Stock Analysis on Net
Stock Analysis on Net
Microsoft Excel LibreOffice Calc

Analog Devices Inc. (NASDAQ:ADI)

デュポン分析： ROE、ROA、純利益率の分類
四半期データ

難易度が低い

ROEの分解では、純利益を株主資本で除算して構成比の積として表します。

ROEの2つのコンポーネントへの分解

Analog Devices Inc.、ROE（四半期データ）の分解

Microsoft Excel LibreOffice Calc
ROE = ROA × 財務レバレッジ
2020/10/31 10.17% = 5.69% × 1.79
2020/08/01 9.44% = 5.15% × 1.83
2020/05/02 9.59% = 5.21% × 1.84
2020/02/01 10.37% = 5.67% × 1.83
2019/11/02 11.64% = 6.37% × 1.83
2019/08/03 12.88% = 7.04% × 1.83
2019/05/04 13.37% = 7.21% × 1.85
2019/02/02 13.66% = 7.25% × 1.88
2018/11/03 13.61% = 7.31% × 1.86
2018/08/04 12.99% = 6.86% × 1.89
2018/05/05 10.06% = 5.12% × 1.96
2018/02/03 7.52% = 3.73% × 2.02
2017/10/28 7.16% = 3.44% × 2.08
2017/07/29 6.81% = 3.20% × 2.13
2017/04/29 8.40% = 3.14% × 2.67
2017/01/28 17.23% = 8.96% × 1.92
2016/10/29 16.68% = 10.81% × 1.54
2016/07/30 13.28% = 8.61% × 1.54
2016/04/30 13.29% = 8.56% × 1.55
2016/01/30 13.67% = 8.98% × 1.52
2015/10/31 13.74% = 9.87% × 1.39
2015/08/01 — = — × 1.41
2015/05/02 — = — × 1.42
2015/01/31 — = — × 1.42

ソース： Analog Devices Inc. (NASDAQ:ADI) | DuPont analysis (Q) (www.stock-analysis-on.net)

2020年第4四半期に比べて株主資本利益率（ROE）が増加する主な理由は、資産利益率（ROA）で測定される収益性の増加です。

ROEを3つのコンポーネントに分解

Analog Devices Inc.、ROE（四半期データ）の分解

Microsoft Excel LibreOffice Calc
ROE = 純利益率 × 資産回転率 × 財務レバレッジ
2020/10/31 10.17% = 21.79% × 0.26 × 1.79
2020/08/01 9.44% = 20.14% × 0.26 × 1.83
2020/05/02 9.59% = 20.05% × 0.26 × 1.84
2020/02/01 10.37% = 21.06% × 0.27 × 1.83
2019/11/02 11.64% = 22.75% × 0.28 × 1.83
2019/08/03 12.88% = 24.71% × 0.28 × 1.83
2019/05/04 13.37% = 25.18% × 0.29 × 1.85
2019/02/02 13.66% = 25.42% × 0.29 × 1.88
2018/11/03 13.61% = 24.12% × 0.30 × 1.86
2018/08/04 12.99% = 22.95% × 0.30 × 1.89
2018/05/05 10.06% = 17.72% × 0.29 × 1.96
2018/02/03 7.52% = 13.80% × 0.27 × 2.02
2017/10/28 7.16% = 14.24% × 0.24 × 2.08
2017/07/29 6.81% = 14.79% × 0.22 × 2.13
2017/04/29 8.40% = 20.90% × 0.15 × 2.67
2017/01/28 17.23% = 25.14% × 0.36 × 1.92
2016/10/29 16.68% = 25.18% × 0.43 × 1.54
2016/07/30 13.28% = 19.49% × 0.44 × 1.54
2016/04/30 13.29% = 19.11% × 0.45 × 1.55
2016/01/30 13.67% = 19.89% × 0.45 × 1.52
2015/10/31 13.74% = 20.29% × 0.49 × 1.39
2015/08/01 — = — × — × 1.41
2015/05/02 — = — × — × 1.42
2015/01/31 — = — × — × 1.42

ソース： Analog Devices Inc. (NASDAQ:ADI) | DuPont analysis (Q) (www.stock-analysis-on.net)

