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: 2015-12-31), 10-K (reporting date: 2014-12-31), 10-K (reporting date: 2013-12-31), 10-K (reporting date: 2012-12-31), 10-K (reporting date: 2011-12-31).
The Return on Equity (ROE) exhibited a peak in 2012 before entering a sustained period of decline through 2015. This trajectory indicates that the company's ability to generate returns for shareholders was influenced by both fluctuations in asset efficiency and strategic changes in capital structure.
- Return on Assets (ROA)
- ROA demonstrated an initial increase from 3.45% in 2011 to a peak of 4.33% in 2012. Following this peak, the ratio remained relatively stable, fluctuating between 4.05% and 4.19% from 2013 to 2014, before declining to 3.74% in 2015. This pattern suggests that while operational efficiency improved early in the period, it experienced a slight contraction toward the end of the analyzed timeframe.
- Financial Leverage
- Financial leverage showed an upward trend in the first three years, rising from 6.41 in 2011 to a maximum of 6.95 in 2013. However, a clear deleveraging trend emerged thereafter, with the ratio falling to 6.05 in 2014 and further to 5.48 in 2015. This indicates a reduction in the proportion of debt relative to equity used to finance assets.
- ROE Drivers and Interaction
- The disaggregation of ROE reveals that the surge to 29.61% in 2012 was the result of a compounding effect where both ROA and financial leverage increased simultaneously. The subsequent decline in ROE from 2013 to 2015 was primarily driven by the reduction in financial leverage. Although ROA remained comparatively steady until 2015, the significant decrease in the leverage multiplier diminished the amplification effect on equity returns, leading to the final ROE of 20.50%.
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: 2015-12-31), 10-K (reporting date: 2014-12-31), 10-K (reporting date: 2013-12-31), 10-K (reporting date: 2012-12-31), 10-K (reporting date: 2011-12-31).
The Return on Equity (ROE) experienced an initial increase, peaking at 29.61% in 2012, followed by a consistent decline to 20.50% by 2015. This overall trajectory is the result of contrasting movements across the three components of the DuPont analysis: profitability, asset efficiency, and financial leverage.
- Net Profit Margin
- Profitability exhibited volatility over the five-year period. After reaching a high of 10.08% in 2012, the margin trended generally downward, ultimately closing at 7.78% in 2015. This compression in margins suggests a decrease in the percentage of revenue retained as net income.
- Asset Turnover
- A consistent upward trend in asset efficiency is observed, with the ratio increasing monotonically from 0.41 in 2011 to 0.48 in 2015. This indicates a steady improvement in the company's ability to generate revenue from its asset base.
- Financial Leverage
- Financial leverage increased in the early part of the period, peaking at 6.95 in 2013, before undergoing a significant contraction to 5.48 by 2015. This reduction suggests a decrease in the use of debt to finance assets relative to equity.
The decline in ROE from 2012 onwards was primarily driven by the simultaneous reduction in financial leverage and the erosion of net profit margins. Although asset turnover improved steadily throughout the period, these efficiency gains were insufficient to offset the impact of deleveraging and declining profitability, resulting in a lower overall return on equity by 2015.
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: 2015-12-31), 10-K (reporting date: 2014-12-31), 10-K (reporting date: 2013-12-31), 10-K (reporting date: 2012-12-31), 10-K (reporting date: 2011-12-31).
The Return on Equity (ROE) exhibited a bell-shaped trajectory over the five-year period, peaking at 29.61% in 2012 before declining to 20.50% by the end of 2015. This movement reflects a shift in the underlying drivers of profitability, efficiency, and financial structure.
- Operating Profitability and Asset Efficiency
- The EBIT Margin reached a peak of 23.13% in 2012 but experienced a steady contraction in subsequent years, falling to 18.53% by 2015. Conversely, Asset Turnover showed a consistent upward trend, increasing from 0.41 in 2011 to 0.48 in 2015, which indicates an improvement in the company's ability to generate revenue from its asset base despite the decline in operating margins.
- Financial Leverage and Capital Structure
- Financial Leverage increased from 6.41 in 2011 to a peak of 6.95 in 2013. Following this peak, a significant deleveraging trend is observed, with the ratio decreasing to 5.48 by 2015. This reduction in leverage acted as a primary downward driver for ROE during the final two years of the analyzed period.
- Tax and Interest Burdens
- The Tax Burden declined progressively from 0.68 in 2011 to 0.62 in 2015, suggesting a higher effective tax impact on earnings over time. The Interest Burden remained relatively stable, fluctuating between 0.62 and 0.70, with a slight improvement in the ratio of pre-tax income to EBIT observed between 2011 and 2014.
In summary, the erosion of ROE from its 2012 peak was primarily driven by the dual impact of declining operating margins and reduced financial leverage, which offset the gains achieved through improved 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?
