Stock Analysis on Net

International Business Machines Corp. (NYSE:IBM)

$24.99

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

Microsoft Excel

Paying user area

The data is hidden behind: . Unhide it.

  • Get full access to the entire website from $10.42/mo, or

  • get 1-month access to International Business Machines Corp. for $24.99.

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


We accept:

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

Two-Component Disaggregation of ROE

International Business Machines Corp., decomposition of ROE

Microsoft Excel
ROE = ROA × Financial Leverage
Dec 31, 2025 = ×
Dec 31, 2024 = ×
Dec 31, 2023 = ×
Dec 31, 2022 = ×
Dec 31, 2021 = ×

Based on: 10-K (reporting date: 2025-12-31), 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).


The period under review demonstrates significant fluctuations in financial performance metrics. Return on Assets (ROA) initially declined before exhibiting a strong upward trend, while Financial Leverage generally decreased. Return on Equity (ROE) mirrored the volatility observed in ROA, displaying substantial variation across the examined years.

Return on Assets (ROA)
ROA began at 4.35% in 2021, decreased substantially to 1.29% in 2022, then increased to 5.55% in 2023. A slight decline to 4.39% occurred in 2024, followed by a notable increase to 6.97% in 2025. This indicates improving efficiency in asset utilization, particularly in the latter years of the period.
Financial Leverage
Financial Leverage decreased from 6.98 in 2021 to 5.80 in 2022, remained relatively stable at 6.00 in 2023, and continued its downward trend to 5.02 in 2024 and 4.65 in 2025. This suggests a reduction in the company’s reliance on debt financing over time.
Return on Equity (ROE)
ROE experienced a dramatic decrease from 30.38% in 2021 to 7.47% in 2022, coinciding with the decline in ROA. It then rebounded strongly to 33.29% in 2023, decreased to 22.06% in 2024, and recovered to 32.45% in 2025. The fluctuations in ROE closely follow the trends in ROA, but are amplified by the changes in Financial Leverage.

The interplay between ROA and Financial Leverage is evident in the ROE figures. While ROA drives the profitability of assets, Financial Leverage magnifies the impact on equity returns. The decreasing Financial Leverage appears to have moderated the ROE increases observed in 2023 and 2025, despite the improvements in ROA.

The significant drop in all three metrics in 2022 warrants further investigation to understand the underlying causes. The subsequent recovery in 2023 and 2024, and continued improvement in 2025, suggests a successful response to those challenges.


Three-Component Disaggregation of ROE

International Business Machines Corp., decomposition of ROE

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Dec 31, 2025 = × ×
Dec 31, 2024 = × ×
Dec 31, 2023 = × ×
Dec 31, 2022 = × ×
Dec 31, 2021 = × ×

Based on: 10-K (reporting date: 2025-12-31), 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).


The period under review demonstrates significant fluctuations in the components contributing to overall Return on Equity (ROE). A notable divergence in performance is observed across the five years, with substantial shifts in profitability, efficiency, and financial leverage.

Net Profit Margin
The Net Profit Margin experienced considerable volatility. It decreased substantially from 10.01% in 2021 to 2.71% in 2022, before recovering to 12.13% in 2023. A slight decline to 9.60% occurred in 2024, followed by a strong increase to 15.69% in 2025. This suggests potential improvements in cost management or pricing strategies in the later years, following a period of margin compression.
Asset Turnover
Asset Turnover remained relatively stable throughout the period, fluctuating within a narrow range. It increased from 0.43 in 2021 to 0.48 in 2022, then decreased slightly to 0.46 in both 2023 and 2024, and finally decreased to 0.44 in 2025. This indicates consistent, though not dramatically improving, efficiency in utilizing assets to generate revenue.
Financial Leverage
Financial Leverage exhibited a decreasing trend over the five-year period. Starting at 6.98 in 2021, it declined to 5.80 in 2022 and stabilized around 6.00 in 2023. Further reductions were seen in 2024 (5.02) and 2025 (4.65). This suggests a reduction in the reliance on debt financing, potentially indicating a more conservative capital structure.
Return on Equity (ROE)
ROE mirrored the fluctuations in Net Profit Margin and Financial Leverage. A significant decrease was observed from 30.38% in 2021 to 7.47% in 2022. ROE then rebounded strongly to 33.29% in 2023, followed by a decrease to 22.06% in 2024, and a subsequent increase to 32.45% in 2025. The ROE’s movement is directly attributable to the combined effects of the three components, with the profit margin being the primary driver of the observed changes.

The interplay between these ratios indicates that while asset utilization remained consistent, changes in profitability and financial leverage had a substantial impact on overall ROE. The decrease in financial leverage, while potentially indicating reduced risk, also contributed to the lower ROE in years where the Net Profit Margin was suppressed. The strong correlation between Net Profit Margin and ROE highlights the importance of profitability as a key performance driver.