2020年第4四半期に比べて株主資本利益率（ROE）が増加する主な理由は、純利益率比率で測定される収益性の増加です。

ROEを5つのコンポーネントに分解

Analog Devices Inc.、ROE（四半期データ）の分解

Microsoft Excel LibreOffice Calc
ROE = 税負担 × 利子負担 × EBITマージン × 資産回転率 × 財務レバレッジ
2020/10/31 10.17% = 0.93 × 0.87 × 26.86% × 0.26 × 1.79
2020/08/01 9.44% = 0.94 × 0.86 × 24.96% × 0.26 × 1.83
2020/05/02 9.59% = 0.93 × 0.85 × 25.40% × 0.26 × 1.84
2020/02/01 10.37% = 0.92 × 0.86 × 26.61% × 0.27 × 1.83
2019/11/02 11.64% = 0.92 × 0.87 × 28.62% × 0.28 × 1.83
2019/08/03 12.88% = 0.92 × 0.87 × 30.81% × 0.28 × 1.83
2019/05/04 13.37% = 0.92 × 0.88 × 31.20% × 0.29 × 1.85
2019/02/02 13.66% = 0.93 × 0.87 × 31.24% × 0.29 × 1.88
2018/11/03 13.61% = 0.91 × 0.87 × 30.51% × 0.30 × 1.86
2018/08/04 12.99% = 0.90 × 0.86 × 29.63% × 0.30 × 1.89
2018/05/05 10.06% = 0.85 × 0.82 × 25.28% × 0.29 × 1.96
2018/02/03 7.52% = 0.83 × 0.77 × 21.45% × 0.27 × 2.02
2017/10/28 7.16% = 0.88 × 0.77 × 21.13% × 0.24 × 2.08
2017/07/29 6.81% = 0.88 × 0.77 × 21.80% × 0.22 × 2.13
2017/04/29 8.40% = 0.93 × 0.84 × 26.75% × 0.15 × 2.67
2017/01/28 17.23% = 0.91 × 0.89 × 30.97% × 0.36 × 1.92
2016/10/29 16.68% = 0.90 × 0.92 × 30.56% × 0.43 × 1.54
2016/07/30 13.28% = 0.90 × 0.93 × 23.40% × 0.44 × 1.54
2016/04/30 13.29% = 0.87 × 0.94 × 23.19% × 0.45 × 1.55
2016/01/30 13.67% = 0.86 × 0.96 × 24.03% × 0.45 × 1.52
2015/10/31 13.74% = 0.86 × 0.97 × 24.37% × 0.49 × 1.39
2015/08/01 — = — × — × — × — × 1.41
2015/05/02 — = — × — × — × — × 1.42
2015/01/31 — = — × — × — × — × 1.42

ソース： Analog Devices Inc. (NASDAQ:ADI) | DuPont analysis (Q) (www.stock-analysis-on.net)

2020年第4四半期に比べて株主資本利益率（ROE）が増加する主な理由は、EBITマージン率で測定される営業利益率の増加です。

ROAの2つのコンポーネントへの分解

Analog Devices Inc.、ROA（四半期データ）の分解

Microsoft Excel LibreOffice Calc
ROA = 純利益率 × 資産回転率
2020/10/31 5.69% = 21.79% × 0.26
2020/08/01 5.15% = 20.14% × 0.26
2020/05/02 5.21% = 20.05% × 0.26
2020/02/01 5.67% = 21.06% × 0.27
2019/11/02 6.37% = 22.75% × 0.28
2019/08/03 7.04% = 24.71% × 0.28
2019/05/04 7.21% = 25.18% × 0.29
2019/02/02 7.25% = 25.42% × 0.29
2018/11/03 7.31% = 24.12% × 0.30
2018/08/04 6.86% = 22.95% × 0.30
2018/05/05 5.12% = 17.72% × 0.29
2018/02/03 3.73% = 13.80% × 0.27
2017/10/28 3.44% = 14.24% × 0.24
2017/07/29 3.20% = 14.79% × 0.22
2017/04/29 3.14% = 20.90% × 0.15
2017/01/28 8.96% = 25.14% × 0.36
2016/10/29 10.81% = 25.18% × 0.43
2016/07/30 8.61% = 19.49% × 0.44
2016/04/30 8.56% = 19.11% × 0.45
2016/01/30 8.98% = 19.89% × 0.45
2015/10/31 9.87% = 20.29% × 0.49
2015/08/01 — = — × —
2015/05/02 — = — × —
2015/01/31 — = — × —

ソース： Analog Devices Inc. (NASDAQ:ADI) | DuPont analysis (Q) (www.stock-analysis-on.net)

