Stock Analysis on Net

Valero Energy Corp. (NYSE:VLO)

This company has been moved to the archive! The financial data has not been updated since October 30, 2024.

DuPont Analysis: Disaggregation of ROE, ROA, and Net Profit Margin 

Microsoft Excel

Two-Component Disaggregation of ROE

Valero Energy Corp., decomposition of ROE

Microsoft Excel
ROE = ROA × Financial Leverage
Dec 31, 2023 33.53% = 14.01% × 2.39
Dec 31, 2022 48.93% = 18.90% × 2.59
Dec 31, 2021 5.05% = 1.61% × 3.14
Dec 31, 2020 -7.56% = -2.74% × 2.75
Dec 31, 2019 11.11% = 4.50% × 2.47

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 Assets (ROA)
The return on assets demonstrated notable volatility over the analyzed period. It began at 4.5% in 2019, declined sharply to -2.74% in 2020, indicating a period of negative asset profitability, possibly associated with challenging operational conditions. Subsequently, the ROA recovered to positive territory with 1.61% in 2021, followed by a substantial increase to 18.9% in 2022. By 2023, the ROA slightly decreased but remained strong at 14.01%, reflecting improved efficiency in asset utilization relative to earlier years.
Financial Leverage
The financial leverage ratio saw a gradual increase from 2.47 in 2019 to a peak of 3.14 in 2021, suggesting a growing reliance on debt financing during this period. After 2021, leverage declined to 2.59 in 2022 and further to 2.39 in 2023. This trend indicates a strategic reduction in debt levels or an increase in equity financing, contributing to a more conservative capital structure in the most recent years.
Return on Equity (ROE)
The return on equity showed significant fluctuations throughout the years. Starting at 11.11% in 2019, it turned negative at -7.56% in 2020, reflecting a period of losses or diminished profitability from shareholders' perspective. ROE then improved to 5.05% in 2021, followed by an exceptional increase to 48.93% in 2022, indicating highly profitable operations or effective leveraging. In 2023, ROE remained robust at 33.53%, albeit lower than the peak but still indicating strong returns to equity holders compared to the early years.

Three-Component Disaggregation of ROE

Valero Energy Corp., decomposition of ROE

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Dec 31, 2023 33.53% = 6.10% × 2.30 × 2.39
Dec 31, 2022 48.93% = 6.54% × 2.89 × 2.59
Dec 31, 2021 5.05% = 0.82% × 1.97 × 3.14
Dec 31, 2020 -7.56% = -2.19% × 1.25 × 2.75
Dec 31, 2019 11.11% = 2.24% × 2.01 × 2.47

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).


Net Profit Margin
The net profit margin exhibited notable volatility over the five-year period. It started at a positive 2.24% in 2019, declined to a negative margin of -2.19% in 2020, indicating a loss that year. This negative margin was followed by a recovery in 2021 to a positive 0.82%. The margin then significantly improved in 2022 to 6.54%, before slightly declining to 6.1% in 2023. Overall, the trend indicates fluctuating profitability with a strong rebound post-2020 downturn.
Asset Turnover
The asset turnover ratio demonstrated fluctuations, beginning at 2.01 in 2019 and dropping sharply to 1.25 in 2020. The ratio rebounded to 1.97 in 2021 and peaked at 2.89 in 2022, reflecting increased efficiency in asset utilization during this period. In 2023, the ratio decreased to 2.3, suggesting a decline in turnover efficiency compared to the previous year but remaining higher than the early years.
Financial Leverage
Financial leverage showed an increasing trend from 2.47 in 2019 to a peak of 3.14 in 2021, indicating a rising use of debt or other liabilities relative to equity in this timeframe. Afterwards, it decreased to 2.59 in 2022 and further to 2.39 in 2023. The reduction suggests a move towards a more conservative capital structure in the most recent years.
Return on Equity (ROE)
Return on equity was initially at 11.11% in 2019, followed by a sharp decline into a negative -7.56% in 2020, correlating with the negative profit margin that year. ROE recovered to 5.05% in 2021, then surged dramatically to 48.93% in 2022, driven likely by improved profitability and asset turnover combined with moderate financial leverage. In 2023, ROE decreased to 33.53%, still substantially higher than in earlier years, reflecting strong overall shareholder returns despite the decline.

Five-Component Disaggregation of ROE

Valero Energy Corp., decomposition of ROE

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Dec 31, 2023 33.53% = 0.77 × 0.95 × 8.32% × 2.30 × 2.39
Dec 31, 2022 48.93% = 0.77 × 0.96 × 8.80% × 2.89 × 2.59
Dec 31, 2021 5.05% = 0.78 × 0.66 × 1.57% × 1.97 × 3.14
Dec 31, 2020 -7.56% = × × -2.71% × 1.25 × 2.75
Dec 31, 2019 11.11% = 0.78 × 0.87 × 3.30% × 2.01 × 2.47

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 financial ratios over the five-year period reveals several notable trends and fluctuations.

