Stock Analysis on Net

Valero Energy Corp. (NYSE:VLO)

$22.49

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
Quarterly Data

Microsoft Excel

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Two-Component Disaggregation of ROE

Valero Energy Corp., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = ROA × Financial Leverage
Sep 30, 2024 = ×
Jun 30, 2024 = ×
Mar 31, 2024 = ×
Dec 31, 2023 = ×
Sep 30, 2023 = ×
Jun 30, 2023 = ×
Mar 31, 2023 = ×
Dec 31, 2022 = ×
Sep 30, 2022 = ×
Jun 30, 2022 = ×
Mar 31, 2022 = ×
Dec 31, 2021 = ×
Sep 30, 2021 = ×
Jun 30, 2021 = ×
Mar 31, 2021 = ×
Dec 31, 2020 = ×
Sep 30, 2020 = ×
Jun 30, 2020 = ×
Mar 31, 2020 = ×

Based on: 10-Q (reporting date: 2024-09-30), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31).


The financial performance indicators over the analyzed periods reveal distinct trends in profitability and capital structure.

Return on Assets (ROA)
ROA exhibited substantial variability with an initial positive value followed by a sharp decline into negative territory during 2020, indicating challenges in asset efficiency amid that period. Recovery began in late 2020, and a strong upward trajectory is observed throughout 2021 and into early 2023, peaking above 22%. After this peak, ROA showed a gradual decline through to the third quarter of 2024, though it remained positive, suggesting sustained profitable asset utilization but with moderating returns.
Financial Leverage
The leverage ratio experienced an increase from early 2020 through 2021, moving from around 2.5 to just above 3.2, indicating a rising use of debt relative to equity. However, from late 2021 onward, the leverage ratio decreased steadily, dropping to approximately 2.4 by late 2024. This trend suggests a strategic reduction in reliance on debt financing over time, favoring a more conservative capital structure.
Return on Equity (ROE)
ROE mirrored the patterns seen in ROA but with amplified fluctuations, reflecting the impact of financial leverage on shareholder returns. The metric shifted from modest positive returns in early 2020 to significant negative values during mid and late 2020, highlighting profitability pressures. Subsequently, there was a marked rebound, with ROE increasing sharply in 2021 and reaching very high levels—exceeding 50% early in 2023. After this peak, ROE declined consistently yet remained robust relative to earlier periods, indicating strong but tapering profitability driven by equity holders.

Overall, the data indicates a cycle of financial stress and recovery, with the company improving asset returns and profitability while simultaneously reducing leverage after an initial build-up. The indicators suggest effective management of capital and operational efficiencies, although recent downtrends in profitability ratios warrant monitoring for future performance sustainability.


Three-Component Disaggregation of ROE

Valero Energy Corp., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Sep 30, 2024 = × ×
Jun 30, 2024 = × ×
Mar 31, 2024 = × ×
Dec 31, 2023 = × ×
Sep 30, 2023 = × ×
Jun 30, 2023 = × ×
Mar 31, 2023 = × ×
Dec 31, 2022 = × ×
Sep 30, 2022 = × ×
Jun 30, 2022 = × ×
Mar 31, 2022 = × ×
Dec 31, 2021 = × ×
Sep 30, 2021 = × ×
Jun 30, 2021 = × ×
Mar 31, 2021 = × ×
Dec 31, 2020 = × ×
Sep 30, 2020 = × ×
Jun 30, 2020 = × ×
Mar 31, 2020 = × ×

Based on: 10-Q (reporting date: 2024-09-30), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31).


