Stock Analysis on Net

Walt Disney Co. (NYSE:DIS)

$24.99

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

Walt Disney Co., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = ROA × Financial Leverage
Mar 28, 2026 = ×
Dec 27, 2025 = ×
Sep 27, 2025 = ×
Jun 28, 2025 = ×
Mar 29, 2025 = ×
Dec 28, 2024 = ×
Sep 28, 2024 = ×
Jun 29, 2024 = ×
Mar 30, 2024 = ×
Dec 30, 2023 = ×
Sep 30, 2023 = ×
Jul 1, 2023 = ×
Apr 1, 2023 = ×
Dec 31, 2022 = ×
Oct 1, 2022 = ×
Jul 2, 2022 = ×
Apr 2, 2022 = ×
Jan 1, 2022 = ×
Oct 2, 2021 = ×
Jul 3, 2021 = ×
Apr 3, 2021 = ×
Jan 2, 2021 = ×

Based on: 10-Q (reporting date: 2026-03-28), 10-Q (reporting date: 2025-12-27), 10-K (reporting date: 2025-09-27), 10-Q (reporting date: 2025-06-28), 10-Q (reporting date: 2025-03-29), 10-Q (reporting date: 2024-12-28), 10-K (reporting date: 2024-09-28), 10-Q (reporting date: 2024-06-29), 10-Q (reporting date: 2024-03-30), 10-Q (reporting date: 2023-12-30), 10-K (reporting date: 2023-09-30), 10-Q (reporting date: 2023-07-01), 10-Q (reporting date: 2023-04-01), 10-Q (reporting date: 2022-12-31), 10-K (reporting date: 2022-10-01), 10-Q (reporting date: 2022-07-02), 10-Q (reporting date: 2022-04-02), 10-Q (reporting date: 2022-01-01), 10-K (reporting date: 2021-10-02), 10-Q (reporting date: 2021-07-03), 10-Q (reporting date: 2021-04-03), 10-Q (reporting date: 2021-01-02).


The Return on Equity (ROE) exhibits a comprehensive recovery and expansion phase over the analyzed period, transitioning from negative values in early 2021 to a peak of 11.29% by mid-2025. This trajectory indicates a significant restoration of shareholder value, driven by fundamental improvements in asset productivity rather than increased financial risk.

Return on Assets (ROA) Analysis
ROA began in negative territory at -2.45% in January 2021, returning to positive territory by July 2021. A period of stability and modest growth followed through 2022, reaching 1.64% by year-end. Following a dip to 0.87% in March 2024, a period of rapid acceleration occurred, with ROA climbing to a peak of 6.28% in June 2025 before moderating to 5.47% by March 2026. This trend reflects a substantial increase in the efficiency of asset utilization and net profitability.
Financial Leverage Trends
A consistent and sustained decline in financial leverage is observed throughout the entire timeframe. The leverage ratio decreased from a high of 2.40 in January 2021 to 2.10 by December 2022, eventually stabilizing between 1.80 and 1.89 from 2024 through early 2026. This downward trend signifies a strategic deleveraging of the balance sheet and a reduction in the use of debt to amplify returns.
Synthesis of ROE Drivers
The two-component disaggregation reveals that the growth in ROE was decoupled from financial leverage. Typically, a decrease in leverage reduces ROE; however, the substantial increase in ROA more than offset the impact of deleveraging. The expansion of ROE from -5.89% in early 2021 to over 10% in 2025 was driven entirely by operational performance and asset efficiency. This suggests a healthier quality of earnings, as the company achieved higher returns for shareholders while simultaneously reducing its financial risk profile.

Three-Component Disaggregation of ROE

Walt Disney Co., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Mar 28, 2026 = × ×
Dec 27, 2025 = × ×
Sep 27, 2025 = × ×
Jun 28, 2025 = × ×
Mar 29, 2025 = × ×
Dec 28, 2024 = × ×
Sep 28, 2024 = × ×
Jun 29, 2024 = × ×
Mar 30, 2024 = × ×
Dec 30, 2023 = × ×
Sep 30, 2023 = × ×
Jul 1, 2023 = × ×
Apr 1, 2023 = × ×
Dec 31, 2022 = × ×
Oct 1, 2022 = × ×
Jul 2, 2022 = × ×
Apr 2, 2022 = × ×
Jan 1, 2022 = × ×
Oct 2, 2021 = × ×
Jul 3, 2021 = × ×
Apr 3, 2021 = × ×
Jan 2, 2021 = × ×

Based on: 10-Q (reporting date: 2026-03-28), 10-Q (reporting date: 2025-12-27), 10-K (reporting date: 2025-09-27), 10-Q (reporting date: 2025-06-28), 10-Q (reporting date: 2025-03-29), 10-Q (reporting date: 2024-12-28), 10-K (reporting date: 2024-09-28), 10-Q (reporting date: 2024-06-29), 10-Q (reporting date: 2024-03-30), 10-Q (reporting date: 2023-12-30), 10-K (reporting date: 2023-09-30), 10-Q (reporting date: 2023-07-01), 10-Q (reporting date: 2023-04-01), 10-Q (reporting date: 2022-12-31), 10-K (reporting date: 2022-10-01), 10-Q (reporting date: 2022-07-02), 10-Q (reporting date: 2022-04-02), 10-Q (reporting date: 2022-01-01), 10-K (reporting date: 2021-10-02), 10-Q (reporting date: 2021-07-03), 10-Q (reporting date: 2021-04-03), 10-Q (reporting date: 2021-01-02).


