Stock Analysis on Net

Motorola Solutions Inc. (NYSE:MSI)

$22.49

This company has been moved to the archive! The financial data has not been updated since August 1, 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

Motorola Solutions Inc., decomposition of ROE

Microsoft Excel
ROE = ROA × Financial Leverage
Dec 31, 2023 = ×
Dec 31, 2022 = ×
Dec 31, 2021 = ×
Dec 31, 2020 = ×
Dec 31, 2019 = ×

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).


Return on Assets (ROA)
The Return on Assets demonstrates a positive and consistent upward trend over the observed five-year period. Starting at 8.16% in 2019, the ROA increased steadily each year, reaching 12.81% by the end of 2023. This indicates improving efficiency in utilizing assets to generate earnings.
Financial Leverage
Data for Financial Leverage is only available for the years 2022 and 2023. There was a significant decrease from 110.47 ratio in 2022 to 18.42 in 2023, suggesting a dramatic reduction in the degree of leverage utilized by the company within this one-year period. This could indicate a shift towards a more conservative capital structure or repayment of debt.
Return on Equity (ROE)
Return on Equity figures are available exclusively for the last two years, showing extremely high values of 1175% in 2022 and a decrease to 236.05% in 2023. Although there is a notable decline, the magnitude of ROE remains exceptionally high, suggesting that the company achieved substantial profitability relative to shareholders' equity during this period. The decline may warrant further examination to determine causes such as equity changes or profit fluctuations.

Three-Component Disaggregation of ROE

Motorola Solutions Inc., decomposition of ROE

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Dec 31, 2023 = × ×
Dec 31, 2022 = × ×
Dec 31, 2021 = × ×
Dec 31, 2020 = × ×
Dec 31, 2019 = × ×

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 analysis of the financial ratios over the specified periods reveals several important trends in profitability, asset utilization, and leverage.

Net Profit Margin (%)
The net profit margin exhibited a generally increasing trend from 11.01% in 2019 to 17.13% in 2023. There was a notable improvement in profitability between 2019 and 2021, rising steadily from 11.01% to 15.24%. Although a slight decline occurred in 2022 to 14.96%, the margin rebounded to reach its highest point of 17.13% in 2023. This upward trajectory suggests enhanced efficiency in generating profit from revenues over the years.
Asset Turnover (ratio)
The asset turnover ratio showed relative stability across the years with minor fluctuations. Starting at 0.74 in 2019, it declined slightly to 0.68 and 0.67 in 2020 and 2021 respectively, indicating a modest decrease in the ability to generate sales from assets. However, from 2022 onward, the ratio improved to 0.71 and 0.75 in 2023, suggesting better asset utilization in recent years.
Financial Leverage (ratio)
Financial leverage data is only available for 2022 and 2023, with a substantial decline from 110.47 to 18.42. This significant drop could indicate a reduction in reliance on debt or other financing methods that increase leverage, possibly reflecting a strategic shift towards a more conservative capital structure.
Return on Equity (ROE) (%)
ROE shows extreme volatility in the available periods 2022 and 2023, with an exceptionally high return of 1175% recorded in 2022, followed by a decrease to 236.05% in 2023. Such high values are atypical and may suggest extraordinary events or accounting adjustments impacting equity or net income, warranting further investigation to understand the underlying causes.

In summary, the company demonstrated improved profitability and asset management efficiency over the period. The pronounced decline in financial leverage and the extraordinary swings in ROE indicate significant changes in financial structure and performance, which should be examined in the context of broader operational or capital events.


Five-Component Disaggregation of ROE

Motorola Solutions Inc., decomposition of ROE

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Dec 31, 2023 = × × × ×
Dec 31, 2022 = × × × ×
Dec 31, 2021 = × × × ×
Dec 31, 2020 = × × × ×
Dec 31, 2019 = × × × ×

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 financial data reveals several notable trends and fluctuations over the examined periods.

Tax Burden
The tax burden ratio demonstrates some variability, starting at 0.87 in 2019, decreasing to a low of 0.8 in 2021, then rising to 0.9 in 2022 before declining again to 0.8 in 2023. This indicates fluctuations in the proportion of earnings retained after taxes, with somewhat lower tax impact in the more recent period.
Interest Burden
The interest burden ratio shows a gradual improvement over the years, moving from 0.81 in 2019 up to 0.9 by 2023. This upward trend points to a reduction in interest expenses relative to earnings before interest and taxes, suggesting better management of interest costs or reduced debt burden.
EBIT Margin
There is a strong positive trend in EBIT margin, increasing from 15.66% in 2019 to a peak of 23.95% in 2023, despite a dip in 2022 where the margin declined to 19.22%. Overall, this signifies enhanced operational profitability and efficiency in generating earnings from core business activities.
Asset Turnover
The asset turnover ratio declined slightly from 0.74 in 2019 to 0.67 in 2021, indicating reduced efficiency in using assets to generate revenue during that period. However, it recovered subsequently, reaching 0.75 in 2023, surpassing the earlier value, which suggests a positive turnaround in asset utilization.
Financial Leverage
Data is unavailable for most of the periods, but a significant figure of 110.47 appears in 2022, followed by a sharp decrease to 18.42 in 2023. The high leverage in 2022 may reflect an anomalous or one-time financial structure, whereas the decrease in 2023 indicates a significant reduction in reliance on borrowed funds or equity multiplier effect.
Return on Equity (ROE)
ROE values are only provided for 2022 and 2023, with exceptionally high values of 1175% and 236.05% respectively. These extraordinary figures suggest potential distortions, such as very low equity base, extraordinary income, or accounting adjustments affecting ROE calculation. The substantial decrease from 2022 to 2023 still keeps ROE at an unusually elevated level.