Net Profit Margin
The net profit margin demonstrates significant volatility over the observed periods. Initially, margins were close to zero with minor positive and negative fluctuations during 2020 and early 2021, reflecting periods of minimal profitability and occasional losses. From 2022 onward, a clear improvement trend is evident, with margins peaking at 7.86% in the first quarter of 2023. However, following this peak, a gradual decline occurs through 2023 and into 2024, dropping to 2.74% by the third quarter of 2024. This pattern indicates enhanced operational efficiency or favorable market conditions beginning in 2022, followed by increasing challenges or cost pressures in the most recent quarters.
Asset Turnover
Asset turnover ratio shows a general decline from the beginning of 2020 through the end of the year, moving from 2.22 to 1.25. This decline suggests reduced effectiveness in using assets to generate sales during this period. However, from early 2021 onwards, there is a steady recovery and improvement, with the ratio reaching a peak near 2.9 during late 2022 and early 2023. Subsequent quarters reveal a gradual decrease again, settling around 2.2 by mid-2024. Overall, the trend indicates a fluctuating ability to utilize assets efficiently, with notable recovery and peak performance around 2022-2023 before slight moderation in recent quarters.
Financial Leverage
Financial leverage starts around 2.5 in early 2020 and experiences a rising trend through to late 2021, increasing to above 3.1. This suggests a growing reliance on debt or other leveraged financing during this phase. Following this peak, leverage ratios decline steadily through 2022 and 2023, reaching slightly below 2.4 by the end of 2023, reflecting a possible deleveraging strategy or balance sheet strengthening efforts. The recent part of 2024 shows a slight increase back toward 2.5, indicating some renewed leverage usage but not reaching earlier highs.
Return on Equity (ROE)
ROE exhibits considerable fluctuation in the early periods with negative or near-zero values through most of 2020 and 2021, signaling weak profitability and returns to equity holders during these years. Starting in 2022, ROE shows a pronounced upward trend, soaring to an exceptionally high level of nearly 55% in early 2023. This sharp increase aligns with improvements in net profit margin and asset utilization previously noted. After its peak, ROE experiences a steady decline across 2023 and into 2024, although it remains at elevated levels relative to the start of the period. This pattern highlights a robust recovery and strong equity returns in the middle part of the timeframe, followed by moderation towards more sustainable profitability levels.

Five-Component Disaggregation of ROE

Valero Energy Corp., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Sep 30, 2024 = × × × ×
Jun 30, 2024 = × × × ×
Mar 31, 2024 = × × × ×
Dec 31, 2023 = × × × ×
Sep 30, 2023 = × × × ×
Jun 30, 2023 = × × × ×
Mar 31, 2023 = × × × ×
Dec 31, 2022 = × × × ×
Sep 30, 2022 = × × × ×
Jun 30, 2022 = × × × ×
Mar 31, 2022 = × × × ×
Dec 31, 2021 = × × × ×
Sep 30, 2021 = × × × ×
Jun 30, 2021 = × × × ×
Mar 31, 2021 = × × × ×
Dec 31, 2020 = × × × ×
Sep 30, 2020 = × × × ×
Jun 30, 2020 = × × × ×
Mar 31, 2020 = × × × ×

Based on: 10-Q (reporting date: 2024-09-30), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31).


The financial performance over the observed periods exhibits several notable trends across key profitability and efficiency metrics.

Tax Burden
The tax burden ratio has been relatively stable in recent years, consistently remaining around 0.76 to 0.79 from late 2021 through mid-2024. This indicates a consistent portion of pre-tax earnings retained after taxes, suggesting stable tax management or consistent effective tax rates during this period.
Interest Burden
Interest burden ratios demonstrate considerable variability in the early periods, with an unusually negative figure indicative of financial stress or unusual interest-related expenses around 2020. Subsequently, from late 2021 through mid-2024, the interest burden progressively improved, stabilizing near 0.90 to 0.97, reflecting reduced interest expense impact on earnings before interest and taxes and possibly improved debt management or refinancing efforts.
EBIT Margin (%)
There is a clear improving trend in EBIT margin starting from negative or low single digits in 2020 and very early 2021. A steady and significant increase is evident through 2022, peaking near 10.5% in early 2023. Following this peak, a gradual decrease is observed throughout 2023 and into 2024, though margins remain positive and above mid-single digits, suggesting a recovery phase after hardship and a recent easing in profitability pressures.
Asset Turnover (ratio)
Asset turnover shows a declining trend from above 2.2 in March 2020 down to approximately 1.19 to 1.25 in early 2021, highlighting a period of lower efficiency in generating sales from assets. From mid-2021 onwards, a recovery took place, peaking near 2.9 in early 2023, reflecting enhanced operational efficiency or improved asset utilization. A moderate decline thereafter to approximately 2.2 by late 2024 indicates a slight easing of this operational efficiency.
Financial Leverage (ratio)
Financial leverage increased from around 2.5 in early 2020 to over 3.1 in 2021 and early 2022, suggesting increased reliance on debt financing or greater equity diminution. From early 2022 onward, leverage steadily decreases, reaching levels near 2.4 by 2024, implying deleveraging efforts or equity base growth improving capital structure conservatism.
Return on Equity (ROE, %)
ROE exhibits significant volatility during 2020 and 2021, with negative returns in several quarters indicating challenges in profitability and capital efficiency. However, from late 2021, a sharp upward trend emerges, peaking exceptionally high near 55% in early 2023, representative of strong profitability and efficient equity utilization. Following this peak, a clear declining trend is evident, with ROE decreasing to about 14.6% by late 2024, which still represents a positive return but signals normalization or reduced profitability momentum compared to peak levels.

