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: 2024-12-31), 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).
The analysis of the return on equity (ROE) through a two-component DuPont disaggregation reveals a period of extreme volatility followed by a trend toward normalization. The overall trajectory of ROE was primarily driven by fluctuations in asset profitability rather than changes in capital structure after 2022.
- Return on Assets (ROA)
- A significant recovery is observed from a deep deficit of -18.52% in 2020 to a peak of 18.32% in 2022. This peak was followed by a consistent decline, falling to 6.35% in 2023 and further to 3.58% in 2024. The data indicates that the primary driver of equity returns was the underlying efficiency and profitability of the asset base, which experienced substantial swings over the five-year period.
- Financial Leverage
- A clear deleveraging trend occurred between 2020 and 2022, with the leverage ratio decreasing from 4.31 to 2.41. From 2022 through 2024, the ratio stabilized, moving slightly from 2.41 to 2.50. This suggests a strategic reduction in financial risk and a shift toward a more conservative capital structure during the initial recovery phase, followed by a period of stability.
- Return on Equity (ROE) Synthesis
- The interaction between asset returns and financial leverage created dramatic fluctuations in equity returns. In 2020, high financial leverage amplified the negative ROA, resulting in a severe ROE of -79.85%. By 2022, despite the reduction in leverage, the surge in ROA propelled ROE to a peak of 44.22%. In the 2023-2024 period, the contraction of ROE to 8.95% was almost entirely attributable to the decline in ROA, as the financial leverage ratio remained relatively constant.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
How can I help you?
Three-Component Disaggregation of ROE
Based on: 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), 10-K (reporting date: 2020-12-31).
The Return on Equity (ROE) exhibited extreme volatility between 2020 and 2024, characterized by a sharp recovery from a deep deficit to a peak in 2022, followed by a consistent downward trend. This trajectory is the result of fluctuating profitability and operational efficiency, occurring alongside a strategic reduction in financial leverage.
- Net Profit Margin
- A dramatic reversal in profitability occurred between 2020 and 2022, with the margin moving from -83.28% to a peak of 36.32%. Following this peak, profitability experienced a steady contraction, declining to 16.62% in 2023 and further to 11.43% by 2024. The profit margin served as the primary driver for the volatility observed in the overall ROE.
- Asset Turnover
- Operational efficiency showed a similar pattern to profitability, improving from 0.22 in 2020 to a high of 0.50 in 2022. This indicates a period of increased revenue generation per unit of asset. However, this efficiency trend reversed after 2022, with the ratio falling to 0.38 in 2023 and 0.31 in 2024, suggesting a slowdown in asset productivity.
- Financial Leverage
- A consistent deleveraging trend is evident from 2020 to 2022, as the ratio decreased from 4.31 to 2.41. Since 2022, leverage has remained relatively stable, with minor increases to 2.45 in 2023 and 2.50 in 2024. The reduction in leverage during the recovery phase indicates a shift toward a more conservative capital structure, which mathematically moderated the potential for higher ROE despite the surge in profit margins.
The synthesis of these components reveals that the peak ROE of 44.22% in 2022 was fueled by the simultaneous optimization of profit margins and asset turnover. The subsequent decline in ROE to 8.95% by 2024 is attributed to the simultaneous erosion of both margin and turnover, which was not offset by any significant increase in financial leverage.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
How can I help you?
Five-Component Disaggregation of ROE
Based on: 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), 10-K (reporting date: 2020-12-31).
The Return on Equity (ROE) exhibited extreme volatility over the five-year period, transitioning from a significant deficit of -79.85% in 2020 to a peak of 44.22% in 2022, before decelerating to 8.95% by 2024. This trajectory indicates a period of rapid recovery and expansion followed by a contraction in profitability and efficiency.
- Operating Profitability and Efficiency
- The EBIT Margin underwent a drastic reversal, moving from -87.48% in 2020 to a peak of 41.35% in 2022. While the margin remained positive through 2024, a downward trend is observed after 2022, with the margin compressing to 20.22%. Similarly, Asset Turnover peaked in 2022 at 0.50 after a steady climb from 0.22 in 2020, but subsequently declined to 0.31 by 2024, suggesting a reduction in the effectiveness of assets in generating revenue.
- Financial Leverage and Interest Burden
- A consistent deleveraging trend occurred between 2020 and 2022, with the Financial Leverage ratio dropping from 4.31 to 2.41. This ratio remained relatively stable thereafter, ending at 2.50 in 2024. The Interest Burden improved significantly from 0.67 in 2021 to 0.93 in 2022, reflecting a reduced impact of interest expenses on operating earnings, although it has since softened to 0.78 by 2024.
- Taxation Impact
- The Tax Burden remained relatively stable for most of the period, hovering around 0.72 to 0.73. A notable exception occurred in 2022, where the ratio rose to 0.94, indicating a lower tax drag on the return for that specific fiscal year.
