Stock Analysis on Net

Dollar General Corp. (NYSE:DG)

$22.49

This company has been moved to the archive! The financial data has not been updated since August 29, 2024.

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

Microsoft Excel

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Apple Pay Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Two-Component Disaggregation of ROE

Dollar General Corp., decomposition of ROE

Microsoft Excel
ROE = ROA × Financial Leverage
Feb 2, 2024 = ×
Feb 3, 2023 = ×
Jan 28, 2022 = ×
Jan 29, 2021 = ×
Jan 31, 2020 = ×
Feb 1, 2019 = ×

Based on: 10-K (reporting date: 2024-02-02), 10-K (reporting date: 2023-02-03), 10-K (reporting date: 2022-01-28), 10-K (reporting date: 2021-01-29), 10-K (reporting date: 2020-01-31), 10-K (reporting date: 2019-02-01).


Return on Assets (ROA)
The return on assets demonstrates a fluctuating yet generally downward trend over the analyzed period. Starting at 12.04% in early 2019, the ROA decreases notably to 7.5% in 2020, then recovers to 10.27% in 2021 before experiencing a gradual decline again to 5.39% by early 2024. This indicates variability in asset efficiency with an overall reduction in the company's ability to generate profit from its assets over time.
Financial Leverage
Financial leverage shows a consistent upward trajectory from a ratio of 2.06 in 2019 to 5.25 in 2023, followed by a slight reduction to 4.56 in 2024. This suggests an increasing reliance on debt financing relative to equity during most of the period, which peaked in 2023 before a modest deleveraging in the final year. The rising leverage may have contributed to increased risk but potentially higher returns on equity during this timeframe.
Return on Equity (ROE)
The return on equity exhibits significant variations, beginning at 24.77% in 2019 and slightly increasing to 25.55% in 2020. It subsequently rises sharply to a peak of 43.6% in 2023, indicating enhanced profitability from shareholders’ equity. However, in 2024 there is a notable decline to 24.61%, approximating the levels seen at the start of the period. The fluctuations in ROE partly reflect the changing financial leverage and asset return trends, highlighting periods of both amplified and diminished shareholder value generation.

Three-Component Disaggregation of ROE

Dollar General Corp., decomposition of ROE

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Feb 2, 2024 = × ×
Feb 3, 2023 = × ×
Jan 28, 2022 = × ×
Jan 29, 2021 = × ×
Jan 31, 2020 = × ×
Feb 1, 2019 = × ×

Based on: 10-K (reporting date: 2024-02-02), 10-K (reporting date: 2023-02-03), 10-K (reporting date: 2022-01-28), 10-K (reporting date: 2021-01-29), 10-K (reporting date: 2020-01-31), 10-K (reporting date: 2019-02-01).


Net Profit Margin
The net profit margin shows a fluctuating yet generally declining trend over the observed periods. Starting at 6.2% in early 2019, it slightly decreased to 6.17% in 2020, increased to a peak of 7.87% in 2021, then gradually declined each year thereafter, reaching 4.29% by early 2024. This indicates decreasing profitability relative to revenue in the most recent period after a peak in 2021.
Asset Turnover
The asset turnover ratio experienced a significant decline from 1.94 in 2019 to 1.22 in 2020, indicating a reduction in how efficiently assets were used to generate sales. Subsequently, the ratio stabilized between 1.26 and 1.3 from 2021 through 2024, suggesting a more consistent but lower level of asset utilization relative to the initial period.
Financial Leverage
Financial leverage showed a marked increasing trend from 2.06 in 2019 to a peak of 5.25 in 2023, implying a growing reliance on debt financing or increased use of borrowed capital. In 2024, leverage decreased slightly to 4.56 but remained significantly higher than the initial period, highlighting increased financial risk exposure overall.
Return on Equity (ROE)
Return on equity displayed considerable variation during the period. It increased from 24.77% in 2019, slightly improved to 25.55% in 2020, then surged to near 40% in 2021 and 2022. ROE further increased to a peak of 43.6% in 2023 before sharply declining to 24.61% in 2024, returning close to its earlier levels. The elevated ROE coincided with higher financial leverage, suggesting that increased debt may have amplified returns, while the recent decline could reflect reduced profitability or adjustments in leverage.

Five-Component Disaggregation of ROE

Dollar General Corp., decomposition of ROE

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Feb 2, 2024 = × × × ×
Feb 3, 2023 = × × × ×
Jan 28, 2022 = × × × ×
Jan 29, 2021 = × × × ×
Jan 31, 2020 = × × × ×
Feb 1, 2019 = × × × ×

Based on: 10-K (reporting date: 2024-02-02), 10-K (reporting date: 2023-02-03), 10-K (reporting date: 2022-01-28), 10-K (reporting date: 2021-01-29), 10-K (reporting date: 2020-01-31), 10-K (reporting date: 2019-02-01).


