Stock Analysis on Net
Stock Analysis on Net

McKesson Corp. (NYSE:MCK)

This company has been moved to the archive! The financial data has not been updated since October 27, 2016.

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

McKesson Corp., decomposition of ROE

Microsoft Excel
ROE = ROA × Financial Leverage
Mar 31, 2016 25.30% = 3.99% × 6.34
Mar 31, 2015 18.45% = 2.74% × 6.73
Mar 31, 2014 14.82% = 2.44% × 6.07
Mar 31, 2013 18.93% = 3.85% × 4.92
Mar 31, 2012 20.54% = 4.24% × 4.84
Mar 31, 2011 16.65% = 3.89% × 4.28

Based on: 10-K (reporting date: 2016-03-31), 10-K (reporting date: 2015-03-31), 10-K (reporting date: 2014-03-31), 10-K (reporting date: 2013-03-31), 10-K (reporting date: 2012-03-31), 10-K (reporting date: 2011-03-31).

The primary reason for the increase in return on equity ratio (ROE) over 2016 year is the increase in profitability measured by return on assets ratio (ROA).

Three-Component Disaggregation of ROE

McKesson Corp., decomposition of ROE

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Mar 31, 2016 25.30% = 1.18% × 3.37 × 6.34
Mar 31, 2015 18.45% = 0.82% × 3.32 × 6.73
Mar 31, 2014 14.82% = 0.92% × 2.66 × 6.07
Mar 31, 2013 18.93% = 1.09% × 3.52 × 4.92
Mar 31, 2012 20.54% = 1.14% × 3.71 × 4.84
Mar 31, 2011 16.65% = 1.07% × 3.63 × 4.28

Based on: 10-K (reporting date: 2016-03-31), 10-K (reporting date: 2015-03-31), 10-K (reporting date: 2014-03-31), 10-K (reporting date: 2013-03-31), 10-K (reporting date: 2012-03-31), 10-K (reporting date: 2011-03-31).

The primary reason for the increase in return on equity ratio (ROE) over 2016 year is the increase in profitability measured by net profit margin ratio.

Five-Component Disaggregation of ROE

McKesson Corp., decomposition of ROE

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Mar 31, 2016 25.30% = 0.71 × 0.90 × 1.84% × 3.37 × 6.34
Mar 31, 2015 18.45% = 0.64 × 0.86 × 1.49% × 3.32 × 6.73
Mar 31, 2014 14.82% = 0.63 × 0.87 × 1.68% × 2.66 × 6.07
Mar 31, 2013 18.93% = 0.70 × 0.89 × 1.76% × 3.52 × 4.92
Mar 31, 2012 20.54% = 0.73 × 0.88 × 1.77% × 3.71 × 4.84
Mar 31, 2011 16.65% = 0.70 × 0.88 × 1.72% × 3.63 × 4.28

Based on: 10-K (reporting date: 2016-03-31), 10-K (reporting date: 2015-03-31), 10-K (reporting date: 2014-03-31), 10-K (reporting date: 2013-03-31), 10-K (reporting date: 2012-03-31), 10-K (reporting date: 2011-03-31).

The primary reason for the increase in return on equity ratio (ROE) over 2016 year is the increase in operating profitability measured by EBIT margin ratio.

Two-Component Disaggregation of ROA

McKesson Corp., decomposition of ROA

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Mar 31, 2016 3.99% = 1.18% × 3.37
Mar 31, 2015 2.74% = 0.82% × 3.32
Mar 31, 2014 2.44% = 0.92% × 2.66
Mar 31, 2013 3.85% = 1.09% × 3.52
Mar 31, 2012 4.24% = 1.14% × 3.71
Mar 31, 2011 3.89% = 1.07% × 3.63

Based on: 10-K (reporting date: 2016-03-31), 10-K (reporting date: 2015-03-31), 10-K (reporting date: 2014-03-31), 10-K (reporting date: 2013-03-31), 10-K (reporting date: 2012-03-31), 10-K (reporting date: 2011-03-31).

The primary reason for the increase in return on assets ratio (ROA) over 2016 year is the increase in profitability measured by net profit margin ratio.

Four-Component Disaggregation of ROA

McKesson Corp., decomposition of ROA

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Mar 31, 2016 3.99% = 0.71 × 0.90 × 1.84% × 3.37
Mar 31, 2015 2.74% = 0.64 × 0.86 × 1.49% × 3.32
Mar 31, 2014 2.44% = 0.63 × 0.87 × 1.68% × 2.66
Mar 31, 2013 3.85% = 0.70 × 0.89 × 1.76% × 3.52
Mar 31, 2012 4.24% = 0.73 × 0.88 × 1.77% × 3.71
Mar 31, 2011 3.89% = 0.70 × 0.88 × 1.72% × 3.63

Based on: 10-K (reporting date: 2016-03-31), 10-K (reporting date: 2015-03-31), 10-K (reporting date: 2014-03-31), 10-K (reporting date: 2013-03-31), 10-K (reporting date: 2012-03-31), 10-K (reporting date: 2011-03-31).

The primary reason for the increase in return on assets ratio (ROA) over 2016 year is the increase in operating profitability measured by EBIT margin ratio.

Disaggregation of Net Profit Margin

McKesson Corp., decomposition of net profit margin ratio

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Mar 31, 2016 1.18% = 0.71 × 0.90 × 1.84%
Mar 31, 2015 0.82% = 0.64 × 0.86 × 1.49%
Mar 31, 2014 0.92% = 0.63 × 0.87 × 1.68%
Mar 31, 2013 1.09% = 0.70 × 0.89 × 1.76%
Mar 31, 2012 1.14% = 0.73 × 0.88 × 1.77%
Mar 31, 2011 1.07% = 0.70 × 0.88 × 1.72%

Based on: 10-K (reporting date: 2016-03-31), 10-K (reporting date: 2015-03-31), 10-K (reporting date: 2014-03-31), 10-K (reporting date: 2013-03-31), 10-K (reporting date: 2012-03-31), 10-K (reporting date: 2011-03-31).

The primary reason for the increase in net profit margin ratio over 2016 year is the increase in operating profitability measured by EBIT margin ratio.