Stock Analysis on Net
Stock Analysis on Net

Broadcom Inc. (NASDAQ:AVGO)

デュポンの分析: ROE、ROA、純利益率の内訳 
四半期データ

Microsoft Excel

ROE分解では、純利益を株主資本で割ったものを構成比率の積として表します。

ROEを2つのコンポーネントに分解

Broadcom Inc.、 ROE の分解(四半期データ)

Microsoft Excel
ROE = ROA × 財務レバレッジ比率
2025/05/04 18.56% = 7.85% × 2.37
2025/02/02 14.43% = 6.09% × 2.37
2024/11/03 8.71% = 3.56% × 2.45
2024/08/04 7.76% = 3.03% × 2.56
2024/05/05 14.68% = 5.86% × 2.50
2024/02/04 16.55% = 6.54% × 2.53
2023/10/29 58.70% = 19.33% × 3.04
2023/07/30 63.03% = 19.44% × 3.24
2023/04/30 62.20% = 19.10% × 3.26
2023/01/29 54.90% = 17.54% × 3.13
2022/10/30 50.62% = 15.69% × 3.23
2022/07/31 48.50% = 14.20% × 3.42
2022/05/01 42.58% = 12.45% × 3.42
2022/01/30 34.09% = 10.69% × 3.19
2021/10/31 26.99% = 8.91% × 3.03
2021/08/01 24.94% = 8.00% × 3.12
2021/05/02 20.40% = 6.47% × 3.15
2021/01/31 16.49% = 5.14% × 3.21
2020/11/01 12.40% = 3.90% × 3.18
2020/08/02 10.54% = 3.13% × 3.37
2020/05/03 10.48% = 3.08% × 3.41
2020/02/02 10.83% = 3.26% × 3.32
2019/11/03 10.92% = 4.04% × 2.71
2019/08/04 — = — × 3.24
2019/05/05 — = — × 3.20
2019/02/03 — = — × 3.10

レポートに基づく: 10-Q (報告日: 2025-05-04), 10-Q (報告日: 2025-02-02), 10-K (報告日: 2024-11-03), 10-Q (報告日: 2024-08-04), 10-Q (報告日: 2024-05-05), 10-Q (報告日: 2024-02-04), 10-K (報告日: 2023-10-29), 10-Q (報告日: 2023-07-30), 10-Q (報告日: 2023-04-30), 10-Q (報告日: 2023-01-29), 10-K (報告日: 2022-10-30), 10-Q (報告日: 2022-07-31), 10-Q (報告日: 2022-05-01), 10-Q (報告日: 2022-01-30), 10-K (報告日: 2021-10-31), 10-Q (報告日: 2021-08-01), 10-Q (報告日: 2021-05-02), 10-Q (報告日: 2021-01-31), 10-K (報告日: 2020-11-01), 10-Q (報告日: 2020-08-02), 10-Q (報告日: 2020-05-03), 10-Q (報告日: 2020-02-02), 10-K (報告日: 2019-11-03), 10-Q (報告日: 2019-08-04), 10-Q (報告日: 2019-05-05), 10-Q (報告日: 2019-02-03).

2025年第2 四半期に株主資本利益率(ROE)が増加した主な理由は、資産利益率(ROA)で測定される収益性の増加です。

ROEを3つの要素に分解

Broadcom Inc.、 ROE の分解(四半期データ)

