Stock Analysis on Net
Stock Analysis on Net

Amphenol Corp. (NYSE:APH)

This company has been moved to the archive! The financial data has not been updated since April 26, 2024.

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

Amphenol Corp., decomposition of ROE

Microsoft Excel
ROE = ROA × Financial Leverage
Dec 31, 2023 23.10% = 11.67% × 1.98
Dec 31, 2022 27.12% = 12.41% × 2.18
Dec 31, 2021 25.24% = 10.84% × 2.33
Dec 31, 2020 22.35% = 9.76% × 2.29
Dec 31, 2019 25.50% = 10.68% × 2.39

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 primary reason for the decrease in return on equity ratio (ROE) over 2023 year is the decrease in financial leverage ratio.

Three-Component Disaggregation of ROE

Amphenol Corp., decomposition of ROE

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Dec 31, 2023 23.10% = 15.36% × 0.76 × 1.98
Dec 31, 2022 27.12% = 15.07% × 0.82 × 2.18
Dec 31, 2021 25.24% = 14.63% × 0.74 × 2.33
Dec 31, 2020 22.35% = 13.99% × 0.70 × 2.29
Dec 31, 2019 25.50% = 14.04% × 0.76 × 2.39

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 primary reason for the decrease in return on equity ratio (ROE) over 2023 year is the decrease in financial leverage ratio.

Five-Component Disaggregation of ROE

Amphenol Corp., decomposition of ROE

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Dec 31, 2023 23.10% = 0.79 × 0.95 × 20.52% × 0.76 × 1.98
Dec 31, 2022 27.12% = 0.78 × 0.95 × 20.45% × 0.82 × 2.18
Dec 31, 2021 25.24% = 0.80 × 0.95 × 19.45% × 0.74 × 2.33
Dec 31, 2020 22.35% = 0.79 × 0.93 × 18.98% × 0.70 × 2.29
Dec 31, 2019 25.50% = 0.78 × 0.93 × 19.51% × 0.76 × 2.39

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 primary reason for the decrease in return on equity ratio (ROE) over 2023 year is the decrease in financial leverage ratio.

Two-Component Disaggregation of ROA

Amphenol Corp., decomposition of ROA

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Dec 31, 2023 11.67% = 15.36% × 0.76
Dec 31, 2022 12.41% = 15.07% × 0.82
Dec 31, 2021 10.84% = 14.63% × 0.74
Dec 31, 2020 9.76% = 13.99% × 0.70
Dec 31, 2019 10.68% = 14.04% × 0.76

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 primary reason for the decrease in return on assets ratio (ROA) over 2023 year is the decrease in asset turnover ratio.

Four-Component Disaggregation of ROA

Amphenol Corp., decomposition of ROA

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Dec 31, 2023 11.67% = 0.79 × 0.95 × 20.52% × 0.76
Dec 31, 2022 12.41% = 0.78 × 0.95 × 20.45% × 0.82
Dec 31, 2021 10.84% = 0.80 × 0.95 × 19.45% × 0.74
Dec 31, 2020 9.76% = 0.79 × 0.93 × 18.98% × 0.70
Dec 31, 2019 10.68% = 0.78 × 0.93 × 19.51% × 0.76

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 primary reason for the decrease in return on assets ratio (ROA) over 2023 year is the decrease in efficiency measured by asset turnover ratio.

Disaggregation of Net Profit Margin

Amphenol Corp., decomposition of net profit margin ratio

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Dec 31, 2023 15.36% = 0.79 × 0.95 × 20.52%
Dec 31, 2022 15.07% = 0.78 × 0.95 × 20.45%
Dec 31, 2021 14.63% = 0.80 × 0.95 × 19.45%
Dec 31, 2020 13.99% = 0.79 × 0.93 × 18.98%
Dec 31, 2019 14.04% = 0.78 × 0.93 × 19.51%

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 primary reason for the increase in net profit margin ratio over 2023 year is the increase in effect of taxes measured by tax burden ratio.