Stock Analysis on Net

Monster Beverage Corp. (NASDAQ:MNST)

This company has been moved to the archive! The financial data has not been updated since May 7, 2024.

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

Microsoft Excel

Two-Component Disaggregation of ROE

Monster Beverage Corp., decomposition of ROE

Microsoft Excel
ROE = ROA × Financial Leverage
Dec 31, 2023 19.82% = 16.84% × 1.18
Dec 31, 2022 16.96% = 14.37% × 1.18
Dec 31, 2021 20.98% = 17.65% × 1.19
Dec 31, 2020 27.31% = 22.73% × 1.20
Dec 31, 2019 26.56% = 21.51% × 1.23

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 demonstrates a downward trend from 21.51% in 2019 to a low of 14.37% in 2022, indicating a gradual decline in the company's efficiency in utilizing its assets to generate profit. However, in 2023, there is a notable recovery to 16.84%, suggesting an improvement in asset utilization compared to the previous year.
Financial Leverage
Financial leverage remains relatively stable over the observed period, starting at a ratio of 1.23 in 2019 and slightly decreasing to 1.18 by 2023. This indicates a consistent level of debt usage relative to equity without significant fluctuations, implying stable financial structure and risk profile.
Return on Equity (ROE)
Return on Equity follows a trend similar to ROA, with a peak at 27.31% in 2020, followed by a decline to 16.96% in 2022. The subsequent increase to 19.82% in 2023 points to a partial rebound in profitability for shareholders, reflecting improved effectiveness in generating returns on their equity investments.

Three-Component Disaggregation of ROE

Monster Beverage Corp., decomposition of ROE

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Dec 31, 2023 19.82% = 22.84% × 0.74 × 1.18
Dec 31, 2022 16.96% = 18.88% × 0.76 × 1.18
Dec 31, 2021 20.98% = 24.86% × 0.71 × 1.19
Dec 31, 2020 27.31% = 30.65% × 0.74 × 1.20
Dec 31, 2019 26.56% = 26.37% × 0.82 × 1.23

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 a fluctuating trend over the analyzed period. It increased from 26.37% in 2019 to a peak of 30.65% in 2020. Following this peak, there was a notable decline to 24.86% in 2021 and further to 18.88% in 2022. However, in 2023, the margin improved to 22.84%, indicating a partial recovery but remaining below the earlier peak levels.
Asset Turnover
The asset turnover ratio showed a general decline during the period. Starting at 0.82 in 2019, it decreased to 0.74 in 2020 and underwent a gradual decline to 0.71 in 2021. Afterward, it slightly increased to 0.76 in 2022, before decreasing again to 0.74 in 2023. Overall, the figures suggest a slight reduction in the efficiency of asset utilization over the years, with some minor fluctuations.
Financial Leverage
Financial leverage remained relatively stable throughout the period, decreasing marginally from 1.23 in 2019 to 1.18 by 2023. This slight decrease indicates consistent use of debt relative to equity, with no significant changes in the company’s capital structure.
Return on Equity (ROE)
The return on equity trend mirrored that of the net profit margin, highlighting a decrease in shareholder returns over the analyzed years. ROE rose slightly from 26.56% in 2019 to 27.31% in 2020. Subsequently, it declined significantly to 20.98% in 2021 and further down to 16.96% in 2022. A rebound to 19.82% occurred in 2023, yet ROE stayed below the earlier peak, reflecting reduced profitability despite relatively stable financial leverage.

Five-Component Disaggregation of ROE

Monster Beverage Corp., decomposition of ROE

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Dec 31, 2023 19.82% = 0.79 × 1.00 × 28.97% × 0.74 × 1.18
Dec 31, 2022 16.96% = 0.76 × 1.00 × 24.91% × 0.76 × 1.18
Dec 31, 2021 20.98% = 0.76 × 1.00 × 32.51% × 0.71 × 1.19
Dec 31, 2020 27.31% = 0.87 × 1.00 × 35.36% × 0.74 × 1.20
Dec 31, 2019 26.56% = 0.78 × 1.00 × 33.71% × 0.82 × 1.23

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 indicates several noteworthy trends over the analyzed periods. The Tax Burden ratio experienced fluctuations, initially increasing from 0.78 in 2019 to a peak of 0.87 in 2020, followed by a decline to 0.76 in both 2021 and 2022, and then a slight rise to 0.79 in 2023. This suggests some variability in the effective tax rates impacting profitability.