Microsoft Excel
ROE = 純利益率 × 資産回転率 × 財務レバレッジ比率
2025/05/04 18.56% = 22.64% × 0.35 × 2.37
2025/02/02 14.43% = 18.47% × 0.33 × 2.37
2024/11/03 8.71% = 11.43% × 0.31 × 2.45
2024/08/04 7.76% = 10.88% × 0.28 × 2.56
2024/05/05 14.68% = 24.10% × 0.24 × 2.50
2024/02/04 16.55% = 29.93% × 0.22 × 2.53
2023/10/29 58.70% = 39.31% × 0.49 × 3.04
2023/07/30 63.03% = 39.25% × 0.50 × 3.24
2023/04/30 62.20% = 39.06% × 0.49 × 3.26
2023/01/29 54.90% = 37.19% × 0.47 × 3.13
2022/10/30 50.62% = 34.62% × 0.45 × 3.23
2022/07/31 48.50% = 31.96% × 0.44 × 3.42
2022/05/01 42.58% = 29.76% × 0.42 × 3.42
2022/01/30 34.09% = 27.47% × 0.39 × 3.19
2021/10/31 26.99% = 24.54% × 0.36 × 3.03
2021/08/01 24.94% = 22.90% × 0.35 × 3.12
2021/05/02 20.40% = 19.11% × 0.34 × 3.15
2021/01/31 16.49% = 16.01% × 0.32 × 3.21
2020/11/01 12.40% = 12.39% × 0.31 × 3.18
2020/08/02 10.54% = 10.70% × 0.29 × 3.37
2020/05/03 10.48% = 10.97% × 0.28 × 3.41
2020/02/02 10.83% = 11.64% × 0.28 × 3.32
2019/11/03 10.92% = 12.05% × 0.33 × 2.71
2019/08/04 — = — × — × 3.24
2019/05/05 — = — × — × 3.20
2019/02/03 — = — × — × 3.10

レポートに基づく: 10-Q (報告日: 2025-05-04), 10-Q (報告日: 2025-02-02), 10-K (報告日: 2024-11-03), 10-Q (報告日: 2024-08-04), 10-Q (報告日: 2024-05-05), 10-Q (報告日: 2024-02-04), 10-K (報告日: 2023-10-29), 10-Q (報告日: 2023-07-30), 10-Q (報告日: 2023-04-30), 10-Q (報告日: 2023-01-29), 10-K (報告日: 2022-10-30), 10-Q (報告日: 2022-07-31), 10-Q (報告日: 2022-05-01), 10-Q (報告日: 2022-01-30), 10-K (報告日: 2021-10-31), 10-Q (報告日: 2021-08-01), 10-Q (報告日: 2021-05-02), 10-Q (報告日: 2021-01-31), 10-K (報告日: 2020-11-01), 10-Q (報告日: 2020-08-02), 10-Q (報告日: 2020-05-03), 10-Q (報告日: 2020-02-02), 10-K (報告日: 2019-11-03), 10-Q (報告日: 2019-08-04), 10-Q (報告日: 2019-05-05), 10-Q (報告日: 2019-02-03).

2025年第2 四半期に株主資本利益率(ROE)が増加した主な理由は、純利益率で測定した収益性の増加です。

ROEを5つの要素に分解

Broadcom Inc.、 ROE の分解(四半期データ)

Microsoft Excel
ROE = 税負担 × 利息負担 × EBITマージン × 資産回転率 × 財務レバレッジ比率
2025/05/04 18.56% = 0.77 × 0.82 × 35.83% × 0.35 × 2.37
2025/02/02 14.43% = 0.73 × 0.78 × 32.35% × 0.33 × 2.37
2024/11/03 8.71% = 0.61 × 0.71 × 26.36% × 0.31 × 2.45
2024/08/04 7.76% = 0.52 × 0.74 × 28.13% × 0.28 × 2.56
2024/05/05 14.68% = 0.94 × 0.80 × 32.20% × 0.24 × 2.50
2024/02/04 16.55% = 0.92 × 0.86 × 38.06% × 0.22 × 2.53
2023/10/29 58.70% = 0.93 × 0.90 × 46.68% × 0.49 × 3.04
2023/07/30 63.03% = 0.94 × 0.90 × 46.18% × 0.50 × 3.24
2023/04/30 62.20% = 0.94 × 0.90 × 46.05% × 0.49 × 3.26
2023/01/29 54.90% = 0.94 × 0.89 × 44.53% × 0.47 × 3.13
2022/10/30 50.62% = 0.92 × 0.88 × 42.68% × 0.45 × 3.23
2022/07/31 48.50% = 0.92 × 0.86 × 40.24% × 0.44 × 3.42
2022/05/01 42.58% = 0.95 × 0.84 × 37.16% × 0.42 × 3.42
2022/01/30 34.09% = 0.97 × 0.82 × 34.35% × 0.39 × 3.19
2021/10/31 26.99% = 1.00 × 0.78 × 31.51% × 0.36 × 3.03
2021/08/01 24.94% = 1.06 × 0.75 × 28.68% × 0.35 × 3.12
2021/05/02 20.40% = 1.06 × 0.71 × 25.51% × 0.34 × 3.15
2021/01/31 16.49% = 1.12 × 0.64 × 22.11% × 0.32 × 3.21
2020/11/01 12.40% = 1.21 × 0.58 × 17.66% × 0.31 × 3.18
2020/08/02 10.54% = 1.21 × 0.54 × 16.25% × 0.29 × 3.37
2020/05/03 10.48% = 1.25 × 0.55 × 15.81% × 0.28 × 3.41
2020/02/02 10.83% = 1.17 × 0.60 × 16.59% × 0.28 × 3.32
2019/11/03 10.92% = 1.23 × 0.61 × 16.19% × 0.33 × 2.71
2019/08/04 — = — × — × — × — × 3.24
2019/05/05 — = — × — × — × — × 3.20
2019/02/03 — = — × — × — × — × 3.10

