Decomposing ROE involves expressing net income divided by shareholders’ equity as the product of component ratios.
Paying user area
Try for free
Union Pacific Corp. pages available for free this week:
- Cash Flow Statement
- Common-Size Income Statement
- Analysis of Liquidity Ratios
- Common Stock Valuation Ratios
- Enterprise Value to FCFF (EV/FCFF)
- Dividend Discount Model (DDM)
- Operating Profit Margin since 2005
- Return on Assets (ROA) since 2005
- Debt to Equity since 2005
- Price to Operating Profit (P/OP) since 2005
The data is hidden behind: . Unhide it.
Get full access to the entire website from $10.42/mo, or
get 1-month access to Union Pacific Corp. 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 | |
---|---|---|---|---|---|
Dec 31, 2024 | = | × | |||
Dec 31, 2023 | = | × | |||
Dec 31, 2022 | = | × | |||
Dec 31, 2021 | = | × | |||
Dec 31, 2020 | = | × |
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)
- The Return on Assets demonstrated an upward trend from 8.57% in 2020 to 10.69% in 2022, indicating improved efficiency in asset utilization during this period. However, in subsequent years, ROA declined to 9.5% in 2023 before experiencing a slight recovery to 9.96% in 2024. This suggests some volatility but maintaining a relatively high level compared to the initial year.
- Financial Leverage
- Financial leverage increased steadily from 3.68 in 2020 to a peak of 5.38 in 2022, reflecting a greater use of debt relative to equity over this timeframe. Post-2022, financial leverage decreased to 4.54 in 2023 and further to 4.01 in 2024. The reduction implies a strategic effort to lower financial risk or debt dependency following the 2022 peak.
- Return on Equity (ROE)
- The Return on Equity showed a significant rise from 31.54% in 2020 to a peak of 57.54% in 2022, indicating enhanced profitability and efficient equity usage up to that point. After 2022, ROE experienced a considerable decline to 43.14% in 2023 and further to 39.95% in 2024. Despite the decline, ROE levels remained substantially above those at the start of the period, reflecting sustained strong shareholder returns overall.
- Overall Insights
- The data suggest that the company underwent a period of leverage-driven growth up to 2022, which culminated in peak ROE and ROA figures. Subsequent years indicate a retrenchment, with deleveraging efforts likely contributing to the reductions in both financial leverage and profitability ratios. The patterns reflect a focus on balancing returning value to shareholders while managing financial risk.
Three-Component Disaggregation of ROE
ROE | = | Net Profit Margin | × | Asset Turnover | × | Financial Leverage | |
---|---|---|---|---|---|---|---|
Dec 31, 2024 | = | × | × | ||||
Dec 31, 2023 | = | × | × | ||||
Dec 31, 2022 | = | × | × | ||||
Dec 31, 2021 | = | × | × | ||||
Dec 31, 2020 | = | × | × |
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).
- Net Profit Margin
- Net profit margin exhibited some fluctuations over the observed periods. Starting at 27.38% in 2020, it increased to its peak of 29.92% in 2021. Subsequently, it declined to 28.13% in 2022 and further decreased to the lowest point of 26.45% in 2023. It slightly recovered in 2024, ending at 27.82%. Overall, the margin demonstrated moderate volatility but remained above 26% throughout.
- Asset Turnover
- The asset turnover ratio showed a general upward trend from 0.31 in 2020 to 0.38 in 2022, indicating improved efficiency in using assets to generate sales during that period. However, it slightly declined in 2023 to 0.36 and remained stable at 0.36 in 2024. The data suggests a phase of growing operational efficiency followed by stabilization.
- Financial Leverage
- Financial leverage increased significantly from 3.68 in 2020 to a peak of 5.38 in 2022, implying higher use of debt financing relative to equity in that timeframe. After this peak, leverage dropped to 4.54 in 2023 and further to 4.01 in 2024. This reduction might reflect a strategic effort to deleverage and reduce financial risk in recent years.