In summary, the company's profitability metrics including EBIT margin and interest burden have generally improved, indicating stronger core earnings and better cost management. Asset turnover shows a recovery after a moderate decline, suggesting optimized use of assets in recent years. The financial leverage figures and ROE show irregular patterns that may require further investigation to understand underlying causes. The tax burden remains somewhat volatile but within a narrow range, reflecting some variability in tax expenses relative to earnings.


Two-Component Disaggregation of ROA

Motorola Solutions Inc., decomposition of ROA

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Dec 31, 2023 = ×
Dec 31, 2022 = ×
Dec 31, 2021 = ×
Dec 31, 2020 = ×
Dec 31, 2019 = ×

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 financial ratios demonstrate several notable trends over the five-year period analyzed.

Net Profit Margin
The net profit margin exhibited an overall upward trend, increasing from 11.01% in 2019 to 17.13% in 2023. This improvement indicates enhanced profitability and suggests the company has become more efficient at converting revenue into actual profit. The margin rose consistently each year, with a slight dip observed only between 2021 and 2022, where it decreased marginally from 15.24% to 14.96%, before rebounding significantly in 2023.
Asset Turnover
Asset turnover showed a mild fluctuation but remained relatively stable across the period. Starting at 0.74 in 2019, it decreased to 0.68 in 2020 and slightly declined again to 0.67 in 2021. However, from 2021 onward, the ratio improved, reaching 0.75 by 2023, surpassing the initial level. This pattern suggests the company's efficiency in utilizing its assets to generate revenue dipped during 2020 and 2021 but recovered subsequently.
Return on Assets (ROA)
ROA has experienced a steady and significant increase across the evaluated years. Beginning at 8.16% in 2019, it rose progressively to 12.81% in 2023. This trend reflects continuous improvement in asset profitability, combining the effects of profitability and asset utilization. The increase aligns with the improvements seen in both net profit margin and asset turnover, underpinning stronger overall asset efficiency and profitability.

In summary, the data reflects positive developments in profitability and asset efficiency ratios for the company, highlighting improved financial performance and effective resource management over the five years.


Four-Component Disaggregation of ROA

Motorola Solutions Inc., decomposition of ROA

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Dec 31, 2023 = × × ×
Dec 31, 2022 = × × ×
Dec 31, 2021 = × × ×
Dec 31, 2020 = × × ×
Dec 31, 2019 = × × ×

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 analysis of the annual financial data reveals several notable trends and developments over the five-year period.

Tax Burden Ratio
This ratio displayed fluctuations, starting at 0.87 in 2019, decreasing to its lowest point of 0.8 in 2021 and 2023, with a peak at 0.9 in 2022. The overall pattern indicates some variability in the tax impact on pre-tax earnings, showing a tendency to reduce the tax burden effects towards the later years.
Interest Burden Ratio
There is a general upward trend in the interest burden ratio, increasing from 0.81 in 2019 to 0.9 in 2023. This suggests a gradual improvement in the company's ability to cover interest expenses out of operating earnings, potentially reflecting better management of financing costs or debt levels.
EBIT Margin
The EBIT margin shows consistent growth, beginning at 15.66% in 2019 and reaching 23.95% in 2023, with a slight dip in 2022. This indicates improving operating efficiency and profitability before interest and taxes, suggesting that the core business operations have become more profitable over the period.
Asset Turnover Ratio
The asset turnover ratio exhibits minor fluctuations without a clear long-term trend. It declined from 0.74 in 2019 to 0.67 in 2021, then gradually rebounded to 0.75 by 2023. This pattern suggests some variability in asset utilization efficiency, with recovery noted in the most recent year.
Return on Assets (ROA)
ROA showed a steady upward trajectory from 8.16% in 2019 to 12.81% in 2023. This improvement reflects enhanced overall profitability relative to total assets, driven by better operational performance and possibly improved financial leverage, aligning with the previously noted EBIT margin increase.

In summary, the financial indicators portray a company improving its operational profitability and asset utilization effectiveness over the analyzed timeframe, accompanied by better management of interest expenses and a generally favorable tax burden trend. The incremental gains in EBIT margin and ROA are particularly indicative of strengthened financial health and efficiency.


Disaggregation of Net Profit Margin

Motorola Solutions Inc., decomposition of net profit margin ratio

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Dec 31, 2023 = × ×
Dec 31, 2022 = × ×
Dec 31, 2021 = × ×
Dec 31, 2020 = × ×
Dec 31, 2019 = × ×

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).


Tax Burden
The tax burden ratio generally declined over the period from 0.87 in 2019 to 0.8 in 2023, with a brief increase to 0.9 in 2022. This indicates a slight improvement in the company's efficiency in managing its tax expenses relative to pre-tax profit, despite the fluctuation observed in 2022.
Interest Burden
The interest burden ratio shows a positive trend over the years, increasing from 0.81 in 2019 to 0.9 in 2023. This suggests that the company has become more effective at minimizing interest expenses in relation to its EBIT, thereby retaining a higher proportion of operating earnings.
EBIT Margin
The EBIT margin displayed a significant upward trajectory overall, rising from 15.66% in 2019 to 23.95% in 2023. Although there was a decline in 2022 down to 19.22%, profitability at the operating level improved substantially by the end of the latest period, reflecting enhanced operational efficiency or improved cost control.
Net Profit Margin
The net profit margin increased consistently from 11.01% in 2019 to 17.13% in 2023, with a slight dip from 15.24% in 2021 to 14.96% in 2022. This trend indicates an overall strengthening of the company's ability to convert revenue into net income, contributing to higher profitability despite minor fluctuations.