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: 2015-12-26), 10-K (reporting date: 2014-12-27), 10-K (reporting date: 2013-12-28), 10-K (reporting date: 2012-12-29), 10-K (reporting date: 2011-12-31).
The Return on Equity (ROE) exhibited significant volatility between 2011 and 2015, characterized by a marked contraction in 2013 followed by an exponential increase in 2015. A two-component DuPont analysis reveals that while Return on Assets (ROA) remained relatively stable, the primary driver of the equity return fluctuations was the aggressive adjustment of financial leverage.
- Return on Assets (ROA)
- ROA demonstrated moderate fluctuations, peaking at 17.72% in 2012 before declining to a low of 12.55% in 2013. A period of stability followed in 2014, with a subsequent recovery to 16.01% in 2015. These movements indicate that the core operational profitability relative to the asset base remained consistent, though it experienced a temporary dip mid-period.
- Financial Leverage
- Financial leverage followed a U-shaped trajectory initially, decreasing from 4.85 in 2011 to 4.01 in 2013. However, a sharp upward trend emerged thereafter, with the ratio climbing to 5.39 in 2014 and surging to 8.86 by 2015. This indicates a substantial increase in the use of debt or a reduction in equity relative to total assets toward the end of the analyzed period.
- Return on Equity (ROE)
- The ROE profile was heavily influenced by the interplay between operational efficiency and leverage. The decline to 50.37% in 2013 resulted from a simultaneous decrease in both ROA and financial leverage. Conversely, the dramatic ascent to 141.93% in 2015 was primarily catalyzed by the surge in financial leverage, which amplified the recovering ROA, leading to a disproportionate increase in returns for shareholders.
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: 2015-12-26), 10-K (reporting date: 2014-12-27), 10-K (reporting date: 2013-12-28), 10-K (reporting date: 2012-12-29), 10-K (reporting date: 2011-12-31).
The Return on Equity (ROE) exhibited significant volatility between 2011 and 2015, characterized by a substantial peak of 141.93% in the final year. While ROE remained high throughout the period, a notable contraction occurred in 2013, dropping to 50.37% before escalating rapidly in the subsequent two years.
- Net Profit Margin
- Profitability experienced fluctuation, peaking at 11.71% in 2012 before declining to a low of 7.91% in 2014. A recovery to 9.87% in 2015 indicates a stabilization of operational efficiency, although the margin remained below the 2012 peak.
- Asset Turnover
- A consistent upward trend is observed in asset utilization, rising from 1.43 in 2011 to 1.62 in 2015. This steady improvement suggests an increasing ability to generate revenue from the asset base throughout the analyzed period.
- Financial Leverage
- The capital structure shifted significantly over the period. Following a moderate decline from 4.85 in 2011 to 4.01 in 2013, leverage increased sharply, reaching 8.86 by 2015. This indicates a substantial increase in the reliance on debt or a reduction in equity relative to total assets.
- Integrated ROE Analysis
- The exponential increase in ROE in 2015 is primarily attributable to the surge in financial leverage rather than operational gains. While the asset turnover and net profit margin showed improvement, the magnitude of the ROE expansion aligns most closely with the aggressive increase in the financial leverage ratio.
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: 2015-12-26), 10-K (reporting date: 2014-12-27), 10-K (reporting date: 2013-12-28), 10-K (reporting date: 2012-12-29), 10-K (reporting date: 2011-12-31).
Return on Equity (ROE) exhibited significant volatility between 2011 and 2014, followed by an exponential increase to 141.93% in 2015. This trajectory suggests a fundamental shift in the components driving shareholder returns, moving from operational drivers to financial structure drivers.
- Operational Efficiency
- Asset turnover demonstrated a consistent upward trend, improving from 1.43 in 2011 to 1.62 in 2015, indicating enhanced efficiency in generating revenue from assets. In contrast, the EBIT margin experienced fluctuations, peaking at 16.89% in 2012 and reaching a trough of 12.12% in 2014, before recovering to 14.78% in 2015.
- Financial Leverage
- Financial leverage emerged as the primary catalyst for the surge in ROE. After a period of moderate decline from 4.85 in 2011 to 4.01 in 2013, the leverage ratio accelerated sharply, reaching 5.39 in 2014 and peaking at 8.86 in 2015. This substantial increase in leverage magnified the impact of operating returns on equity.
- Tax and Interest Burdens
- The interest burden remained relatively stable throughout the period, fluctuating between a low of 0.85 in 2013 and a high of 0.93 in 2012, suggesting that interest expenses were managed consistently relative to EBIT. The tax burden followed a U-shaped pattern, declining from 0.80 in 2011 to 0.69 in 2013 before stabilizing at 0.73 by 2015.
The analysis indicates that the dramatic expansion of ROE in the final year of the period was not driven by improvements in profit margins or tax efficiencies, as those metrics remained within their historical ranges. Rather, the increase was predominantly the result of a significant escalation in financial leverage, reflecting a shift toward a more aggressive capital structure.
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: 2015-12-26), 10-K (reporting date: 2014-12-27), 10-K (reporting date: 2013-12-28), 10-K (reporting date: 2012-12-29), 10-K (reporting date: 2011-12-31).