2020年第4四半期に比べて総資産利益率（ROA）が増加する主な理由は、純利益率比率で測定される収益性の増加です。

ROAを4つのコンポーネントに分解

Analog Devices Inc.、ROA（四半期データ）の分解

Microsoft Excel LibreOffice Calc
ROA = 税負担 × 利子負担 × EBITマージン × 資産回転率
2020/10/31 5.69% = 0.93 × 0.87 × 26.86% × 0.26
2020/08/01 5.15% = 0.94 × 0.86 × 24.96% × 0.26
2020/05/02 5.21% = 0.93 × 0.85 × 25.40% × 0.26
2020/02/01 5.67% = 0.92 × 0.86 × 26.61% × 0.27
2019/11/02 6.37% = 0.92 × 0.87 × 28.62% × 0.28
2019/08/03 7.04% = 0.92 × 0.87 × 30.81% × 0.28
2019/05/04 7.21% = 0.92 × 0.88 × 31.20% × 0.29
2019/02/02 7.25% = 0.93 × 0.87 × 31.24% × 0.29
2018/11/03 7.31% = 0.91 × 0.87 × 30.51% × 0.30
2018/08/04 6.86% = 0.90 × 0.86 × 29.63% × 0.30
2018/05/05 5.12% = 0.85 × 0.82 × 25.28% × 0.29
2018/02/03 3.73% = 0.83 × 0.77 × 21.45% × 0.27
2017/10/28 3.44% = 0.88 × 0.77 × 21.13% × 0.24
2017/07/29 3.20% = 0.88 × 0.77 × 21.80% × 0.22
2017/04/29 3.14% = 0.93 × 0.84 × 26.75% × 0.15
2017/01/28 8.96% = 0.91 × 0.89 × 30.97% × 0.36
2016/10/29 10.81% = 0.90 × 0.92 × 30.56% × 0.43
2016/07/30 8.61% = 0.90 × 0.93 × 23.40% × 0.44
2016/04/30 8.56% = 0.87 × 0.94 × 23.19% × 0.45
2016/01/30 8.98% = 0.86 × 0.96 × 24.03% × 0.45
2015/10/31 9.87% = 0.86 × 0.97 × 24.37% × 0.49
2015/08/01 — = — × — × — × —
2015/05/02 — = — × — × — × —
2015/01/31 — = — × — × — × —

ソース： Analog Devices Inc. (NASDAQ:ADI) | DuPont analysis (Q) (www.stock-analysis-on.net)

2020年第4四半期に比べて資産収益率（ROA）が増加する主な理由は、EBITマージン率で測定される営業利益率の増加です。

純利益率比率の分解

Analog Devices Inc.、純利益率比率の分解（四半期データ）

Microsoft Excel LibreOffice Calc
純利益率 = 税負担 × 利子負担 × EBITマージン
2020/10/31 21.79% = 0.93 × 0.87 × 26.86%
2020/08/01 20.14% = 0.94 × 0.86 × 24.96%
2020/05/02 20.05% = 0.93 × 0.85 × 25.40%
2020/02/01 21.06% = 0.92 × 0.86 × 26.61%
2019/11/02 22.75% = 0.92 × 0.87 × 28.62%
2019/08/03 24.71% = 0.92 × 0.87 × 30.81%
2019/05/04 25.18% = 0.92 × 0.88 × 31.20%
2019/02/02 25.42% = 0.93 × 0.87 × 31.24%
2018/11/03 24.12% = 0.91 × 0.87 × 30.51%
2018/08/04 22.95% = 0.90 × 0.86 × 29.63%
2018/05/05 17.72% = 0.85 × 0.82 × 25.28%
2018/02/03 13.80% = 0.83 × 0.77 × 21.45%
2017/10/28 14.24% = 0.88 × 0.77 × 21.13%
2017/07/29 14.79% = 0.88 × 0.77 × 21.80%
2017/04/29 20.90% = 0.93 × 0.84 × 26.75%
2017/01/28 25.14% = 0.91 × 0.89 × 30.97%
2016/10/29 25.18% = 0.90 × 0.92 × 30.56%
2016/07/30 19.49% = 0.90 × 0.93 × 23.40%
2016/04/30 19.11% = 0.87 × 0.94 × 23.19%
2016/01/30 19.89% = 0.86 × 0.96 × 24.03%
2015/10/31 20.29% = 0.86 × 0.97 × 24.37%
2015/08/01 — = — × — × —
2015/05/02 — = — × — × —
2015/01/31 — = — × — × —

ソース： Analog Devices Inc. (NASDAQ:ADI) | DuPont analysis (Q) (www.stock-analysis-on.net)

2020年第4四半期に比べて純利益率比率が増加する主な理由は、EBIT利益率で測定される営業利益率の増加です。