The overall analysis suggests that the exceptional ROE performance in 2022 was the result of a synchronized peak in EBIT margins, asset turnover, and tax efficiency. The subsequent decline in ROE through 2024 is primarily attributed to the erosion of operating margins and a decrease in asset utilization, despite the maintenance of a significantly lower leverage profile compared to 2020.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
How can I help you?
Two-Component Disaggregation of ROA
Based on: 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), 10-K (reporting date: 2020-12-31).
The Return on Assets (ROA) exhibited significant volatility between 2020 and 2024, characterized by a sharp recovery from deep negative territory to a peak in 2022, followed by a consistent downward trajectory. This performance is the direct result of the interplay between net profit margins and asset turnover efficiency.
- Net Profit Margin
- A severe contraction was observed in 2020, with the margin reaching -83.28%. A rapid reversal occurred over the subsequent two years, culminating in a peak of 36.32% in 2022. However, profitability has since declined, falling to 16.62% in 2023 and further to 11.43% in 2024, suggesting a compression in net earnings relative to revenue.
- Asset Turnover
- Efficiency in utilizing assets improved steadily from 2020 to 2022, rising from a ratio of 0.22 to a peak of 0.50. Following this peak, asset turnover decreased to 0.38 in 2023 and 0.31 in 2024, indicating a reduction in the volume of revenue generated per unit of asset.
- Return on Assets (ROA)
- The ROA mirrored the trends of its two components, shifting from -18.52% in 2020 to a high of 18.32% in 2022. The simultaneous decline in both profit margins and asset turnover after 2022 led to a subsequent erosion of ROA, which dropped to 6.35% in 2023 and 3.58% by the end of 2024.
The analysis indicates that the exceptional performance in 2022 was driven by a dual optimization of both profitability and operational efficiency. The subsequent decline in ROA through 2024 suggests that the company has experienced a simultaneous weakening in its ability to convert sales into profit and its ability to generate sales from its asset base.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
How can I help you?
Four-Component Disaggregation of ROA
Based on: 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), 10-K (reporting date: 2020-12-31).
Return on Assets (ROA) demonstrated a sharp recovery from a deep negative position in 2020 to a peak in 2022, followed by a sustained decline through 2024. The trajectory of profitability reflects significant volatility in both operational efficiency and asset utilization, with 2022 representing a high-water mark for overall performance.
- Operational Efficiency and Asset Utilization
- The EBIT Margin experienced a dramatic reversal from -87.48% in 2020 to a peak of 41.35% in 2022. However, this margin contracted to 20.22% by 2024, suggesting a compression in operating profitability. This trend is mirrored by the Asset Turnover ratio, which rose from 0.22 in 2020 to 0.50 in 2022 before retreating to 0.31 in 2024. The simultaneous decline in both margins and turnover indicates that the reduction in ROA is driven by both lower profitability per dollar of sales and a decrease in the efficiency of asset employment.
- Financial and Tax Burdens
- The Interest Burden ratio peaked at 0.93 in 2022, indicating a period where interest expenses had a minimal impact on operating earnings. A subsequent decline to 0.78 by 2024 suggests an increasing weight of debt service relative to EBIT. Similarly, the Tax Burden ratio reached its highest point in 2022 at 0.94, signifying a lower effective tax impact during that period, before stabilizing at 0.72 in 2023 and 2024. The convergence of these two burdens indicates that financial and fiscal obligations have exerted more pressure on the bottom line since 2022.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
How can I help you?
Disaggregation of Net Profit Margin
Based on: 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), 10-K (reporting date: 2020-12-31).
The net profit margin exhibited significant volatility over the five-year period, characterized by a sharp recovery from deep losses in 2020 to a peak in 2022, followed by a steady contraction through 2024. This trajectory was primarily driven by fluctuations in operational profitability, while interest and tax burdens exerted secondary influences on the final bottom-line result.
- EBIT Margin
- Operational profitability underwent a dramatic reversal, moving from a deficit of -87.48% in 2020 to a peak of 41.35% in 2022. Following this peak, a downward trend emerged, with the margin compressing to 26.10% in 2023 and further to 20.22% in 2024, indicating a reduction in operating efficiency or a decline in pricing power relative to costs.
- Interest Burden
- The capacity to cover interest expenses improved significantly between 2021 and 2022, rising from 0.67 to a peak of 0.93. However, a subsequent decline to 0.78 by 2024 suggests that interest obligations have begun to consume a larger proportion of operating income, contributing to the erosion of the net profit margin.
- Tax Burden
- Tax efficiency peaked in 2022 with a ratio of 0.94, representing the lowest relative tax impact during the analyzed period. For the remaining years, the ratio stabilized between 0.72 and 0.73, indicating a consistent and predictable tax impact on pre-tax earnings.
- Net Profit Margin
- The overall profitability mirrored the EBIT margin trend, rebounding from -83.28% in 2020 to 36.32% in 2022. The subsequent decline to 11.43% by 2024 is the result of the combined effect of narrowing operating margins and a deteriorating interest burden.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
How can I help you?