Stock Analysis on Net
Stock Analysis on Net

United Airlines Holdings Inc. (NASDAQ:UAL)

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

United Airlines Holdings Inc., decomposition of ROE

Microsoft Excel
ROE = ROA × Financial Leverage
Dec 31, 2024 24.84% = 4.25% × 5.84
Dec 31, 2023 28.08% = 3.68% × 7.63
Dec 31, 2022 10.69% = 1.09% × 9.77
Dec 31, 2021 -39.05% = -2.88% × 13.56
Dec 31, 2020 -118.61% = -11.87% × 9.99

Based on: 10-K (reporting date: 2024-12-31), 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).

The primary reason for the decrease in return on equity ratio (ROE) over 2024 year is the decrease in financial leverage ratio.

Three-Component Disaggregation of ROE

United Airlines Holdings Inc., decomposition of ROE

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Dec 31, 2024 24.84% = 5.52% × 0.77 × 5.84
Dec 31, 2023 28.08% = 4.87% × 0.76 × 7.63
Dec 31, 2022 10.69% = 1.64% × 0.67 × 9.77
Dec 31, 2021 -39.05% = -7.97% × 0.36 × 13.56
Dec 31, 2020 -118.61% = -46.04% × 0.26 × 9.99

Based on: 10-K (reporting date: 2024-12-31), 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).

The primary reason for the decrease in return on equity ratio (ROE) over 2024 year is the decrease in financial leverage ratio.

Five-Component Disaggregation of ROE

United Airlines Holdings Inc., decomposition of ROE

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Dec 31, 2024 24.84% = 0.76 × 0.75 × 9.76% × 0.77 × 5.84
Dec 31, 2023 28.08% = 0.77 × 0.66 × 9.61% × 0.76 × 7.63
Dec 31, 2022 10.69% = 0.74 × 0.37 × 5.92% × 0.67 × 9.77
Dec 31, 2021 -39.05% = — × — × -3.98% × 0.36 × 13.56
Dec 31, 2020 -118.61% = — × — × -50.99% × 0.26 × 9.99

Based on: 10-K (reporting date: 2024-12-31), 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).

The primary reason for the decrease in return on equity ratio (ROE) over 2024 year is the decrease in financial leverage ratio.

Two-Component Disaggregation of ROA

United Airlines Holdings Inc., decomposition of ROA

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Dec 31, 2024 4.25% = 5.52% × 0.77
Dec 31, 2023 3.68% = 4.87% × 0.76
Dec 31, 2022 1.09% = 1.64% × 0.67
Dec 31, 2021 -2.88% = -7.97% × 0.36
Dec 31, 2020 -11.87% = -46.04% × 0.26

Based on: 10-K (reporting date: 2024-12-31), 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).

The primary reason for the increase in return on assets ratio (ROA) over 2024 year is the increase in profitability measured by net profit margin ratio.

Four-Component Disaggregation of ROA

United Airlines Holdings Inc., decomposition of ROA

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Dec 31, 2024 4.25% = 0.76 × 0.75 × 9.76% × 0.77
Dec 31, 2023 3.68% = 0.77 × 0.66 × 9.61% × 0.76
Dec 31, 2022 1.09% = 0.74 × 0.37 × 5.92% × 0.67
Dec 31, 2021 -2.88% = — × — × -3.98% × 0.36
Dec 31, 2020 -11.87% = — × — × -50.99% × 0.26

Based on: 10-K (reporting date: 2024-12-31), 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).

The primary reason for the increase in return on assets ratio (ROA) over 2024 year is the increase in effect of interest expense measured by interest burden ratio.

Disaggregation of Net Profit Margin

United Airlines Holdings Inc., decomposition of net profit margin ratio

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Dec 31, 2024 5.52% = 0.76 × 0.75 × 9.76%
Dec 31, 2023 4.87% = 0.77 × 0.66 × 9.61%
Dec 31, 2022 1.64% = 0.74 × 0.37 × 5.92%
Dec 31, 2021 -7.97% = — × — × -3.98%
Dec 31, 2020 -46.04% = — × — × -50.99%

Based on: 10-K (reporting date: 2024-12-31), 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).

The primary reason for the increase in net profit margin ratio over 2024 year is the increase in effect of interest expense measured by interest burden ratio.