Two-Component Disaggregation of ROA
Based on: 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31), 10-K (reporting date: 2013-12-31), 10-K (reporting date: 2012-12-31), 10-K (reporting date: 2011-12-31).
The Return on Assets (ROA) exhibited volatility over the five-year period, peaking at 4.33% in 2012 before declining to 3.74% by 2015. This overall movement reflects a tension between improving operational efficiency in asset usage and fluctuating profitability margins.
- Net Profit Margin
- A non-linear trend is observed in the net profit margin, which increased from 8.46% in 2011 to a peak of 10.08% in 2012. Following this peak, the margin experienced a general decline, reaching its lowest point of 7.78% in 2015. This suggests a contraction in the company's ability to convert revenue into actual profit over the latter portion of the period.
- Asset Turnover
- A consistent and steady upward trajectory is evident in the asset turnover ratio, which improved every year from 0.41 in 2011 to 0.48 in 2015. This indicates a progressive enhancement in the efficiency of asset utilization to generate sales.
- ROA Disaggregation Analysis
- The disaggregation of ROA reveals that the initial increase in returns between 2011 and 2012 was driven by simultaneous growth in both profit margins and asset turnover. However, in the subsequent years, the positive impact of increasing asset turnover was neutralized and eventually overtaken by the decline in net profit margins. Consequently, the improved efficiency in asset usage was insufficient to sustain the overall return on assets, resulting in the downward trend observed by 2015.
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: 2015-12-31), 10-K (reporting date: 2014-12-31), 10-K (reporting date: 2013-12-31), 10-K (reporting date: 2012-12-31), 10-K (reporting date: 2011-12-31).
The Return on Assets (ROA) for the period between 2011 and 2015 exhibited moderate volatility, peaking at 4.33% in 2012 before declining to 3.74% by the end of 2015. The overall trajectory suggests that gains in asset efficiency were offset by declining operating margins and a deteriorating tax burden.
- Tax Burden
- A consistent downward trend is observed in the tax burden ratio, which decreased steadily from 0.68 in 2011 to 0.62 in 2015. This continuous decline indicates an increasing impact of taxes on the conversion of operating profit to net income.
- Interest Burden
- The interest burden showed a general improvement, rising from 0.62 in 2011 to a peak of 0.70 in 2014, before settling at 0.68 in 2015. This upward movement suggests a reduction in the proportion of operating earnings consumed by interest expenses over the analyzed period.
- EBIT Margin
- Operating profitability experienced significant fluctuations. After an initial increase to a peak of 23.13% in 2012, the EBIT margin entered a period of sustained contraction, falling to 18.53% by 2015. This compression in margins acted as a primary drag on the overall return on assets.
- Asset Turnover
- Asset utilization improved linearly throughout the five-year period. The asset turnover ratio rose from 0.41 in 2011 to 0.48 in 2015, demonstrating an increased capacity to generate revenue from the company's asset base.
In summary, the DuPont disaggregation reveals a divergence between operational efficiency and profitability. While the company successfully increased its asset turnover and improved its interest burden, these gains were undermined by a shrinking EBIT margin and a deteriorating tax position, resulting in the eventual decline of the ROA from its 2012 high.
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: 2015-12-31), 10-K (reporting date: 2014-12-31), 10-K (reporting date: 2013-12-31), 10-K (reporting date: 2012-12-31), 10-K (reporting date: 2011-12-31).
The net profit margin exhibited a volatile trajectory between 2011 and 2015, peaking at 10.08% in 2012 before declining to a period low of 7.78% by the end of 2015. This overall contraction in bottom-line profitability is driven by a combination of deteriorating operating margins and an increasing tax impact, which were only partially offset by improvements in the interest burden.
- Operational Efficiency (EBIT Margin)
- The EBIT margin served as a primary driver of net profitability, following a similar pattern to the net profit margin. After peaking at 23.13% in 2012, the margin entered a steady decline, reaching 18.53% in 2015. This suggests a reduction in operational efficiency or an increase in operating costs relative to revenue over the final three years of the analyzed period.
- Financing Impact (Interest Burden)
- The interest burden ratio demonstrated a general improvement, increasing from 0.62 in 2011 to 0.68 in 2015, with a peak of 0.70 in 2014. The upward trend indicates that a smaller portion of operating profit was consumed by interest payments over time, providing a modest positive contribution to the net profit margin.
- Taxation Impact (Tax Burden)
- A consistent downward trend is observed in the tax burden ratio, which decreased annually from 0.68 in 2011 to 0.62 in 2015. This continuous decline indicates an increasing effective tax rate, meaning a larger share of earnings was diverted to taxes each year, which exerted persistent downward pressure on 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?