Five-Component Disaggregation of ROE

International Business Machines Corp., decomposition of ROE

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Dec 31, 2025 = × × × ×
Dec 31, 2024 = × × × ×
Dec 31, 2023 = × × × ×
Dec 31, 2022 = × × × ×
Dec 31, 2021 = × × × ×

Based on: 10-K (reporting date: 2025-12-31), 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).


The five-component DuPont analysis reveals significant fluctuations in the drivers of Return on Equity (ROE) over the observed period. While ROE demonstrates volatility, a clear pattern emerges when examining the underlying components. The period begins with a strong ROE, followed by a substantial decline, and then a recovery, concluding with a level comparable to the initial year.

Tax Burden
The Tax Burden exhibits considerable variability. It increased notably from 2021 to 2022, then decreased in 2023, followed by modest increases in 2024 and 2025. This suggests changes in effective tax rates or the utilization of tax benefits impacting net income.
Interest Burden
The Interest Burden decreased substantially from 2021 to 2022, indicating improved capacity to cover interest expenses. It then returned to its 2021 level in 2023 and remained relatively stable through 2025. This suggests a shift in debt levels or interest rate environments, followed by stabilization.
EBIT Margin
The EBIT Margin experienced a dramatic decline from 2021 to 2022, followed by a strong recovery in 2023. It then moderated in 2024 before increasing again to its highest level in 2025. This indicates significant operational performance changes, potentially driven by cost management, pricing strategies, or shifts in product mix.
Asset Turnover
Asset Turnover remained relatively stable throughout the period, with a slight increase from 2021 to 2022, followed by a slight decrease in 2025. This suggests consistent efficiency in utilizing assets to generate revenue, with minimal change over the five years.
Financial Leverage
Financial Leverage decreased from 2021 to 2025, indicating a reduction in the use of debt financing relative to equity. This decrease could be a strategic decision to reduce financial risk or a consequence of equity issuance or debt repayment.

The decline in ROE from 2021 to 2022 was primarily driven by the substantial decrease in the EBIT Margin, despite a favorable shift in the Interest Burden. The subsequent recovery in ROE from 2022 to 2023 was largely attributable to the significant improvement in the EBIT Margin. The stabilization and slight increase in ROE in 2024 and 2025 are linked to continued improvements in the EBIT Margin and a relatively stable Financial Leverage, partially offset by a slight decrease in Asset Turnover.

The interplay between these components highlights the sensitivity of ROE to operational profitability, as demonstrated by the significant impact of the EBIT Margin. The decreasing Financial Leverage suggests a more conservative capital structure over time, potentially influencing future growth opportunities.


Two-Component Disaggregation of ROA

International Business Machines Corp., decomposition of ROA

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Dec 31, 2025 = ×
Dec 31, 2024 = ×
Dec 31, 2023 = ×
Dec 31, 2022 = ×
Dec 31, 2021 = ×

Based on: 10-K (reporting date: 2025-12-31), 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).


The financial performance, as indicated by the two-component disaggregation of Return on Assets (ROA), exhibits notable fluctuations over the five-year period. A significant shift in profitability, coupled with relatively stable asset utilization, drives the observed changes in overall ROA.

Net Profit Margin
The Net Profit Margin demonstrates substantial volatility. It decreased markedly from 10.01% in 2021 to 2.71% in 2022, representing a significant decline in profitability. A strong recovery followed in 2023, with the margin increasing to 12.13%. This upward trend continued into 2024, albeit at a slower pace, reaching 9.60%. The most recent year, 2025, shows a further substantial increase to 15.69%, indicating a return to, and surpassing, prior levels of profitability.
Asset Turnover
Asset Turnover remained relatively consistent throughout the period. It increased slightly from 0.43 in 2021 to 0.48 in 2022, then decreased to 0.46 in 2023 and remained at that level in 2024. A slight decrease to 0.44 is observed in 2025. These fluctuations are minor compared to the changes observed in the Net Profit Margin, suggesting that the efficiency with which assets are used to generate revenue remained largely stable.
Return on Assets (ROA)
The Return on Assets (ROA) mirrors the influence of the Net Profit Margin. A decline from 4.35% in 2021 to 1.29% in 2022 is directly attributable to the decrease in profitability. The ROA then increased to 5.55% in 2023, coinciding with the improvement in the Net Profit Margin. A slight decrease to 4.39% occurred in 2024, followed by a substantial increase to 6.97% in 2025, again driven by the significant improvement in the Net Profit Margin. The relatively stable Asset Turnover suggests that changes in ROA are primarily a function of profitability rather than asset utilization efficiency.

In summary, the analysis indicates that the company’s ROA is highly sensitive to changes in its Net Profit Margin. While asset utilization remained relatively constant, the significant fluctuations in profitability have a pronounced impact on overall returns generated from assets.