The Return on Equity (ROE) exhibits a significant recovery and expansionary trend over the analyzed period, transitioning from negative values in early 2021 to a peak of 11.29% in late 2025. The overall trajectory is characterized by an initial recovery phase, a period of moderate stability, and a sharp acceleration in performance beginning in early 2024.

Net Profit Margin
A profound improvement in profitability is observed, with margins rising from a low of -8.15% in January 2021 to a peak of 13.14% in September 2025. Following a return to positive territory in July 2021, the margin remained relatively stable between 2% and 5% for several years. A distinct inflection point occurred in March 2024, where margins began a rapid ascent, ultimately stabilizing above 11% by 2026, indicating a substantial increase in operational efficiency or revenue quality.
Asset Turnover
Asset utilization shows a consistent and steady upward trend. The ratio increased from 0.30 in January 2021 to a plateau of approximately 0.47 to 0.48 starting in mid-2024. This gradual improvement suggests a systematic increase in the company's ability to generate revenue from its asset base over the five-year period.
Financial Leverage
A strategic deleveraging trend is evident, as the financial leverage ratio declined steadily from 2.40 in January 2021 to a low of 1.80 in mid-2025. While a slight uptick to 1.89 is noted by March 2026, the general trend indicates a reduction in the reliance on debt to finance assets, which typically acts as a drag on ROE if not offset by improvements in margins or turnover.
Return on Equity Synthesis
The expansion of ROE is primarily driven by the aggressive growth in Net Profit Margin and supported by incremental gains in Asset Turnover. These two components were sufficiently strong to overcome the downward pressure exerted by the decreasing Financial Leverage. The transition from a negative ROE to a double-digit positive ROE underscores a fundamental shift from loss-recovery to high-efficiency profitability.

Two-Component Disaggregation of ROA

Walt Disney Co., decomposition of ROA (quarterly data)

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Mar 28, 2026 = ×
Dec 27, 2025 = ×
Sep 27, 2025 = ×
Jun 28, 2025 = ×
Mar 29, 2025 = ×
Dec 28, 2024 = ×
Sep 28, 2024 = ×
Jun 29, 2024 = ×
Mar 30, 2024 = ×
Dec 30, 2023 = ×
Sep 30, 2023 = ×
Jul 1, 2023 = ×
Apr 1, 2023 = ×
Dec 31, 2022 = ×
Oct 1, 2022 = ×
Jul 2, 2022 = ×
Apr 2, 2022 = ×
Jan 1, 2022 = ×
Oct 2, 2021 = ×
Jul 3, 2021 = ×
Apr 3, 2021 = ×
Jan 2, 2021 = ×

Based on: 10-Q (reporting date: 2026-03-28), 10-Q (reporting date: 2025-12-27), 10-K (reporting date: 2025-09-27), 10-Q (reporting date: 2025-06-28), 10-Q (reporting date: 2025-03-29), 10-Q (reporting date: 2024-12-28), 10-K (reporting date: 2024-09-28), 10-Q (reporting date: 2024-06-29), 10-Q (reporting date: 2024-03-30), 10-Q (reporting date: 2023-12-30), 10-K (reporting date: 2023-09-30), 10-Q (reporting date: 2023-07-01), 10-Q (reporting date: 2023-04-01), 10-Q (reporting date: 2022-12-31), 10-K (reporting date: 2022-10-01), 10-Q (reporting date: 2022-07-02), 10-Q (reporting date: 2022-04-02), 10-Q (reporting date: 2022-01-01), 10-K (reporting date: 2021-10-02), 10-Q (reporting date: 2021-07-03), 10-Q (reporting date: 2021-04-03), 10-Q (reporting date: 2021-01-02).


A comprehensive recovery and expansion phase is evident in the Return on Assets (ROA) from early 2021 through early 2026. The overall trend reflects a transition from negative returns during the first half of 2021 to a period of modest stability, culminating in a significant acceleration of asset productivity starting in early 2024.

Net Profit Margin
A sharp V-shaped recovery is observed in profitability. Margins moved from a low of -8.15% in January 2021 to a positive trajectory by July 2021. Following a period of relative stagnation between 2022 and 2023, where margins fluctuated between 2.56% and 4.74%, a steep upward trend began in early 2024. This culminated in a peak of 13.14% in September 2025, before a slight moderation to 11.54% by March 2026.
Asset Turnover
Asset utilization demonstrated a consistent and linear improvement over the observed period. The turnover ratio increased steadily from 0.30 in January 2021 to a plateau of 0.48 reached between March and September 2025. This indicates a sustained increase in operational efficiency and a greater capacity to generate revenue from the asset base, independent of pricing or cost fluctuations.
Return on Assets (ROA) Synthesis
The expansion of ROA was driven by the synergistic effect of both components, although the Net Profit Margin acted as the primary catalyst for volatility and growth. While the steady climb in asset turnover provided a baseline for improvement, the surge in ROA from 0.87% in December 2023 to a peak of 6.28% in September 2025 was predominantly fueled by the rapid expansion of profit margins. The final period shows a slight decline in ROA to 5.47% in March 2026, corresponding with the softening of the net profit margin despite stable asset turnover.