レポートに基づく: 10-Q (報告日: 2025-05-04), 10-Q (報告日: 2025-02-02), 10-K (報告日: 2024-11-03), 10-Q (報告日: 2024-08-04), 10-Q (報告日: 2024-05-05), 10-Q (報告日: 2024-02-04), 10-K (報告日: 2023-10-29), 10-Q (報告日: 2023-07-30), 10-Q (報告日: 2023-04-30), 10-Q (報告日: 2023-01-29), 10-K (報告日: 2022-10-30), 10-Q (報告日: 2022-07-31), 10-Q (報告日: 2022-05-01), 10-Q (報告日: 2022-01-30), 10-K (報告日: 2021-10-31), 10-Q (報告日: 2021-08-01), 10-Q (報告日: 2021-05-02), 10-Q (報告日: 2021-01-31), 10-K (報告日: 2020-11-01), 10-Q (報告日: 2020-08-02), 10-Q (報告日: 2020-05-03), 10-Q (報告日: 2020-02-02), 10-K (報告日: 2019-11-03), 10-Q (報告日: 2019-08-04), 10-Q (報告日: 2019-05-05), 10-Q (報告日: 2019-02-03).

2025年第2 四半期に株主資本利益率(ROE)が増加した主な理由は、EBITマージン率で測定した営業利益率の増加です。

ROAを2つのコンポーネントに分解

Broadcom Inc.、 ROA の分解(四半期データ)

Microsoft Excel
ROA = 純利益率 × 資産回転率
2025/05/04 7.85% = 22.64% × 0.35
2025/02/02 6.09% = 18.47% × 0.33
2024/11/03 3.56% = 11.43% × 0.31
2024/08/04 3.03% = 10.88% × 0.28
2024/05/05 5.86% = 24.10% × 0.24
2024/02/04 6.54% = 29.93% × 0.22
2023/10/29 19.33% = 39.31% × 0.49
2023/07/30 19.44% = 39.25% × 0.50
2023/04/30 19.10% = 39.06% × 0.49
2023/01/29 17.54% = 37.19% × 0.47
2022/10/30 15.69% = 34.62% × 0.45
2022/07/31 14.20% = 31.96% × 0.44
2022/05/01 12.45% = 29.76% × 0.42
2022/01/30 10.69% = 27.47% × 0.39
2021/10/31 8.91% = 24.54% × 0.36
2021/08/01 8.00% = 22.90% × 0.35
2021/05/02 6.47% = 19.11% × 0.34
2021/01/31 5.14% = 16.01% × 0.32
2020/11/01 3.90% = 12.39% × 0.31
2020/08/02 3.13% = 10.70% × 0.29
2020/05/03 3.08% = 10.97% × 0.28
2020/02/02 3.26% = 11.64% × 0.28
2019/11/03 4.04% = 12.05% × 0.33
2019/08/04 — = — × —
2019/05/05 — = — × —
2019/02/03 — = — × —