Tax Burden
The tax burden ratio remained relatively stable, maintaining a level close to 0.77 to 0.78 across the years 2019, 2021, 2022, and 2023. The absence of data for 2020 limits the ability to assess that year, but the overall pattern suggests consistent tax efficiency during the available periods.
Interest Burden
This ratio exhibited more variability. It started at 0.87 in 2019, experienced a significant decline to 0.66 in 2021, and then increased sharply to 0.96 in 2022 and slightly decreased to 0.95 in 2023. The dip in 2021 may indicate higher interest expenses impacting earnings before interest and taxes during that year, while the recovery in subsequent years suggests improved interest coverage or reduced interest expenses.
EBIT Margin
The EBIT margin saw a considerable decline in 2020, turning negative at -2.71%, indicating operational challenges or losses that year. However, there was a steady recovery beginning in 2021 with a positive margin of 1.57%, followed by significant improvement to 8.8% in 2022 and a slight reduction to 8.32% in 2023. This trend implies enhanced operational profitability and efficiency after the downturn in 2020.
Asset Turnover
Asset turnover decreased markedly from 2.01 in 2019 to 1.25 in 2020, implying less effective use of assets to generate sales during that year. It then increased markedly to 1.97 in 2021, peaked at 2.89 in 2022, and slightly declined to 2.3 in 2023. These fluctuations suggest a recovery and improvement in asset utilization efficiency after 2020.
Financial Leverage
Financial leverage increased steadily from 2.47 in 2019 to a peak of 3.14 in 2021, reflecting a higher reliance on debt or other liabilities. Subsequently, it decreased to 2.59 in 2022 and further to 2.39 in 2023, indicating a reduction in leverage and potentially a more conservative capital structure in recent years.
Return on Equity (ROE)
ROE experienced significant volatility, starting at 11.11% in 2019, plunging to -7.56% in 2020, which points to negative shareholder returns that year. Recovery commenced in 2021 with ROE rebounding to 5.05%, followed by a substantial increase to 48.93% in 2022, before declining somewhat to 33.53% in 2023. This dramatic rise and subsequent decrease may reflect variations in profitability, operational efficiency, and financial leverage over the period.

In summary, the data reflect a challenging year in 2020 marked by decreased profitability, asset utilization, and return metrics, likely related to adverse market or operational conditions. Notable recovery and improvement trends emerged from 2021 onward, highlighted by enhanced EBIT margins, increased asset turnover, lower financial leverage, and substantially higher returns on equity. These patterns indicate a strong operational and financial rebound after the difficulties experienced in 2020.


Two-Component Disaggregation of ROA

Valero Energy Corp., decomposition of ROA

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Dec 31, 2023 14.01% = 6.10% × 2.30
Dec 31, 2022 18.90% = 6.54% × 2.89
Dec 31, 2021 1.61% = 0.82% × 1.97
Dec 31, 2020 -2.74% = -2.19% × 1.25
Dec 31, 2019 4.50% = 2.24% × 2.01

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 financial data reveals several key trends regarding profitability, asset efficiency, and overall returns over the five-year period analyzed.

Net Profit Margin
The net profit margin exhibited volatility throughout the timeframe. It began at a moderate positive margin of 2.24% in 2019, declined sharply to a negative margin of -2.19% in 2020, indicating a loss-making year. Thereafter, a recovery phase ensued with gradual improvement to 0.82% in 2021, followed by a significant increase to 6.54% in 2022. In 2023, the margin slightly decreased but remained strong at 6.1%, reflecting improved profitability relative to sales compared to earlier years.
Asset Turnover
The asset turnover ratio showed fluctuations but generally pointed to enhanced asset utilization over time. Starting at 2.01 in 2019, it dropped notably to 1.25 in 2020, suggesting reduced efficiency in generating sales from assets. The ratio rebounded to 1.97 in 2021 and further increased sharply to 2.89 in 2022, indicating efficient use of assets in that year. In 2023, the ratio declined to 2.3 but remained higher than the levels observed in 2019 and 2021, still signifying an improved asset turnover relative to the earlier period.
Return on Assets (ROA)
ROA mirrored the profitability and efficiency trends observed in net profit margin and asset turnover. Commencing at 4.5% in 2019, ROA turned negative to -2.74% in 2020, consistent with the loss in that year. Subsequently, it recovered to 1.61% in 2021, followed by a sharp increase to 18.9% in 2022, denoting exceptional return generated on asset base. The ROA decreased to 14.01% in 2023 yet remained substantially elevated compared to earlier years, highlighting sustained improvement in asset profitability.