The Return on Assets (ROA) exhibited notable volatility between 2011 and 2015, peaking at 17.72% in 2012 before experiencing a contraction and a subsequent recovery to 16.01% by the end of 2015. This performance trajectory was the result of divergent trends between profitability margins and asset utilization efficiency.
- Net Profit Margin
- Profitability demonstrated significant fluctuations throughout the period. After an initial increase from 10.45% in 2011 to a peak of 11.71% in 2012, a downward trend emerged, with margins falling to 8.34% in 2013 and reaching a low of 7.91% in 2014. A recovery was observed in 2015, with the margin rising to 9.87%.
- Asset Turnover
- A consistent upward trend in asset efficiency is observed. The asset turnover ratio improved from 1.43 in 2011 to 1.62 in 2015. Aside from a negligible stagnation between 2012 and 2013, the steady increase indicates a growing capacity to generate revenue relative to the asset base.
- Analysis of ROA Drivers
- The disaggregation of ROA reveals that the primary driver of overall asset returns was the net profit margin rather than asset turnover. The decline in ROA observed in 2013 and 2014 was directly attributable to the contraction in profit margins, which offset the gains made in asset turnover. Conversely, the recovery in 2015 was fueled by a simultaneous improvement in both profit margins and asset efficiency, suggesting a more balanced contribution to the overall return on assets.
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: 2015-12-26), 10-K (reporting date: 2014-12-27), 10-K (reporting date: 2013-12-28), 10-K (reporting date: 2012-12-29), 10-K (reporting date: 2011-12-31).
Return on Assets (ROA) exhibited significant volatility between 2011 and 2015, characterized by an initial peak in 2012 at 17.72%, followed by a contraction to 12.55% in 2013. The metric remained relatively stagnant in 2014 before recovering to 16.01% by the end of 2015. This fluctuation in overall profitability is the result of shifting dynamics across operating efficiency, asset utilization, and financial burdens.
- EBIT Margin
- Operating profitability showed a cyclical pattern. A peak of 16.89% in 2012 was followed by a steady decline, reaching a low of 12.12% in 2014. The subsequent recovery to 14.78% in 2015 suggests a successful restoration of operating margins, which served as a primary driver for the rebound in ROA.
- Asset Turnover
- A consistent upward trend is observed in asset utilization. The ratio increased steadily from 1.43 in 2011 to 1.62 in 2015. This indicates a continuous improvement in the company's ability to generate revenue from its asset base, providing a stabilizing effect on ROA even during periods of declining operating margins.
- Tax Burden
- The tax burden ratio declined from 0.80 in 2011 to a low of 0.69 in 2013, implying an increase in the effective tax rate during that period. A modest recovery occurred in 2014 and 2015, with the ratio reaching 0.73, suggesting a slight reduction in the impact of taxes on net income relative to pre-tax earnings.
- Interest Burden
- The interest burden remained relatively stable, fluctuating between 0.85 and 0.93. A notable dip occurred in 2013 (0.85), indicating a higher relative interest expense during that fiscal year, which contributed to the compression of the ROA alongside the declining EBIT margin.
The overall analysis indicates that while asset efficiency improved linearly, the volatility in ROA was primarily dictated by operating margins and the combined pressure of tax and interest obligations. The recovery in 2015 was fundamentally supported by the simultaneous improvement in EBIT margin and the continued growth in 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?
Disaggregation of Net Profit Margin
Based on: 10-K (reporting date: 2015-12-26), 10-K (reporting date: 2014-12-27), 10-K (reporting date: 2013-12-28), 10-K (reporting date: 2012-12-29), 10-K (reporting date: 2011-12-31).
The net profit margin exhibited significant volatility between 2011 and 2015, characterized by an initial increase, a subsequent multi-year decline, and a recovery in the final period. The margin peaked at 11.71% in 2012 before reaching a low of 7.91% in 2014, eventually rebounding to 9.87% by 2015.
- EBIT Margin
- Operational profitability showed a fluctuating trend, starting at 14.47% in 2011 and reaching a peak of 16.89% in 2012. A notable contraction followed, with the margin declining for two consecutive years to 12.12% in 2014. This compression was a primary driver of the overall decline in net profit. However, a recovery to 14.78% in 2015 suggests a return to previous levels of operational efficiency.
- Interest Burden
- The interest burden remained relatively stable throughout the five-year period, maintaining a range between 0.85 and 0.93. A temporary decline to 0.85 in 2013 indicates a brief increase in interest expenses relative to operating income, but the ratio returned to 0.92 by 2015, suggesting that debt service costs did not significantly impair long-term profitability.
- Tax Burden
- The tax burden ratio experienced a downward trend from 0.80 in 2011 to a low of 0.69 in 2013, implying an increase in the effective tax rate during those years. A slight upward correction occurred thereafter, with the ratio rising to 0.73 by 2015, which contributed positively to the recovery of the net profit margin.
The disaggregation of the net profit margin indicates that the volatility in bottom-line performance was primarily driven by shifts in the EBIT margin and the tax burden. While interest obligations remained a consistent and minimal drag, the convergence of operating margin compression and a higher effective tax rate resulted in the profitability trough observed in 2014.
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?