Stock Analysis on Net

Verizon Communications Inc. (NYSE:VZ)

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

Microsoft Excel

Two-Component Disaggregation of ROE

Verizon Communications Inc., decomposition of ROE

Microsoft Excel
ROE = ROA × Financial Leverage
Dec 31, 2024 17.64% = 4.55% × 3.88
Dec 31, 2023 12.57% = 3.05% × 4.11
Dec 31, 2022 23.32% = 5.60% × 4.17
Dec 31, 2021 26.98% = 6.02% × 4.48
Dec 31, 2020 26.24% = 5.62% × 4.66

Based on: 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), 10-K (reporting date: 2020-12-31).


The analyzed financial data reveals several key trends in return metrics and leverage ratios over the five-year period ending December 31, 2024.

Return on Assets (ROA)
The ROA showed an initial increasing trend from 5.62% in 2020 to a peak of 6.02% in 2021. This was followed by a slight decline to 5.6% in 2022. A more pronounced drop occurred in 2023, reaching a low of 3.05%, before partially recovering to 4.55% in 2024. This pattern suggests a decline in asset profitability in the more recent years, with a modest rebound in the final year.
Financial Leverage
Financial leverage steadily decreased each year, moving from 4.66 times in 2020 to 3.88 times by 2024. This consistent reduction indicates a gradual deleveraging strategy or improvement in the equity base relative to debt, reflecting a potentially more conservative financial structure over the period.
Return on Equity (ROE)
ROE followed a generally downward trajectory, starting at 26.24% in 2020 and rising slightly to 26.98% in 2021. However, it then declined markedly to 23.32% in 2022, with a sharper fall to 12.57% in 2023. In 2024, ROE recovered partially to 17.64%. The decrease in ROE corresponds with the decline in ROA and decreasing financial leverage, indicating lower profitability and reduced financial risk leverage effects during this period, but showing signs of improvement in the last year.

Three-Component Disaggregation of ROE

Verizon Communications Inc., decomposition of ROE

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Dec 31, 2024 17.64% = 12.99% × 0.35 × 3.88
Dec 31, 2023 12.57% = 8.67% × 0.35 × 4.11
Dec 31, 2022 23.32% = 15.53% × 0.36 × 4.17
Dec 31, 2021 26.98% = 16.51% × 0.36 × 4.48
Dec 31, 2020 26.24% = 13.88% × 0.41 × 4.66

Based on: 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), 10-K (reporting date: 2020-12-31).


The financial data reveals several notable trends over the five-year period under review. An analysis of key performance ratios provides insights into profitability, asset utilization, leverage, and overall return to shareholders.

Net Profit Margin
The net profit margin shows fluctuations across the years. It increased from 13.88% in 2020 to a peak of 16.51% in 2021, indicating improved profitability during that period. This was followed by a minor decline to 15.53% in 2022. A significant drop was observed in 2023, where the margin fell sharply to 8.67%, suggesting potential challenges such as rising costs or reduced pricing power. However, in 2024, there was a recovery to 12.99%, although the margin did not return to the earlier peak levels.
Asset Turnover
The asset turnover ratio demonstrates relative stability with a slight downward trend. Starting at 0.41 in 2020, it decreased to 0.36 in 2021 and maintained at that level through 2022. Minor declines continued to 0.35 in both 2023 and 2024. This suggests a slight reduction in the efficiency with which assets were utilized to generate revenue over the period.
Financial Leverage
There is a noticeable decreasing trend in financial leverage. The ratio declined steadily from 4.66 in 2020 to 3.88 in 2024. This trend indicates a reduction in the company’s use of debt relative to equity, which generally implies a move towards a more conservative capital structure and potentially lower financial risk.
Return on Equity (ROE)
Return on equity reflects changes in both profitability and leverage. It increased slightly from 26.24% in 2020 to 26.98% in 2021, then declined markedly to 23.32% in 2022. A sharp drop occurred in 2023 to 12.57%, which aligns with the decline in net profit margin and suggests diminished profitability or other operational challenges. A partial rebound to 17.64% in 2024 indicates an improvement in generating returns for shareholders, but it remains below the levels seen in the early years.

In summary, the data indicate that while the company experienced strong profitability in the early period, there were significant challenges around 2023 that impacted margins and returns. Asset utilization has slightly declined, and there has been a clear shift toward reduced financial leverage, potentially lowering financial risk. The partial recovery in profitability and ROE in 2024 is a positive sign, although overall performance remains below the peak levels observed in 2021.