The financial data reveals several significant trends and shifts over the analyzed periods, reflecting changes in operational efficiency, leverage, and profitability.

Tax Burden
The tax burden ratio remained remarkably stable across all periods, consistently at approximately 0.78 to 0.79. This indicates a steady effective tax rate without meaningful fluctuations.
Interest Burden
The interest burden ratio exhibited a gradual decline over time, starting at 0.95 in 2019 and dropping to 0.87 by 2024. This trend suggests a relatively increasing interest expense impact on earnings before tax, signaling either higher interest costs or reduced operating income relative to interest expenses.
EBIT Margin
The EBIT margin demonstrated a variable pattern with an initial rise from 8.25% in 2019 to a peak of 10.53% in 2021, reflecting improved operating profitability. However, thereafter, it declined steadily to 6.32% in 2024, indicating worsening operational efficiency or possibly increased costs impacting earnings before interest and taxes.
Asset Turnover
Asset turnover ratio experienced a sharp drop from 1.94 in 2019 to around 1.22 in 2020 and then stabilized near 1.3 through to 2023 before slightly decreasing to 1.26 in 2024. This suggests a reduction in the efficiency with which the company utilized its assets to generate sales, maintaining a lower, but stable level of asset productivity after the initial decline.
Financial Leverage
Financial leverage increased significantly over the period, starting at 2.06 in 2019, peaking at 5.25 in 2023, then slightly decreasing to 4.56 in 2024. This upward trend indicates a growing reliance on debt financing, which may elevate financial risk despite a partial reduction in the latest year.
Return on Equity (ROE)
ROE showed a strong upward movement until 2023, rising from 24.77% in 2019 to a high of 43.6% in 2023, driven likely by the leverage effect and operational improvements. However, it sharply decreased to 24.61% in 2024, indicating a substantial decline in overall profitability attributable to shareholders, possibly due to reduced margins and rising interest burden.

In summary, the company experienced increasing financial leverage and temporarily enhanced profitability and operational margins until around 2021-2023. The recent period shows signs of declining operational efficiency, decreasing EBIT margins, reduced asset turnover, an increasing interest burden, and a sharp drop in return on equity, which could suggest emerging challenges in sustaining profitability and managing debt costs effectively.


Two-Component Disaggregation of ROA

Dollar General Corp., decomposition of ROA

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Feb 2, 2024 = ×
Feb 3, 2023 = ×
Jan 28, 2022 = ×
Jan 29, 2021 = ×
Jan 31, 2020 = ×
Feb 1, 2019 = ×

Based on: 10-K (reporting date: 2024-02-02), 10-K (reporting date: 2023-02-03), 10-K (reporting date: 2022-01-28), 10-K (reporting date: 2021-01-29), 10-K (reporting date: 2020-01-31), 10-K (reporting date: 2019-02-01).


The analysis of the financial ratios over the six-year period reveals several notable trends.

Net Profit Margin
The net profit margin shows a fluctuating but generally declining trend. Starting at 6.2% in 2019, it remained relatively stable through 2020 at 6.17%, then increased to a peak of 7.87% in 2021. Subsequently, it decreased consistently each year, reaching 4.29% by 2024. This indicates a reduction in profitability relative to sales over the latter part of the period analyzed.
Asset Turnover
This ratio experienced a sharp decline from 1.94 in 2019 to 1.22 in 2020, signaling a less efficient use of assets to generate sales. From 2020 onward, the asset turnover stabilized around 1.3, maintaining levels of 1.3 in 2021, 2022, and 2023, and only slightly decreasing to 1.26 in 2024. This plateau suggests that the efficiency improvements following 2020 have been modest and relatively steady.
Return on Assets (ROA)
The ROA closely mirrors trends observed in net profit margin and asset turnover, as expected. It declined sharply from 12.04% in 2019 to 7.5% in 2020, then rebounded to 10.27% in 2021. After this peak, ROA showed a decline each year, moving from 9.11% in 2022 down to 5.39% in 2024. The decline in ROA highlights a diminishment in the company’s ability to generate profits from its asset base over recent years.

In summary, the data indicates a period of decreased profitability and asset efficiency beginning in 2020, with some temporary improvements in 2021. However, the overall trend since 2021 points toward diminishing returns, particularly evident in the sustained decline of net profit margin and return on assets through 2024. The asset turnover ratio, after initial recovery, has remained relatively stable but lower than the 2019 level. These trends suggest potential challenges in operational efficiency and profitability management that may need to be addressed.


