Stock Analysis on Net
Stock Analysis on Net

Super Micro Computer Inc. (NASDAQ:SMCI)

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

Super Micro Computer Inc., decomposition of ROE

Microsoft Excel
ROE = ROA × Financial Leverage
Jun 30, 2023 32.45% = 17.42% × 1.86
Jun 30, 2022 20.00% = 8.90% × 2.25
Jun 30, 2021 10.20% = 4.99% × 2.05
Jun 30, 2020 7.91% = 4.39% × 1.80
Jun 30, 2019 7.64% = 4.27% × 1.79
Jun 30, 2018 5.47% = 2.61% × 2.10

Based on: 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30), 10-K (reporting date: 2018-06-30).

The primary reason for the increase in return on equity ratio (ROE) over 2023 year is the increase in profitability measured by return on assets ratio (ROA).

Three-Component Disaggregation of ROE

Super Micro Computer Inc., decomposition of ROE

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Jun 30, 2023 32.45% = 8.98% × 1.94 × 1.86
Jun 30, 2022 20.00% = 5.49% × 1.62 × 2.25
Jun 30, 2021 10.20% = 3.14% × 1.59 × 2.05
Jun 30, 2020 7.91% = 2.52% × 1.74 × 1.80
Jun 30, 2019 7.64% = 2.05% × 2.08 × 1.79
Jun 30, 2018 5.47% = 1.37% × 1.90 × 2.10

Based on: 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30), 10-K (reporting date: 2018-06-30).

The primary reason for the increase in return on equity ratio (ROE) over 2023 year is the increase in profitability measured by net profit margin ratio.

Five-Component Disaggregation of ROE

Super Micro Computer Inc., decomposition of ROE

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Jun 30, 2023 32.45% = 0.85 × 0.99 × 10.69% × 1.94 × 1.86
Jun 30, 2022 20.00% = 0.84 × 0.98 × 6.63% × 1.62 × 2.25
Jun 30, 2021 10.20% = 0.94 × 0.98 × 3.41% × 1.59 × 2.05
Jun 30, 2020 7.91% = 0.97 × 0.98 × 2.68% × 1.74 × 1.80
Jun 30, 2019 7.64% = 0.83 × 0.93 × 2.67% × 2.08 × 1.79
Jun 30, 2018 5.47% = 0.55 × 0.94 × 2.69% × 1.90 × 2.10

Based on: 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30), 10-K (reporting date: 2018-06-30).

The primary reason for the increase in return on equity ratio (ROE) over 2023 year is the increase in operating profitability measured by EBIT margin ratio.

Two-Component Disaggregation of ROA

Super Micro Computer Inc., decomposition of ROA

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Jun 30, 2023 17.42% = 8.98% × 1.94
Jun 30, 2022 8.90% = 5.49% × 1.62
Jun 30, 2021 4.99% = 3.14% × 1.59
Jun 30, 2020 4.39% = 2.52% × 1.74
Jun 30, 2019 4.27% = 2.05% × 2.08
Jun 30, 2018 2.61% = 1.37% × 1.90

Based on: 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30), 10-K (reporting date: 2018-06-30).

The primary reason for the increase in return on assets ratio (ROA) over 2023 year is the increase in profitability measured by net profit margin ratio.

Four-Component Disaggregation of ROA

Super Micro Computer Inc., decomposition of ROA

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Jun 30, 2023 17.42% = 0.85 × 0.99 × 10.69% × 1.94
Jun 30, 2022 8.90% = 0.84 × 0.98 × 6.63% × 1.62
Jun 30, 2021 4.99% = 0.94 × 0.98 × 3.41% × 1.59
Jun 30, 2020 4.39% = 0.97 × 0.98 × 2.68% × 1.74
Jun 30, 2019 4.27% = 0.83 × 0.93 × 2.67% × 2.08
Jun 30, 2018 2.61% = 0.55 × 0.94 × 2.69% × 1.90

Based on: 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30), 10-K (reporting date: 2018-06-30).

The primary reason for the increase in return on assets ratio (ROA) over 2023 year is the increase in operating profitability measured by EBIT margin ratio.

Disaggregation of Net Profit Margin

Super Micro Computer Inc., decomposition of net profit margin ratio

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Jun 30, 2023 8.98% = 0.85 × 0.99 × 10.69%
Jun 30, 2022 5.49% = 0.84 × 0.98 × 6.63%
Jun 30, 2021 3.14% = 0.94 × 0.98 × 3.41%
Jun 30, 2020 2.52% = 0.97 × 0.98 × 2.68%
Jun 30, 2019 2.05% = 0.83 × 0.93 × 2.67%
Jun 30, 2018 1.37% = 0.55 × 0.94 × 2.69%

Based on: 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30), 10-K (reporting date: 2018-06-30).

The primary reason for the increase in net profit margin ratio over 2023 year is the increase in operating profitability measured by EBIT margin ratio.