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: 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 two-component DuPont disaggregation reveals that the fluctuations in Return on Equity (ROE) from 2019 to 2023 were driven almost exclusively by changes in operational profitability rather than shifts in capital structure.
- Return on Assets (ROA)
- A volatile trend is observed in ROA, which fell from 3.96% in 2019 to a negative 1.04% in 2020. A strong recovery followed, with the ratio ascending to 5.75% in 2021 and reaching a peak of 21.95% in 2022, before moderating to 13.37% in 2023. This movement indicates significant variability in the company's ability to generate earnings from its asset base.
- Financial Leverage
- Financial leverage remained remarkably stable throughout the period, oscillating within a narrow range between 1.57 and 1.66. The lack of significant movement in this ratio suggests a consistent approach to debt and equity financing, confirming that the company did not employ increased leverage to amplify equity returns during periods of growth.
- Return on Equity (ROE)
- ROE mirrored the trajectory of ROA, starting at 6.24% in 2019, dropping to -1.73% in 2020, and peaking at 34.80% in 2022. The subsequent decline to 21.12% in 2023 aligns directly with the reduction in ROA. Because financial leverage remained nearly constant, the volatility in ROE is attributable to the underlying profitability of the assets rather than changes in the financial multiplier.
The correlation between ROA and ROE indicates that the primary driver of shareholder value over the five-year period was the efficiency of asset utilization and earnings generation. The substantial peak in 2022 demonstrates a period of high operational efficiency, while the stability of the leverage ratio underscores a conservative or steady capital structure policy.
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 Return on Equity (ROE) exhibited significant volatility over the five-year period, transitioning from 6.24% in 2019 to a peak of 34.80% in 2022, before settling at 21.12% in 2023. This fluctuation was primarily driven by operational performance and profitability metrics, as the company's capital structure remained relatively constant.
- Net Profit Margin
- Profitability experienced a sharp decline in 2020, falling to -2.85%, but subsequently recovered strongly. A substantial increase was observed in 2022, where the margin reached its peak of 32.17%, followed by a moderate contraction to 25.26% in 2023. This indicates that net income is highly sensitive to external market conditions or operational cost shifts.
- Asset Turnover
- The efficiency of asset utilization followed a similar trajectory to profitability. The ratio dropped to 0.37 in 2020 and climbed to a high of 0.68 in 2022. The subsequent decline to 0.53 in 2023 suggests a reduction in the volume of revenue generated per unit of asset, which contributed to the overall decrease in ROE from the previous year.
- Financial Leverage
- The leverage ratio remained remarkably stable throughout the period, fluctuating narrowly between 1.57 and 1.66. A slight downward trend is observed from the 2020 peak of 1.66 to 1.58 in 2023, indicating a consistent approach to financing and a minimal role for debt expansion in amplifying returns on equity.
- ROE Decomposition Summary
- The expansion of ROE in 2022 was a synergistic result of simultaneous peaks in both profit margins and asset turnover. Because financial leverage remained static, the overall growth in equity returns is attributable to improved operational efficiency and pricing power rather than increased financial risk.
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).
Return on Equity (ROE) experienced significant volatility between 2019 and 2023, characterized by a sharp contraction in 2020 followed by an aggressive expansion that peaked in 2022 at 34.80% before normalizing to 21.12% in 2023.
- Operational Performance
- The EBIT Margin served as the primary driver of ROE fluctuations. A decline to -1.88% in 2020 aligned with the period of negative ROE, while a subsequent surge to 41.33% in 2022 drove the majority of the equity return growth. The moderation to 33.03% in 2023 indicates a slight retreat from peak operational profitability.
- Asset Utilization
- Asset Turnover mirrored the general trend of ROE, falling to 0.37 in 2020 and rising to a peak of 0.68 in 2022. The reduction to 0.53 in 2023 suggests that the intensity of asset usage in generating revenue decreased following the 2022 peak.
- Financial Leverage and Capital Structure
- Financial Leverage remained consistently stable, ranging from 1.57 in 2019 to 1.66 in 2020. This stability indicates that the volatility in ROE was driven by operational and efficiency factors rather than strategic shifts in the company's debt-to-equity profile.
- Tax and Interest Burdens
- The Interest Burden showed a steady improvement, moving from 0.89 in 2019 to 0.98 in 2023, reflecting a reduced impact of interest expenses on operating income. The Tax Burden remained nearly constant, oscillating narrowly between 0.77 and 0.79, exerting a stable and predictable influence on the conversion of operating profit to net income.