In summary, the analyzed data reflects an initial period of financial difficulty, particularly evident in negative margins and low returns, followed by a robust recovery characterized by improving profitability, operational efficiency, and capital structure management. The most recent data suggests a moderation phase, with some profitability and efficiency metrics retreating from peak levels but maintaining generally healthy performance compared to early periods.


Two-Component Disaggregation of ROA

Valero Energy Corp., decomposition of ROA (quarterly data)

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Sep 30, 2024 = ×
Jun 30, 2024 = ×
Mar 31, 2024 = ×
Dec 31, 2023 = ×
Sep 30, 2023 = ×
Jun 30, 2023 = ×
Mar 31, 2023 = ×
Dec 31, 2022 = ×
Sep 30, 2022 = ×
Jun 30, 2022 = ×
Mar 31, 2022 = ×
Dec 31, 2021 = ×
Sep 30, 2021 = ×
Jun 30, 2021 = ×
Mar 31, 2021 = ×
Dec 31, 2020 = ×
Sep 30, 2020 = ×
Jun 30, 2020 = ×
Mar 31, 2020 = ×

Based on: 10-Q (reporting date: 2024-09-30), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31).


The analysis of the quarterly financial ratios reveals several notable trends in profitability, efficiency, and overall asset performance over the observed periods.

Net Profit Margin
Initially, the net profit margin shows volatility, with small positive margins in early 2020, followed by fluctuations into negative territory through much of 2020 and early 2021. Beginning in mid-2021, there is a clear upward trend, with margins increasing steadily and peaking in early 2023 at approximately 7.86%. After this peak, there is a gradual decline through 2024, with the margin decreasing to 2.74% by late 2024. This pattern suggests a recovery phase after a period of loss, followed by some tapering off.
Asset Turnover
The asset turnover ratio demonstrates a decrease from early 2020, dropping from 2.22 to a low around 1.19 in the first quarter of 2021. From that point onward, asset turnover improves consistently, reaching a high of 2.9 by early 2023. Following this peak, a moderate decline is observed, stabilizing around 2.2 by late 2024. The initial drop could be indicative of lower sales efficiency relative to asset base in 2020 and early 2021, with subsequent improvement reflecting better utilization of assets to generate revenue.
Return on Assets (ROA)
ROA mirrors the net profit margin pattern with initial instability, showing negative returns particularly in 2020 and the first three quarters of 2021, indicating periods of unprofitable operations. Starting in late 2021 and through 2023, ROA exhibits a strong upward trajectory, peaking dramatically at nearly 23% in the first quarter of 2023. This strong performance suggests an effective combination of profitability and asset use. However, after this peak, ROA declines steadily but remains positive, ending near 6.11% in late 2024. This decline may reflect either reduced profitability or increasing assets not matched by proportionate net income growth.

Overall, the data indicate that the company experienced a challenging phase through 2020 and early 2021 with negative profitability and reduced operational efficiency. From mid-2021 to early 2023, notable improvements occurred in profitability margins, asset utilization, and returns, evidencing a recovery and operational strengthening. Nevertheless, the latter part of the observation period reveals some softness in these metrics, suggesting potential pressures or a normalization after an exceptionally strong phase.


Four-Component Disaggregation of ROA

Valero Energy Corp., decomposition of ROA (quarterly data)

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Sep 30, 2024 = × × ×
Jun 30, 2024 = × × ×
Mar 31, 2024 = × × ×
Dec 31, 2023 = × × ×
Sep 30, 2023 = × × ×
Jun 30, 2023 = × × ×
Mar 31, 2023 = × × ×
Dec 31, 2022 = × × ×
Sep 30, 2022 = × × ×
Jun 30, 2022 = × × ×
Mar 31, 2022 = × × ×
Dec 31, 2021 = × × ×
Sep 30, 2021 = × × ×
Jun 30, 2021 = × × ×
Mar 31, 2021 = × × ×
Dec 31, 2020 = × × ×
Sep 30, 2020 = × × ×
Jun 30, 2020 = × × ×
Mar 31, 2020 = × × ×

Based on: 10-Q (reporting date: 2024-09-30), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31).


The analysis of the quarterly financial data reveals several notable trends in the company’s operational and profitability metrics over the observed periods.

