Stock Analysis on Net
Stock Analysis on Net

Kraft Foods Group Inc. (NASDAQ:KRFT)

This company has been moved to the archive! The financial data has not been updated since April 28, 2015.

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

Microsoft Excel

Decomposing ROE involves expressing net income divided by shareholders’ equity as the product of component ratios.

Two-Component Disaggregation of ROE

Kraft Foods Group Inc., decomposition of ROE

Microsoft Excel
ROE = ROA × Financial Leverage
Dec 27, 2014 23.89% = 4.55% × 5.26
Dec 28, 2013 52.34% = 11.73% × 4.46
Dec 29, 2012 45.97% = 7.04% × 6.53

Based on: 10-K (reporting date: 2014-12-27), 10-K (reporting date: 2013-12-28), 10-K (reporting date: 2012-12-29).

The primary reason for the decrease in return on equity ratio (ROE) over 2014 year is the decrease in profitability measured by return on assets ratio (ROA).

Three-Component Disaggregation of ROE

Kraft Foods Group Inc., decomposition of ROE

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Dec 27, 2014 23.89% = 5.73% × 0.79 × 5.26
Dec 28, 2013 52.34% = 14.90% × 0.79 × 4.46
Dec 29, 2012 45.97% = 8.95% × 0.79 × 6.53

Based on: 10-K (reporting date: 2014-12-27), 10-K (reporting date: 2013-12-28), 10-K (reporting date: 2012-12-29).

The primary reason for the decrease in return on equity ratio (ROE) over 2014 year is the decrease in profitability measured by net profit margin ratio.

Five-Component Disaggregation of ROE

Kraft Foods Group Inc., decomposition of ROE

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Dec 27, 2014 23.89% = 0.74 × 0.74 × 10.38% × 0.79 × 5.26
Dec 28, 2013 52.34% = 0.66 × 0.89 × 25.20% × 0.79 × 4.46
Dec 29, 2012 45.97% = 0.67 × 0.90 × 14.78% × 0.79 × 6.53

Based on: 10-K (reporting date: 2014-12-27), 10-K (reporting date: 2013-12-28), 10-K (reporting date: 2012-12-29).

The primary reason for the decrease in return on equity ratio (ROE) over 2014 year is the decrease in operating profitability measured by EBIT margin ratio.

Two-Component Disaggregation of ROA

Kraft Foods Group Inc., decomposition of ROA

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Dec 27, 2014 4.55% = 5.73% × 0.79
Dec 28, 2013 11.73% = 14.90% × 0.79
Dec 29, 2012 7.04% = 8.95% × 0.79

Based on: 10-K (reporting date: 2014-12-27), 10-K (reporting date: 2013-12-28), 10-K (reporting date: 2012-12-29).

The primary reason for the decrease in return on assets ratio (ROA) over 2014 year is the decrease in profitability measured by net profit margin ratio.

Four-Component Disaggregation of ROA

Kraft Foods Group Inc., decomposition of ROA

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Dec 27, 2014 4.55% = 0.74 × 0.74 × 10.38% × 0.79
Dec 28, 2013 11.73% = 0.66 × 0.89 × 25.20% × 0.79
Dec 29, 2012 7.04% = 0.67 × 0.90 × 14.78% × 0.79

Based on: 10-K (reporting date: 2014-12-27), 10-K (reporting date: 2013-12-28), 10-K (reporting date: 2012-12-29).

The primary reason for the decrease in return on assets ratio (ROA) over 2014 year is the decrease in operating profitability measured by EBIT margin ratio.

Disaggregation of Net Profit Margin

Kraft Foods Group Inc., decomposition of net profit margin ratio

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Dec 27, 2014 5.73% = 0.74 × 0.74 × 10.38%
Dec 28, 2013 14.90% = 0.66 × 0.89 × 25.20%
Dec 29, 2012 8.95% = 0.67 × 0.90 × 14.78%

Based on: 10-K (reporting date: 2014-12-27), 10-K (reporting date: 2013-12-28), 10-K (reporting date: 2012-12-29).

The primary reason for the decrease in net profit margin ratio over 2014 year is the decrease in operating profitability measured by EBIT margin ratio.