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) for the period between 2019 and 2023 exhibited significant volatility, characterized by a sharp decline into negative territory in 2020, a strong recovery through 2022, and a subsequent moderation in 2023. The two-component disaggregation reveals that this performance was driven by fluctuations in both operational profitability and asset utilization efficiency.
- Net Profit Margin
- Profitability demonstrated extreme variance over the five-year horizon. After starting at 7.82% in 2019, the margin contracted to -2.85% in 2020, indicating a period of net losses. A significant upward trajectory followed, with the margin expanding to 11.85% in 2021 and reaching a peak of 32.17% in 2022. Although the margin compressed to 25.26% in 2023, it remained substantially higher than pre-2022 levels, suggesting a fundamental shift in pricing power or cost management during the latter half of the period.
- Asset Turnover
- Asset efficiency followed a similar, though less volatile, pattern. The turnover ratio decreased from 0.51 in 2019 to a period low of 0.37 in 2020. Efficiency improved steadily thereafter, peaking at 0.68 in 2022, which indicates the highest level of revenue generation per unit of asset. This efficiency receded to 0.53 in 2023, returning to levels comparable to 2019.
- Return on Assets (ROA) Synthesis
- The aggregate ROA was influenced by the simultaneous movement of both profit margins and asset turnover. The negative ROA of -1.04% in 2020 resulted from the convergence of the lowest profit margin and the lowest asset turnover of the period. Conversely, the peak ROA of 21.95% in 2022 was the result of a synergistic effect where both the profit margin (32.17%) and asset turnover (0.68) reached their maximum values. The decline to 13.37% in 2023 reflects a synchronized reduction in both profitability and asset efficiency.
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) exhibited significant volatility between 2019 and 2023, characterized by a sharp contraction in 2020 followed by a substantial recovery that peaked in 2022 before moderating in 2023.
- Operational Profitability (EBIT Margin)
- The EBIT Margin acted as the primary catalyst for the fluctuations in ROA. A decline to -1.88% in 2020 directly corresponds with the negative ROA recorded for that year. Subsequently, a rapid expansion occurred, reaching a peak of 41.33% in 2022, which represents the most significant driver of the surge in overall asset returns. The margin moderated to 33.03% in 2023, contributing to the subsequent decline in ROA.
- Asset Utilization (Asset Turnover)
- Asset Turnover demonstrated a cyclical pattern, dipping to 0.37 in 2020 and peaking at 0.68 in 2022. The synchronization between the peak in asset turnover and the peak in EBIT margin in 2022 amplified the growth of ROA to 21.95%. A decline to 0.53 in 2023 indicates a reduction in the efficiency of revenue generation relative to the asset base.
- Financial and Tax Burdens
- The Interest Burden showed a steady upward trend, moving from 0.89 in 2019 to 0.98 by 2023, suggesting that interest expenses became a progressively smaller proportion of operating income. The Tax Burden remained highly stable throughout the analyzed period, fluctuating minimally between 0.77 and 0.79, indicating a consistent tax impact on net income.
In summary, the variance in ROA was predominantly driven by operational performance and asset efficiency. The dramatic increase in profitability and turnover in 2022 outweighed the relative stability of tax and interest burdens, while the 2023 correction in ROA was the result of moderating margins and lower asset turnover.
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 exhibited significant volatility over the five-year period, characterized by a severe contraction in 2020 followed by a substantial recovery and peak in 2022. The overall trend indicates that the bottom-line profitability is heavily influenced by operational performance rather than financial or tax structures.
- EBIT Margin
- The EBIT Margin serves as the primary driver of the fluctuations in net profitability. A sharp decline to -1.88% in 2020 signifies a period of operating losses. This was followed by a strong recovery, peaking at 41.33% in 2022 before moderating to 33.03% in 2023. The magnitude of these shifts suggests high sensitivity to external market conditions and operating costs.
- Interest Burden
- A positive trend is observed in the Interest Burden, which rose from 0.89 in 2019 to a peak of 0.99 in 2022, ending at 0.98 in 2023. This movement toward 1.0 indicates a reduction in the proportion of operating profits consumed by interest expenses, reflecting improved debt management or a decrease in the relative cost of servicing debt.
- Tax Burden
- The Tax Burden remained remarkably stable throughout the analyzed period, fluctuating narrowly between 0.77 and 0.79. This consistency implies a steady effective tax rate, ensuring that tax obligations had a predictable and constant impact on the conversion of operating profit to net income.
The disaggregation of the Net Profit Margin reveals that while the tax and interest components provided a stable or improving foundation, the company's net earnings were dictated by the extreme variance in operating margins. The transition from a negative margin in 2020 to a high of 32.17% in 2022 underscores a period of intense operational turnaround and subsequent profitability expansion.
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?