レポートに基づく: 10-Q (報告日: 2025-05-04), 10-Q (報告日: 2025-02-02), 10-K (報告日: 2024-11-03), 10-Q (報告日: 2024-08-04), 10-Q (報告日: 2024-05-05), 10-Q (報告日: 2024-02-04), 10-K (報告日: 2023-10-29), 10-Q (報告日: 2023-07-30), 10-Q (報告日: 2023-04-30), 10-Q (報告日: 2023-01-29), 10-K (報告日: 2022-10-30), 10-Q (報告日: 2022-07-31), 10-Q (報告日: 2022-05-01), 10-Q (報告日: 2022-01-30), 10-K (報告日: 2021-10-31), 10-Q (報告日: 2021-08-01), 10-Q (報告日: 2021-05-02), 10-Q (報告日: 2021-01-31), 10-K (報告日: 2020-11-01), 10-Q (報告日: 2020-08-02), 10-Q (報告日: 2020-05-03), 10-Q (報告日: 2020-02-02), 10-K (報告日: 2019-11-03), 10-Q (報告日: 2019-08-04), 10-Q (報告日: 2019-05-05), 10-Q (報告日: 2019-02-03).

2025年第2 四半期に総資産利益率(ROA)が上昇した主な理由は、純利益率で測定した収益性の増加です。

ROAを4つの要素に分解

Broadcom Inc.、 ROA の分解(四半期データ)

Microsoft Excel
ROA = 税負担 × 利息負担 × EBITマージン × 資産回転率
2025/05/04 7.85% = 0.77 × 0.82 × 35.83% × 0.35
2025/02/02 6.09% = 0.73 × 0.78 × 32.35% × 0.33
2024/11/03 3.56% = 0.61 × 0.71 × 26.36% × 0.31
2024/08/04 3.03% = 0.52 × 0.74 × 28.13% × 0.28
2024/05/05 5.86% = 0.94 × 0.80 × 32.20% × 0.24
2024/02/04 6.54% = 0.92 × 0.86 × 38.06% × 0.22
2023/10/29 19.33% = 0.93 × 0.90 × 46.68% × 0.49
2023/07/30 19.44% = 0.94 × 0.90 × 46.18% × 0.50
2023/04/30 19.10% = 0.94 × 0.90 × 46.05% × 0.49
2023/01/29 17.54% = 0.94 × 0.89 × 44.53% × 0.47
2022/10/30 15.69% = 0.92 × 0.88 × 42.68% × 0.45
2022/07/31 14.20% = 0.92 × 0.86 × 40.24% × 0.44
2022/05/01 12.45% = 0.95 × 0.84 × 37.16% × 0.42
2022/01/30 10.69% = 0.97 × 0.82 × 34.35% × 0.39
2021/10/31 8.91% = 1.00 × 0.78 × 31.51% × 0.36
2021/08/01 8.00% = 1.06 × 0.75 × 28.68% × 0.35
2021/05/02 6.47% = 1.06 × 0.71 × 25.51% × 0.34
2021/01/31 5.14% = 1.12 × 0.64 × 22.11% × 0.32
2020/11/01 3.90% = 1.21 × 0.58 × 17.66% × 0.31
2020/08/02 3.13% = 1.21 × 0.54 × 16.25% × 0.29
2020/05/03 3.08% = 1.25 × 0.55 × 15.81% × 0.28
2020/02/02 3.26% = 1.17 × 0.60 × 16.59% × 0.28
2019/11/03 4.04% = 1.23 × 0.61 × 16.19% × 0.33
2019/08/04 — = — × — × — × —
2019/05/05 — = — × — × — × —
2019/02/03 — = — × — × — × —