- Return on Equity (ROE)
- Return on equity experienced a notable rise from 31.54% in 2020 to a high of 57.54% in 2022, driven by both increasing profit margins and leverage. However, ROE decreased in the subsequent years, dropping to 43.14% in 2023 and further to 39.95% in 2024. Despite this decline, ROE remained strong, influenced by a combination of sustained profitability, asset turnover, and financial leverage dynamics.
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 analysis of the financial ratios over the five-year period reveals several important trends regarding the company's profitability, operational efficiency, and capital structure.
- Tax Burden
- The tax burden ratio remained constant at 0.77 throughout the entire period from 2020 to 2024, indicating a stable effective tax rate relative to earnings before taxes without fluctuations impacting net profitability through tax expenses.
- Interest Burden
- The interest burden ratio displayed slight variability, starting at 0.86 in 2020, rising to 0.88 in 2021 and 2022, then marginally declining to 0.86 in 2023 and slightly increasing again to 0.87 in 2024. This suggests minor fluctuations in interest expense relative to earnings before interest and taxes, reflecting relatively steady interest costs and financial obligations over time.
- EBIT Margin
- The EBIT margin showed some variability with a peak at 44.19% in 2021, followed by a decline to 41.58% in 2022, further decreasing to 39.69% in 2023, and then improving again to 41.5% in 2024. This trend points to some pressures on operating profitability after 2021, with a partial recovery by the final year, indicating challenges that affected operating efficiency or cost management.
- Asset Turnover
- Asset turnover increased from 0.31 in 2020 to 0.34 in 2021 and peaked at 0.38 in 2022, before slightly retreating to 0.36 in both 2023 and 2024. This pattern suggests improvement in the company's ability to generate sales from its assets, reaching optimal utilization around 2022 and maintaining slightly lower but stable performance afterward.
- Financial Leverage
- Financial leverage increased substantially from 3.68 in 2020 to 4.49 in 2021 and further to 5.38 in 2022, signifying a greater reliance on debt or other liabilities to finance assets. However, it then decreased to 4.54 in 2023 and further to 4.01 in 2024, indicating a reduction in leverage and perhaps a strategic deleveraging to lower financial risk.
- Return on Equity (ROE)
- ROE experienced significant growth from 31.54% in 2020 to 46.06% in 2021, peaking at 57.54% in 2022. Following this peak, it declined to 43.14% in 2023 and further to 39.95% in 2024. The initial increase seems driven by higher leverage and improved operational efficiency, while the subsequent fall could be linked to decreased leverage and slightly lower operating margins, suggesting some normalization of returns after an exceptional performance phase.
Two-Component Disaggregation of ROA
ROA | = | Net Profit Margin | × | Asset Turnover | |
---|---|---|---|---|---|
Dec 31, 2024 | = | × | |||
Dec 31, 2023 | = | × | |||
Dec 31, 2022 | = | × | |||
Dec 31, 2021 | = | × | |||
Dec 31, 2020 | = | × |
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).
- Net Profit Margin
- The net profit margin showed an overall positive trend from 2020 to 2024, starting at 27.38% in 2020 and peaking at 29.92% in 2021. Following this peak, a slight decline is observed in 2022 and 2023, with margins decreasing to 28.13% and 26.45% respectively. However, there is a modest recovery in 2024, where the margin increases to 27.82%. This suggests that while profitability experienced some fluctuations, the company maintained a relatively stable margin above 26% throughout the period.
- Asset Turnover
- The asset turnover ratio demonstrated an improving trend initially, rising from 0.31 in 2020 to 0.38 in 2022. This indicates enhanced efficiency in utilizing assets to generate revenue during those years. Nevertheless, in the subsequent years 2023 and 2024, the ratio slightly declined to 0.36 and remained steady at that level. This stabilization suggests a plateau in asset utilization efficiency after initial gains.
- Return on Assets (ROA)
- The return on assets increased from 8.57% in 2020 to a peak of 10.69% in 2022, indicating improved effectiveness in asset utilization to generate net income. Following the peak, ROA decreased to 9.5% in 2023 but showed signs of recovery to 9.96% in 2024. Overall, the ROA reflects a generally positive performance with some volatility, aligned with trends observed in net profit margin and asset turnover.