Four-Component Disaggregation of ROA

Dollar General Corp., decomposition of ROA

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Feb 2, 2024 = × × ×
Feb 3, 2023 = × × ×
Jan 28, 2022 = × × ×
Jan 29, 2021 = × × ×
Jan 31, 2020 = × × ×
Feb 1, 2019 = × × ×

Based on: 10-K (reporting date: 2024-02-02), 10-K (reporting date: 2023-02-03), 10-K (reporting date: 2022-01-28), 10-K (reporting date: 2021-01-29), 10-K (reporting date: 2020-01-31), 10-K (reporting date: 2019-02-01).


The analysis of financial ratios over the observed periods reveals distinct trends in the company's operational efficiency, profitability, and financial burden management.

Tax Burden
The tax burden ratio remained remarkably stable throughout the years, consistently close to 0.78-0.79. This stability suggests a steady effective tax rate with limited fluctuations impacting net income from a tax perspective.
Interest Burden
The interest burden ratio exhibited a slight decline, moving from 0.95 in early 2019 to 0.87 by 2024. This downward trend indicates a reduction in operating income retained after interest expenses, potentially reflecting increased interest costs or changes in financial leverage.
EBIT Margin
The EBIT margin displayed notable volatility. Starting at 8.25% in 2019, it peaked significantly at 10.53% in 2021 before decreasing steadily to 6.32% in 2024. The initial increase suggests improved operational profitability, while the subsequent decline may point to rising costs or pricing pressures affecting earnings before interest and taxes.
Asset Turnover
Asset turnover ratio dropped sharply from 1.94 in 2019 to 1.22 in 2020 and then stabilized around 1.3, slightly decreasing to 1.26 by 2024. The initial reduction denotes a decrease in sales efficiency relative to asset base, which remained relatively constant thereafter, indicating consistent asset utilization in recent years.
Return on Assets (ROA)
The return on assets followed a pattern somewhat mirroring the EBIT margin, beginning at 12.04% in 2019, declining to 7.5% in 2020, rebounding to 10.27% in 2021, and then declining steadily to 5.39% in 2024. This pattern reflects changes in profitability and asset efficiency combined, with a downward trajectory in recent years signaling diminished overall asset profitability.

In summary, the company experienced fluctuations in operational margins and asset efficiency, with a marked decline in profitability measures in the most recent period. Sustained tax burden stability contrasts with increasing interest impacts and decreasing earnings and asset returns, indicating potential challenges in cost management and asset utilization going forward.


Disaggregation of Net Profit Margin

Dollar General Corp., decomposition of net profit margin ratio

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Feb 2, 2024 = × ×
Feb 3, 2023 = × ×
Jan 28, 2022 = × ×
Jan 29, 2021 = × ×
Jan 31, 2020 = × ×
Feb 1, 2019 = × ×

Based on: 10-K (reporting date: 2024-02-02), 10-K (reporting date: 2023-02-03), 10-K (reporting date: 2022-01-28), 10-K (reporting date: 2021-01-29), 10-K (reporting date: 2020-01-31), 10-K (reporting date: 2019-02-01).


The financial data reveals several notable trends over the analyzed periods. The Tax Burden ratio remains relatively stable, holding steady at approximately 0.78 to 0.79 throughout the six-year span. This consistency suggests that the company's effective tax rate did not experience significant fluctuation during the observed years.

The Interest Burden ratio exhibits a slight but discernible downward trend, especially noticeable in the most recent year where it declines to 0.87 from consistently higher levels close to 0.95 in earlier years. This decrease could indicate increasing interest expenses relative to earnings before interest and taxes, potentially reflecting a rise in leverage or cost of debt.

Regarding profitability margins, the EBIT Margin shows variability with an overall declining trend in the later years. After peaking at 10.53% in early 2021, it decreases to 6.32% by early 2024. This decline suggests reduced operating profitability, which may stem from higher operating costs, pricing pressures, or other operational challenges.

The Net Profit Margin follows a similar pattern, increasing from around 6.2% in early 2019 to a high of 7.87% in early 2021 before steadily declining to 4.29% in the most recent period. This margin contraction indicates weakening overall profitability after accounting for all expenses, including taxes and interest, reinforcing the impact seen in the EBIT Margin and Interest Burden trends.

Tax Burden
Remained stable at approximately 0.78-0.79 throughout the six years, indicating consistent effective tax rates.
Interest Burden
Decreased from near 0.95 levels to 0.87 by the final year, possibly reflecting higher interest expenses or increased leverage.
EBIT Margin
Peaked at 10.53% in 2021 but declined thereafter to 6.32%, indicating falling operating profitability.
Net Profit Margin
Rose to 7.87% in 2021 before declining to 4.29%, signaling reduced net profitability post all expenses.