Stock Analysis on Net
Stock Analysis on Net

CrowdStrike Holdings Inc. (NASDAQ:CRWD)

デュポンの分析: ROE、ROA、純利益率の内訳 

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

CrowdStrike Holdings Inc.、ROEの分解

Microsoft Excel
ROE = ROA × 財務レバレッジ比率
2024/01/31 3.88% = 1.34% × 2.88
2023/01/31 -12.52% = -3.65% × 3.43
2022/01/31 -22.89% = -6.49% × 3.53
2021/01/31 -10.64% = -3.39% × 3.14
2020/01/31 -19.10% = -10.09% × 1.89

レポートに基づく: 10-K (報告日: 2024-01-31), 10-K (報告日: 2023-01-31), 10-K (報告日: 2022-01-31), 10-K (報告日: 2021-01-31), 10-K (報告日: 2020-01-31).

ROEを3つの要素に分解

CrowdStrike Holdings Inc.、ROEの分解

Microsoft Excel
ROE = 純利益率 × 資産回転率 × 財務レバレッジ比率
2024/01/31 3.88% = 2.92% × 0.46 × 2.88
2023/01/31 -12.52% = -8.18% × 0.45 × 3.43
2022/01/31 -22.89% = -16.18% × 0.40 × 3.53
2021/01/31 -10.64% = -10.59% × 0.32 × 3.14
2020/01/31 -19.10% = -29.45% × 0.34 × 1.89

レポートに基づく: 10-K (報告日: 2024-01-31), 10-K (報告日: 2023-01-31), 10-K (報告日: 2022-01-31), 10-K (報告日: 2021-01-31), 10-K (報告日: 2020-01-31).

ROEを5つの要素に分解

CrowdStrike Holdings Inc.、ROEの分解

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
2024/01/31 3.88% = 0.73 × 0.83 × 4.82% × 0.46 × 2.88
2023/01/31 -12.52% = — × — × -6.05% × 0.45 × 3.43
2022/01/31 -22.89% = — × — × -9.45% × 0.40 × 3.53
2021/01/31 -10.64% = — × — × -9.87% × 0.32 × 3.14
2020/01/31 -19.10% = — × — × -28.94% × 0.34 × 1.89

レポートに基づく: 10-K (報告日: 2024-01-31), 10-K (報告日: 2023-01-31), 10-K (報告日: 2022-01-31), 10-K (報告日: 2021-01-31), 10-K (報告日: 2020-01-31).

ROAを2つのコンポーネントに分解

CrowdStrike Holdings Inc.、ROAの分解

Microsoft Excel
ROA = 純利益率 × 資産回転率
2024/01/31 1.34% = 2.92% × 0.46
2023/01/31 -3.65% = -8.18% × 0.45
2022/01/31 -6.49% = -16.18% × 0.40
2021/01/31 -3.39% = -10.59% × 0.32
2020/01/31 -10.09% = -29.45% × 0.34

レポートに基づく: 10-K (報告日: 2024-01-31), 10-K (報告日: 2023-01-31), 10-K (報告日: 2022-01-31), 10-K (報告日: 2021-01-31), 10-K (報告日: 2020-01-31).

ROAを4つの要素に分解

CrowdStrike Holdings Inc.、ROAの分解

Microsoft Excel
ROA = 税負担 × 利息負担 × EBITマージン × 資産回転率
2024/01/31 1.34% = 0.73 × 0.83 × 4.82% × 0.46
2023/01/31 -3.65% = — × — × -6.05% × 0.45
2022/01/31 -6.49% = — × — × -9.45% × 0.40
2021/01/31 -3.39% = — × — × -9.87% × 0.32
2020/01/31 -10.09% = — × — × -28.94% × 0.34

レポートに基づく: 10-K (報告日: 2024-01-31), 10-K (報告日: 2023-01-31), 10-K (報告日: 2022-01-31), 10-K (報告日: 2021-01-31), 10-K (報告日: 2020-01-31).

当期純利益率の分解

CrowdStrike Holdings Inc.、純利益率の分解

Microsoft Excel
純利益率 = 税負担 × 利息負担 × EBITマージン
2024/01/31 2.92% = 0.73 × 0.83 × 4.82%
2023/01/31 -8.18% = — × — × -6.05%
2022/01/31 -16.18% = — × — × -9.45%
2021/01/31 -10.59% = — × — × -9.87%
2020/01/31 -29.45% = — × — × -28.94%

レポートに基づく: 10-K (報告日: 2024-01-31), 10-K (報告日: 2023-01-31), 10-K (報告日: 2022-01-31), 10-K (報告日: 2021-01-31), 10-K (報告日: 2020-01-31).