Four-Component Disaggregation of ROA
ROA | = | Tax Burden | × | Interest Burden | × | EBIT Margin | × | Asset Turnover | |
---|---|---|---|---|---|---|---|---|---|
Dec 31, 2024 | = | × | × | × | |||||
Dec 31, 2023 | = | × | × | × | |||||
Dec 31, 2022 | = | × | × | × | |||||
Dec 31, 2021 | = | × | × | × | |||||
Dec 31, 2020 | = | × | × | × |
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 financial data displays consistent trends and some fluctuations across the analyzed periods.
- Tax Burden
- The tax burden ratio remains stable at 0.77 throughout all observed years, indicating no significant changes in the company's effective tax rate or tax-related expenses during this period.
- Interest Burden
- The interest burden ratio shows a slight upward trend, moving from 0.86 in 2020 to 0.87 in 2024, with a peak of 0.88 in 2021 and 2022. This suggests a marginally increasing proportion of earnings retained after interest expense, which could indicate slight changes in financing costs or interest expenses relative to operating profit.
- EBIT Margin
- The EBIT margin exhibits some volatility, increasing from 41.58% in 2020 to a peak of 44.19% in 2021, then declining to 39.69% in 2023 before rebounding to 41.5% in 2024. This pattern signals fluctuating operating profitability, possibly reflecting variations in operational efficiency, pricing power, or cost management over the period.
- Asset Turnover
- Asset turnover demonstrates an overall upward trend, improving from 0.31 in 2020 to 0.38 in 2022, although it slightly decreases to 0.36 in subsequent years. This suggests progressively better utilization of assets to generate revenue until 2022, followed by a plateau or minor decline in asset efficiency.
- Return on Assets (ROA)
- ROA increases from 8.57% in 2020 to a peak of 10.69% in 2022, then declines to 9.5% in 2023 before recovering slightly to 9.96% in 2024. This trend aligns with the EBIT margin and asset turnover patterns, indicating that overall asset profitability has generally improved but experienced some recent weakening.
In summary, the company exhibits stable tax management, a modest rise in interest burden, and fluctuating operating profitability and asset efficiency. The improvements in asset turnover and ROA until 2022 suggest enhanced operational effectiveness, while the subsequent slight declines may warrant further examination to sustain profitability.
Disaggregation of Net Profit Margin
Net Profit Margin | = | Tax Burden | × | Interest Burden | × | EBIT Margin | |
---|---|---|---|---|---|---|---|
Dec 31, 2024 | = | × | × | ||||
Dec 31, 2023 | = | × | × | ||||
Dec 31, 2022 | = | × | × | ||||
Dec 31, 2021 | = | × | × | ||||
Dec 31, 2020 | = | × | × |
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).
- Tax Burden
- The tax burden remained constant at 0.77 across all analyzed periods. This stability suggests a consistent effective tax rate or tax expense relative to pre-tax income throughout the years under review.
- Interest Burden
- The interest burden showed minor fluctuations, starting at 0.86 in 2020, increasing to 0.88 in 2021 and 2022, then slightly decreasing back to 0.86 in 2023 before edging up again to 0.87 in 2024. These small variations indicate relatively stable interest expenses relative to earnings before interest and taxes (EBIT) over time, with no significant changes in debt servicing costs.
- EBIT Margin
- The EBIT margin exhibited some volatility over the period. Beginning at 41.58% in 2020, it peaked at 44.19% in 2021 before declining to 41.58% in 2022 and further dropping to 39.69% in 2023. In 2024, it recovered slightly to 41.5%. The initial improvement in 2021 suggests enhanced operational efficiency or pricing power, but the subsequent decreases point to increased operational costs or pricing pressures, with a partial rebound in the final year.
- Net Profit Margin
- The net profit margin followed a pattern similar to the EBIT margin but with less pronounced changes. It rose from 27.38% in 2020 to a peak of 29.92% in 2021, then declined steadily to 28.13% in 2022 and further to 26.45% in 2023. In 2024, there was a moderate recovery to 27.82%. This trend reflects the combined impact of operational performance, interest expenses, and tax impacts on the ultimate profitability, signaling that the company experienced its strongest profitability in 2021, followed by a period of compression and partial recovery.