The Interest Burden remained stable at 1.00 throughout the entire period, indicating that interest expenses have not affected earnings before taxes and suggesting a lack of financial cost pressure from debt.

The EBIT Margin displayed a downward trend after 2020. It increased from 33.71% in 2019 to 35.36% in 2020, then declined to 32.51% in 2021, followed by a significant drop to 24.91% in 2022. In 2023, there was a modest recovery to 28.97%. This pattern points to a decreasing operational profitability after 2020 with some improvement in the most recent year.

Asset Turnover ratios decreased from 0.82 in 2019 to 0.74 in 2020, with a further slight decline to 0.71 in 2021. It rebounded marginally to 0.76 in 2022 but then reduced again to 0.74 in 2023. These fluctuations indicate variable efficiency in utilizing assets to generate sales, with a relatively stable but lower efficiency in the latter years compared to the starting point.

Financial Leverage consistently decreased over the period, from 1.23 in 2019 down to 1.18 by 2022 and remaining at this level in 2023. This gradual reduction suggests a slight deleveraging trend, reflecting a more conservative approach to financing or lower reliance on debt relative to equity.

Return on Equity demonstrates a clear downward trajectory, dropping from a high of 27.31% in 2020 to 20.98% in 2021, then declining further to 16.96% in 2022 before increasing to 19.82% in 2023. Despite this partial recovery, overall profitability for equity holders has been under pressure, influenced by the combined effects of declining EBIT margins and asset turnover.

Tax Burden
Fluctuated with a peak in 2020 and slight rebound in 2023, indicating variability in tax impacts on earnings.
Interest Burden
Remained constant at 1.0, suggesting absence of interest expense effects on profitability.
EBIT Margin
Strong performance in 2019-2020 followed by a notable decline and partial recovery, reflecting operational profitability challenges.
Asset Turnover
Declined after 2019 with minor fluctuations, showing reduced asset efficiency across the years.
Financial Leverage
Gradually decreased, indicating reduced use of debt financing.
Return on Equity
Declined significantly after 2020 with a slight upturn in the latest year, highlighting reduced equity returns.

Two-Component Disaggregation of ROA

Monster Beverage Corp., decomposition of ROA

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Dec 31, 2023 16.84% = 22.84% × 0.74
Dec 31, 2022 14.37% = 18.88% × 0.76
Dec 31, 2021 17.65% = 24.86% × 0.71
Dec 31, 2020 22.73% = 30.65% × 0.74
Dec 31, 2019 21.51% = 26.37% × 0.82

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 exhibits a fluctuating trend over the observed five-year period. Beginning at 26.37% in 2019, it increased to a peak of 30.65% in 2020, indicating enhanced profitability efficiency during that year. However, a subsequent decline occurred in 2021 and 2022, reaching a low of 18.88%. In 2023, there is a partial recovery with the margin increasing to 22.84%, suggesting improved profit generation relative to revenue compared to the previous year, though still below the initial years.
Asset Turnover
The asset turnover ratio shows a gradual decrease followed by slight variability. Starting from 0.82 in 2019, it declined to 0.74 in 2020 and further decreased to 0.71 in 2021. In 2022, the ratio increased modestly to 0.76 before settling back at 0.74 in 2023. This pattern indicates a generally stable but slightly declining efficiency in using assets to generate sales, with no significant improvement or deterioration in asset utilization over these years.
Return on Assets (ROA)
Return on assets follows a pattern similar to net profit margin, with an initial rise followed by a downward trend and subsequent minor recovery. It increased from 21.51% in 2019 to 22.73% in 2020, then declined over the next two years to 14.37% in 2022, reflecting reduced profitability relative to total assets. In 2023, ROA rose to 16.84%, indicating a partial rebound in asset profitability, although it remains below the earlier high points.

