costs relative to revenue.
- Asset Turnover
- Asset turnover emerged as the primary driver of the ROA recovery. After reaching a low of 0.37 in 2020, the ratio increased significantly to 0.92 by 2022. This substantial improvement in asset utilization offset the decline in EBIT margins, enabling the overall return on assets to expand despite lower operating profitability per dollar of revenue.
In summary, the improvement in ROA observed in the final two years of the period was not a result of increased profit margins or tax advantages, but was instead driven by a marked increase in the efficiency with which assets were used to generate revenue.
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).
The net profit margin exhibits significant volatility over the five-year period, characterized by a peak in 2019 followed by a general decline in operational efficiency and a notable disruption in 2020. The overall trend indicates that profitability has been primarily driven by fluctuations in operating margins and temporary shifts in interest expenses.
- EBIT Margin
- Operational profitability reached a peak of 21.08% in 2019 but entered a consistent downward trajectory thereafter, falling to 13.07% by December 31, 2022. This steady contraction suggests a decrease in the efficiency of converting revenue into operating income over the latter three years of the period.
- Interest Burden
- The interest burden remained relatively stable, hovering between 0.73 and 0.77 for most of the period. However, a significant anomaly occurred in 2020, where the ratio dropped to 0.53. This sharp decline indicates a temporary increase in the relative cost of debt servicing, which exerted substantial downward pressure on the net profit margin during that fiscal year.
- Tax Burden
- The tax burden remained nearly constant, oscillating marginally between 0.76 and 0.77. The stability of this ratio confirms that tax obligations had a negligible impact on the overall volatility of the net profit margin throughout the analyzed timeframe.
- Net Profit Margin
- The net profit margin peaked at 12.58% in 2019, coinciding with the highest observed EBIT margin. The subsequent drop to 7.17% in 2020 was a compounded result of both a declining EBIT margin and a severe reduction in the interest burden. Although the margin recovered to 9.07% in 2021, it retreated to 7.69% in 2022, driven predominantly by the continued erosion of operating margins despite the stabilization of interest and tax burdens.
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?