Four-Component Disaggregation of ROA

International Business Machines Corp., decomposition of ROA

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Dec 31, 2025 = × × ×
Dec 31, 2024 = × × ×
Dec 31, 2023 = × × ×
Dec 31, 2022 = × × ×
Dec 31, 2021 = × × ×

Based on: 10-K (reporting date: 2025-12-31), 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).


The four-component disaggregation of Return on Assets (ROA) reveals fluctuating performance over the five-year period. Overall, ROA demonstrates an increasing trend, though with intermediate volatility. This trend is driven by changes in profitability, efficiency, and financial leverage, as evidenced by the interplay of the EBIT Margin, Asset Turnover, Interest Burden, and Tax Burden.

EBIT Margin
The EBIT Margin exhibits significant fluctuation. It decreased substantially from 2021 to 2022, then increased markedly in 2023, followed by a decrease in 2024, and a further increase in 2025 to reach its highest point in the observed period. This suggests considerable volatility in the company’s core operating profitability.
Asset Turnover
Asset Turnover remained relatively stable between 2022 and 2024, hovering around 0.46. A slight decrease is observed in 2025, indicating a marginally lower efficiency in generating sales from its asset base. The initial value in 2021 was lower than subsequent years, suggesting improved asset utilization starting in 2022.
Interest Burden
The Interest Burden decreased significantly from 2021 to 2022, indicating a reduced impact of interest expense on profitability. It then returned to its 2021 level in 2023 and remained consistent through 2025. This suggests a stabilization of the company’s financing costs after the initial reduction.
Tax Burden
The Tax Burden experienced substantial variation. It increased significantly from 2021 to 2022, then decreased in 2023, and stabilized around 1.02-1.04 in the final two years. This indicates changes in the effective tax rate impacting net income.

The increase in ROA from 2022 to 2023 is primarily attributable to the substantial improvement in the EBIT Margin, partially offset by a slight decrease in Asset Turnover. The continued ROA growth from 2024 to 2025 is driven by a further increase in EBIT Margin, despite a slight decline in Asset Turnover. The Interest Burden and Tax Burden demonstrate stabilizing influences on overall ROA, with fluctuations moderating their impact. The interplay between these components highlights the dynamic nature of profitability and efficiency in driving the company’s overall asset performance.


Disaggregation of Net Profit Margin

International Business Machines Corp., decomposition of net profit margin ratio

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Dec 31, 2025 = × ×
Dec 31, 2024 = × ×
Dec 31, 2023 = × ×
Dec 31, 2022 = × ×
Dec 31, 2021 = × ×

Based on: 10-K (reporting date: 2025-12-31), 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).


The period under review demonstrates considerable fluctuation in profitability metrics. Net profit margin exhibits volatility, influenced by changes in both operating performance and financial expenses. A detailed examination of the contributing factors reveals shifts in the company’s cost structure and financing strategies.

Net Profit Margin
Net profit margin decreased significantly from 10.01% in 2021 to 2.71% in 2022, before recovering to 12.13% in 2023. A slight decline to 9.60% occurred in 2024, followed by a substantial increase to 15.69% in 2025. This pattern suggests sensitivity to underlying operational and financial conditions.
EBIT Margin
EBIT margin mirrors some of the volatility seen in net profit margin, though to a lesser extent. It decreased from 12.25% in 2021 to 3.68% in 2022, then rose sharply to 16.63% in 2023. Subsequent years show a decrease to 11.98% in 2024 and a further increase to 18.19% in 2025. The strong correlation between EBIT margin and net profit margin indicates that changes in core operating profitability are a primary driver of overall net income.
Tax Burden
Tax burden fluctuated considerably. It was 0.98 in 2021, increased to 1.62 in 2022, decreased to 0.86 in 2023, and then rose to 1.04 in 2024 before stabilizing at 1.02 in 2025. This variability suggests changes in the effective tax rate or taxable income. The increase in 2022 coincided with the lowest net profit margin, potentially exacerbating the impact of taxation on net income.
Interest Burden
Interest burden decreased substantially from 0.84 in 2021 to 0.45 in 2022, indicating a reduction in interest expense relative to earnings before interest and taxes. It then increased to 0.84 in 2023, decreased slightly to 0.77 in 2024, and remained at 0.84 in 2025. The low value in 2022 likely contributed to the improved net profit margin observed in that year, despite the low EBIT margin. The subsequent increases suggest a potential rise in debt levels or interest rates.

The interplay between EBIT margin, tax burden, and interest burden significantly influences net profit margin. The substantial improvement in net profit margin in 2023 and 2025 appears to be driven by a combination of increased operating profitability (EBIT margin) and, to a lesser extent, favorable changes in the interest burden and tax burden. The sharp decline in 2022 highlights the sensitivity of net income to adverse movements in these key factors.