Five-Component Disaggregation of ROE

Verizon Communications Inc., decomposition of ROE

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Dec 31, 2024 17.64% = 0.78 × 0.77 × 21.65% × 0.35 × 3.88
Dec 31, 2023 12.57% = 0.70 × 0.75 × 16.44% × 0.35 × 4.11
Dec 31, 2022 23.32% = 0.77 × 0.88 × 22.94% × 0.36 × 4.17
Dec 31, 2021 26.98% = 0.76 × 0.89 × 24.21% × 0.36 × 4.48
Dec 31, 2020 26.24% = 0.76 × 0.85 × 21.57% × 0.41 × 4.66

Based on: 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), 10-K (reporting date: 2020-12-31).


Tax Burden
The tax burden ratio remained relatively stable from 2020 to 2022, fluctuating slightly around 0.76 to 0.77. In 2023, there was a noticeable decrease to 0.70, followed by a recovery to 0.78 in 2024, marking the highest point in the observed period.
Interest Burden
The interest burden showed a minor increase from 0.85 in 2020 to 0.89 in 2021, suggesting slightly better management of interest expenses relative to earnings. However, it declined to 0.88 in 2022 and more sharply to 0.75 in 2023, with a modest improvement to 0.77 in 2024, indicating some volatility in interest expense management over the five years.
EBIT Margin
The EBIT margin improved from 21.57% in 2020 to a peak of 24.21% in 2021, then experienced a moderate decline to 22.94% in 2022. A significant drop occurred in 2023 to 16.44%, with a rebound in 2024 to 21.65%, suggesting a period of decreased operating profitability followed by partial recovery.
Asset Turnover
Asset turnover remained consistently low throughout the period, starting at 0.41 in 2020 and gradually declining to 0.35 by 2023 and 2024. This indicates a slight decrease in efficiency in utilizing assets to generate sales over time.
Financial Leverage
Financial leverage exhibited a declining trend, from 4.66 in 2020 to 3.88 in 2024. This pattern indicates a gradual reduction in the reliance on debt financing or a decrease in total assets relative to equity, potentially reflecting efforts to strengthen the capital structure.
Return on Equity (ROE)
ROE remained comparatively stable in 2020 and 2021 at approximately 26%, then declined to 23.32% in 2022. A sharp decrease to 12.57% was observed in 2023, followed by a partial recovery to 17.64% in 2024. The ROE trend aligns with fluctuations in operating efficiency and leverage, highlighting challenges affecting overall profitability.

Two-Component Disaggregation of ROA

Verizon Communications Inc., decomposition of ROA

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Dec 31, 2024 4.55% = 12.99% × 0.35
Dec 31, 2023 3.05% = 8.67% × 0.35
Dec 31, 2022 5.60% = 15.53% × 0.36
Dec 31, 2021 6.02% = 16.51% × 0.36
Dec 31, 2020 5.62% = 13.88% × 0.41

Based on: 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), 10-K (reporting date: 2020-12-31).


Net Profit Margin
The net profit margin exhibited fluctuations over the analyzed period. It increased from 13.88% in 2020 to a peak of 16.51% in 2021, followed by a slight decline to 15.53% in 2022. A significant drop occurred in 2023, where the margin decreased to 8.67%. In the latest period, 2024, the margin recovered moderately to 12.99%, indicating some improvement but still below the earlier peak levels.
Asset Turnover
The asset turnover ratio demonstrated a gradual decrease over the five years. Starting at 0.41 in 2020, the ratio declined to 0.36 in 2021 and remained relatively stable at 0.36 in 2022. It continued a slight downward trend to 0.35 in both 2023 and 2024. This suggests a mild but consistent reduction in the efficiency with which assets are being used to generate revenue.
Return on Assets (ROA)
Return on assets showed variability consistent with trends observed in profitability and asset utilization. The ROA increased from 5.62% in 2020 to 6.02% in 2021, then decreased back to 5.6% in 2022. A more pronounced decline was noted in 2023, reaching 3.05%, followed by a partial recovery to 4.55% in 2024. This pattern reflects the combined effect of changes in net profit margin and asset turnover, indicating fluctuations in overall asset profitability.

Four-Component Disaggregation of ROA

Verizon Communications Inc., decomposition of ROA

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Dec 31, 2024 4.55% = 0.78 × 0.77 × 21.65% × 0.35
Dec 31, 2023 3.05% = 0.70 × 0.75 × 16.44% × 0.35
Dec 31, 2022 5.60% = 0.77 × 0.88 × 22.94% × 0.36
Dec 31, 2021 6.02% = 0.76 × 0.89 × 24.21% × 0.36
Dec 31, 2020 5.62% = 0.76 × 0.85 × 21.57% × 0.41

Based on: 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), 10-K (reporting date: 2020-12-31).