Tax Burden
The tax burden ratio displayed a generally stable pattern across the periods with values oscillating slightly around 0.77 to 0.79 in recent years. Early data from 2020 showed a somewhat higher ratio, but the trend stabilized by 2022, indicating consistent tax impact on earnings over time.
Interest Burden
The interest burden ratio exhibited more variability initially, with a significant negative value in September 2020. However, from 2021 onward, the ratio demonstrated a marked improvement and stabilization, consistently hovering in the range of 0.89 to 0.97. This suggests improved management of interest expenses relative to operating income after the volatile early period.
EBIT Margin
The EBIT margin showed considerable fluctuations. Early quarters in 2020 reflected low or negative values, indicating weak operating profitability during that period. Starting from late 2021, a strong upward trend is observed with margins peaking above 10%, followed by a gradual decline in 2023 and further into 2024, although remaining positive. This pattern suggests a recovery in operating efficiency that peaked before moderating in the most recent quarters.
Asset Turnover
Asset turnover experienced a decline through 2020 and early 2021, reaching a low point around 1.19, indicating reduced sales generation relative to asset base. Subsequently, there was a strong recovery and increase through late 2021 and 2022, peaking near 2.9. More recent data shows a slight downward adjustment but generally maintained at a moderately high level around 2.2 to 2.3. This indicates improved asset utilization following initial declines, with some stabilization in activity efficiency.
Return on Assets (ROA)
The ROA mirrored the patterns seen in EBIT margin and asset turnover. Initial quarters were marked by near-zero or negative returns, reflecting operational and profitability challenges. From late 2021, ROA increased substantially, reaching a peak close to 22.75%, representing a strong return on the capital employed. After peaking, the ROA shows a steady decline but remains positive through 2024, which points to a potential normalization phase after an exceptional performance period.

Overall, the data indicates a recovery trajectory starting from mid-2020 through 2022, evidenced by improved interest burden management, rising EBIT margins, enhanced asset turnover, and significantly better returns on assets. The subsequent slight declines in profitability and efficiency metrics in 2023 and 2024 may reflect adjustment to market conditions or operational resets following a peak performance period. Stability in tax burden suggests consistent external fiscal impacts throughout the observation window.


Disaggregation of Net Profit Margin

Valero Energy Corp., decomposition of net profit margin ratio (quarterly data)

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Sep 30, 2024 = × ×
Jun 30, 2024 = × ×
Mar 31, 2024 = × ×
Dec 31, 2023 = × ×
Sep 30, 2023 = × ×
Jun 30, 2023 = × ×
Mar 31, 2023 = × ×
Dec 31, 2022 = × ×
Sep 30, 2022 = × ×
Jun 30, 2022 = × ×
Mar 31, 2022 = × ×
Dec 31, 2021 = × ×
Sep 30, 2021 = × ×
Jun 30, 2021 = × ×
Mar 31, 2021 = × ×
Dec 31, 2020 = × ×
Sep 30, 2020 = × ×
Jun 30, 2020 = × ×
Mar 31, 2020 = × ×

Based on: 10-Q (reporting date: 2024-09-30), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31).


The analysis of the quarterly financial data reveals distinct trends in the profitability and burden ratios over the observed periods.

Tax Burden Ratio
The tax burden ratio remained relatively stable from 2020 through 2024, with values consistently ranging between 0.76 and 0.92. Early figures in 2020 show a higher tax burden at 0.92 and 0.83, followed by a period of missing data. From late 2021 onward, the ratio stabilizes around 0.76 to 0.79, indicating consistent tax impact on earnings across recent quarters.
Interest Burden Ratio
The interest burden exhibited notable volatility initially, with a negative value of -1.21 in the third quarter of 2020, implying significant negative operating income relative to EBIT during that period. Subsequent data show an improving trend, progressing from 0.5 and 0.72 in early 2020 to consistently high ratios near or above 0.9 in 2022 through mid-2024. This improvement suggests reduced interest expenses or improved operating income availability to cover interest, enhancing financial stability.
EBIT Margin (%)
The EBIT margin experienced considerable fluctuations in the early stages, with negative margins in late 2020 and early 2021, reflecting operational challenges during this period. However, from March 2022 onward, a strong positive uptrend is evident, peaking at 10.51% in the first quarter of 2023. Following this peak, margins gradually declined to 3.95% by the third quarter of 2024, although they remained positive, signaling continued profitability with some easing of operational efficiency or market conditions.
Net Profit Margin (%)
The net profit margin mirrors the EBIT margin trends, showing losses through most of 2020 and early 2021, with negative margins as low as -2.19% in the fourth quarter of 2020. Starting in early 2022, net margins improved significantly, reaching a high of 7.86% in the first quarter of 2023. Post peak, margins trended downward but stayed above 2.7% by late 2024, indicating sustained but reduced profitability at the net income level.

Overall, the data reflect a recovery and growth phase commencing in early 2022, after a challenging period in 2020 and early 2021 marked by negative profitability and high interest burden volatility. Subsequent quarters demonstrate improved operational efficiency and profitability, alongside consistent tax impacts and reduced interest-related pressures. The slight decline in margins after early 2023 suggests caution regarding future profitability trends.