Overall, the data indicates a period of difficulty in 2020, likely influenced by adverse external factors leading to losses and reduced efficiency. Recovery is evident from 2021 onwards, with pronounced improvements in profitability and asset utilization reaching peaks in 2022. Though some slight contractions occurred in 2023, the company maintained solid financial performance metrics, demonstrating enhanced profitability and asset productivity relative to the earlier periods.


Four-Component Disaggregation of ROA

Valero Energy Corp., decomposition of ROA

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Dec 31, 2023 14.01% = 0.77 × 0.95 × 8.32% × 2.30
Dec 31, 2022 18.90% = 0.77 × 0.96 × 8.80% × 2.89
Dec 31, 2021 1.61% = 0.78 × 0.66 × 1.57% × 1.97
Dec 31, 2020 -2.74% = × × -2.71% × 1.25
Dec 31, 2019 4.50% = 0.78 × 0.87 × 3.30% × 2.01

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).


Tax Burden
The tax burden ratio remained relatively stable over the observed period, maintaining a consistent level around 0.77 to 0.78, with a slight absence of data in 2020.
Interest Burden
The interest burden exhibited considerable variation. It started at 0.87 in 2019, dropped significantly to 0.66 in 2021 after missing data in 2020, and then increased sharply to approximately 0.95 by 2023, indicating fluctuations in interest costs relative to earnings before interest and taxes.
EBIT Margin
The EBIT margin demonstrated a recovery trend after a negative value of -2.71% in 2020. It rose to a positive margin of 1.57% in 2021, followed by substantial growth to 8.8% in 2022 and a slight decrease to 8.32% in 2023, reflecting improving operational profitability.
Asset Turnover
Asset turnover showed variability with a notable decline from 2.01 in 2019 to 1.25 in 2020, possibly influenced by external factors that year. It then rebounded to 1.97 in 2021, peaked at 2.89 in 2022, and moderated to 2.3 in 2023, indicating fluctuations in efficiency of asset utilization to generate revenue.
Return on Assets (ROA)
ROA reflected a trajectory similar to EBIT margin, beginning with a positive 4.5% in 2019, dropping to -2.74% in 2020, suggesting a period of losses or low profitability. Subsequently, it increased to 1.61% in 2021 and surged significantly to 18.9% in 2022 before declining to 14.01% in 2023, denoting a recovery in overall asset profitability with some moderation recently.

Disaggregation of Net Profit Margin

Valero Energy Corp., decomposition of net profit margin ratio

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Dec 31, 2023 6.10% = 0.77 × 0.95 × 8.32%
Dec 31, 2022 6.54% = 0.77 × 0.96 × 8.80%
Dec 31, 2021 0.82% = 0.78 × 0.66 × 1.57%
Dec 31, 2020 -2.19% = × × -2.71%
Dec 31, 2019 2.24% = 0.78 × 0.87 × 3.30%

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 financial data reveals several noteworthy trends over the five-year period in the analyzed metrics.

Tax Burden (ratio)
The tax burden remained relatively stable over the period, with values around 0.77 to 0.78, indicating consistent effective taxation relative to earnings before taxes. The lack of data for 2020 makes the trend less clear for that specific year, but overall, the tax burden shows little volatility.
Interest Burden (ratio)
The interest burden shows considerable fluctuation. It started at a moderate level of 0.87 in 2019, dropped significantly to 0.66 in 2021 (data for 2020 is missing), then surged back to near 2019 levels in 2022 and 2023, with values of 0.96 and 0.95 respectively. This suggests variability in interest expenses or income, impacting operating profitability before interest income and expenses.
EBIT Margin (%)
The EBIT margin exhibits significant variability and an overall recovering trend after a sharp decline. In 2019, the margin was modestly positive at 3.3%. It turned negative in 2020 (-2.71%), then returned to positive territory with 1.57% in 2021 and increased substantially to 8.8% in 2022, slightly decreasing to 8.32% in 2023. This indicates an improvement in operational efficiency or revenue generation after a challenging year in 2020.
Net Profit Margin (%)
The net profit margin follows a similar pattern to the EBIT margin, with an initial positive margin of 2.24% in 2019 followed by a negative margin of -2.19% in 2020. Recovery is evident with an increasing trend from 0.82% in 2021 to 6.54% in 2022, slightly declining to 6.1% in 2023. This reflects improved overall profitability after 2020 losses, although the margin did not fully regain the high point reached in 2022 by 2023.

In summary, the data highlights a period of hardship around 2020 with negative profitability margins, followed by strong recovery in both EBIT and net profit margins from 2021 onwards. The tax burden has remained steady, while the interest burden showed marked volatility, which may have affected the company's pre-tax earnings during the period. The overall improving profitability trends post-2020 suggest effective measures taken to restore financial performance.