レポートに基づく: 10-Q (報告日: 2025-05-04), 10-Q (報告日: 2025-02-02), 10-K (報告日: 2024-11-03), 10-Q (報告日: 2024-08-04), 10-Q (報告日: 2024-05-05), 10-Q (報告日: 2024-02-04), 10-K (報告日: 2023-10-29), 10-Q (報告日: 2023-07-30), 10-Q (報告日: 2023-04-30), 10-Q (報告日: 2023-01-29), 10-K (報告日: 2022-10-30), 10-Q (報告日: 2022-07-31), 10-Q (報告日: 2022-05-01), 10-Q (報告日: 2022-01-30), 10-K (報告日: 2021-10-31), 10-Q (報告日: 2021-08-01), 10-Q (報告日: 2021-05-02), 10-Q (報告日: 2021-01-31), 10-K (報告日: 2020-11-01), 10-Q (報告日: 2020-08-02), 10-Q (報告日: 2020-05-03), 10-Q (報告日: 2020-02-02), 10-K (報告日: 2019-11-03), 10-Q (報告日: 2019-08-04), 10-Q (報告日: 2019-05-05), 10-Q (報告日: 2019-02-03).

2025年第2 四半期に総資産利益率(ROA)が増加した主な理由は、EBITマージン率で測定した営業利益率の増加です。

当期純利益率の分解

Broadcom Inc.、純利益率の分解(四半期データ)

Microsoft Excel
純利益率 = 税負担 × 利息負担 × EBITマージン
2025/05/04 22.64% = 0.77 × 0.82 × 35.83%
2025/02/02 18.47% = 0.73 × 0.78 × 32.35%
2024/11/03 11.43% = 0.61 × 0.71 × 26.36%
2024/08/04 10.88% = 0.52 × 0.74 × 28.13%
2024/05/05 24.10% = 0.94 × 0.80 × 32.20%
2024/02/04 29.93% = 0.92 × 0.86 × 38.06%
2023/10/29 39.31% = 0.93 × 0.90 × 46.68%
2023/07/30 39.25% = 0.94 × 0.90 × 46.18%
2023/04/30 39.06% = 0.94 × 0.90 × 46.05%
2023/01/29 37.19% = 0.94 × 0.89 × 44.53%
2022/10/30 34.62% = 0.92 × 0.88 × 42.68%
2022/07/31 31.96% = 0.92 × 0.86 × 40.24%
2022/05/01 29.76% = 0.95 × 0.84 × 37.16%
2022/01/30 27.47% = 0.97 × 0.82 × 34.35%
2021/10/31 24.54% = 1.00 × 0.78 × 31.51%
2021/08/01 22.90% = 1.06 × 0.75 × 28.68%
2021/05/02 19.11% = 1.06 × 0.71 × 25.51%
2021/01/31 16.01% = 1.12 × 0.64 × 22.11%
2020/11/01 12.39% = 1.21 × 0.58 × 17.66%
2020/08/02 10.70% = 1.21 × 0.54 × 16.25%
2020/05/03 10.97% = 1.25 × 0.55 × 15.81%
2020/02/02 11.64% = 1.17 × 0.60 × 16.59%
2019/11/03 12.05% = 1.23 × 0.61 × 16.19%
2019/08/04 — = — × — × —
2019/05/05 — = — × — × —
2019/02/03 — = — × — × —

レポートに基づく: 10-Q (報告日: 2025-05-04), 10-Q (報告日: 2025-02-02), 10-K (報告日: 2024-11-03), 10-Q (報告日: 2024-08-04), 10-Q (報告日: 2024-05-05), 10-Q (報告日: 2024-02-04), 10-K (報告日: 2023-10-29), 10-Q (報告日: 2023-07-30), 10-Q (報告日: 2023-04-30), 10-Q (報告日: 2023-01-29), 10-K (報告日: 2022-10-30), 10-Q (報告日: 2022-07-31), 10-Q (報告日: 2022-05-01), 10-Q (報告日: 2022-01-30), 10-K (報告日: 2021-10-31), 10-Q (報告日: 2021-08-01), 10-Q (報告日: 2021-05-02), 10-Q (報告日: 2021-01-31), 10-K (報告日: 2020-11-01), 10-Q (報告日: 2020-08-02), 10-Q (報告日: 2020-05-03), 10-Q (報告日: 2020-02-02), 10-K (報告日: 2019-11-03), 10-Q (報告日: 2019-08-04), 10-Q (報告日: 2019-05-05), 10-Q (報告日: 2019-02-03).

2025年第2 四半期に純利益率が上昇した主な理由は、EBITマージン率で測定した営業利益率の増加です。