Four-Component Disaggregation of ROA

Monster Beverage Corp., decomposition of ROA

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Dec 31, 2023 16.84% = 0.79 × 1.00 × 28.97% × 0.74
Dec 31, 2022 14.37% = 0.76 × 1.00 × 24.91% × 0.76
Dec 31, 2021 17.65% = 0.76 × 1.00 × 32.51% × 0.71
Dec 31, 2020 22.73% = 0.87 × 1.00 × 35.36% × 0.74
Dec 31, 2019 21.51% = 0.78 × 1.00 × 33.71% × 0.82

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 shows variability over the five-year period, initially increasing from 0.78 in 2019 to a peak of 0.87 in 2020, followed by a decrease to 0.76 in 2021 and 2022, and a slight rise to 0.79 in 2023. This indicates fluctuating tax efficiency, with the ratio remaining below 1, suggesting the company is consistently subject to tax expenses impacting net income.
Interest Burden
The interest burden ratio remains constant at 1 throughout the entire period, indicating that interest expenses have not adversely affected earnings before taxes. This suggests no significant interest expense or financial leverage effects on profitability during these years.
EBIT Margin
The EBIT margin shows a downward trend from 33.71% in 2019 to a low of 24.91% in 2022, followed by a partial recovery to 28.97% in 2023. This decline suggests a reduction in operational profitability or increased operating costs over the early years, with some improvement noted in the final year analyzed.
Asset Turnover
Asset turnover exhibits a decreasing trend from 0.82 in 2019 to 0.71 in 2021, suggesting declining efficiency in using assets to generate sales. It recovers slightly to 0.76 in 2022 but falls again to 0.74 in 2023, indicating some volatility in asset utilization with an overall downward tendency.
Return on Assets (ROA)
ROA declines significantly from 21.51% in 2019 to 14.37% in 2022, showing a marked reduction in overall profitability relative to assets. There is a modest rebound in 2023 to 16.84%, yet the ROA remains below the initial levels, reflecting challenges in maintaining asset profitability during the period.

Disaggregation of Net Profit Margin

Monster Beverage Corp., decomposition of net profit margin ratio

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Dec 31, 2023 22.84% = 0.79 × 1.00 × 28.97%
Dec 31, 2022 18.88% = 0.76 × 1.00 × 24.91%
Dec 31, 2021 24.86% = 0.76 × 1.00 × 32.51%
Dec 31, 2020 30.65% = 0.87 × 1.00 × 35.36%
Dec 31, 2019 26.37% = 0.78 × 1.00 × 33.71%

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 ratios analyzed over the five-year period reveal several notable trends and fluctuations in profitability and cost management.

Tax Burden
The tax burden ratio demonstrates variability across the years, initially increasing from 0.78 in 2019 to a peak of 0.87 in 2020. Subsequently, it declined to 0.76 in both 2021 and 2022 before a slight uptick to 0.79 in 2023. This pattern suggests some fluctuations in the effective tax rate impacting the company's net income after taxes.
Interest Burden
The interest burden ratio remains consistent at 1.00 throughout all reported years, indicating that interest expenses have not impacted earnings before tax. This consistency implies minimal or no interest expense burden on operating income over the period.
EBIT Margin
The EBIT margin shows a downward trend after peaking at 35.36% in 2020. It decreased to 32.51% in 2021, followed by a more pronounced drop to 24.91% in 2022, before recovering moderately to 28.97% in 2023. These movements suggest increasing operating costs or pressures on earnings before interest and taxes, with partial recovery in the latest year.
Net Profit Margin
The net profit margin also experienced a decline, peaking at 30.65% in 2020 before decreasing significantly to 18.88% in 2022, recovering somewhat to 22.84% in 2023. The trend in net profit margin mirrors that of EBIT margin but with more pronounced fluctuations, reflecting changes in both tax burden and operating profitability.

Overall, the company exhibited strong profitability in 2020, followed by a period of margin compression in subsequent years. The stability in interest burden indicates no additional financing costs affecting earnings, placing more emphasis on operational performance and tax management to explain profitability variations.