Tax Burden
The tax burden ratio remained relatively stable around 0.76 to 0.78 over the five-year period. It showed a slight increase in 2022 and 2024, with a minor dip in 2023 to 0.7, indicating consistent tax expense relative to pre-tax earnings with a temporary reduction in 2023.
Interest Burden
The interest burden ratio exhibited some fluctuations. Starting at 0.85 in 2020, it increased to 0.89 in 2021, remained almost stable in 2022, then declined notably to 0.75 in 2023, followed by a slight increase to 0.77 in 2024. This pattern suggests increased interest expenses or lower earnings before interest and taxes in 2023, with some recovery following that year.
EBIT Margin
The EBIT margin showed a peak in 2021 at 24.21%, followed by a moderate decrease to 22.94% in 2022. The margin then dropped significantly in 2023 to 16.44%, before recovering to 21.65% in 2024. This reflects a reduction in operating profitability in 2023, with a subsequent rebound.
Asset Turnover
The asset turnover ratio has remained fairly constant, decreasing slightly from 0.41 in 2020 to 0.35 by 2023 and sustaining that level through 2024. This indicates a marginal decline in the efficiency of asset utilization over the assessed period.
Return on Assets (ROA)
The return on assets experienced an initial increase from 5.62% in 2020 to 6.02% in 2021, followed by a decrease to 5.6% in 2022. A substantial drop occurred in 2023 to 3.05%, with a partial recovery to 4.55% in 2024. This trend signifies a notable decline in asset profitability in 2023, with improving but still reduced returns afterward.
Overall Insights
The financial ratios indicate stable tax conditions but volatility in interest expenses or earnings before interest and taxes. The operating profitability as reflected by EBIT margin diminished significantly in 2023 before improvement in 2024. Asset utilization efficiency showed a slight decline, which, combined with reduced profitability in 2023, resulted in lower returns on assets during that year. Recovery signs in 2024 were observed, although not to the previous peak levels.

Disaggregation of Net Profit Margin

Verizon Communications Inc., decomposition of net profit margin ratio

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Dec 31, 2024 12.99% = 0.78 × 0.77 × 21.65%
Dec 31, 2023 8.67% = 0.70 × 0.75 × 16.44%
Dec 31, 2022 15.53% = 0.77 × 0.88 × 22.94%
Dec 31, 2021 16.51% = 0.76 × 0.89 × 24.21%
Dec 31, 2020 13.88% = 0.76 × 0.85 × 21.57%

Based on: 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), 10-K (reporting date: 2020-12-31).


The financial data indicate varying trends in profitability and burden ratios over the five-year period observed.

Tax Burden
The tax burden ratio remained relatively stable between 2020 and 2022, hovering around 0.76 to 0.77. In 2023, there was a noticeable decrease to 0.70, followed by a rebound to 0.78 in 2024. This variability suggests fluctuations in the effective tax rate impacting earnings after tax.
Interest Burden
The interest burden ratio showed a gradual increase from 0.85 in 2020 to 0.89 in 2021, slightly decreasing to 0.88 in 2022. Thereafter, a significant decline to 0.75 in 2023 occurred, with a minor recovery to 0.77 in 2024. This pattern implies reduced interest expenses relative to earnings before interest and taxes in the later years, which may alleviate financial costs.
EBIT Margin
The earnings before interest and taxes margin experienced an upward trend from 21.57% in 2020 to a peak of 24.21% in 2021. Subsequently, it declined to 22.94% in 2022 and sharply dropped to 16.44% in 2023 before recovering to 21.65% in 2024. This indicates periods of fluctuating operational efficiency and profitability, with a marked underperformance in 2023 relative to other years.
Net Profit Margin
The net profit margin followed a similar pattern to the EBIT margin, increasing from 13.88% in 2020 to 16.51% in 2021, then declining to 15.53% in 2022. A pronounced fall to 8.67% in 2023 was observed, followed by a partial recovery to 12.99% in 2024. This reflects the impact of operational and financial factors affecting net profitability, with 2023 being a year of considerable profit compression.

Overall, the data reveal stability in tax burden until 2023, a reduction in interest expenses in the last two years, and fluctuations in both operational and net profitability margins, with a notable dip in 2023 followed by a recovery in 2024. These trends suggest a challenging year in 2023, potentially due to external or internal factors affecting earnings, and an encouraging rebound in the subsequent year.