Stock Analysis on Net
Stock Analysis on Net

DoorDash, Inc. (NASDAQ:DASH)

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

DoorDash, Inc.、 ROE の分解(四半期データ)

Microsoft Excel
ROE = ROA × 財務レバレッジ比率
2025/03/31 4.04% = 2.50% × 1.62
2024/12/31 1.58% = 0.96% × 1.65
2024/09/30 -2.27% = -1.40% × 1.62
2024/06/30 -5.68% = -3.44% × 1.65
2024/03/31 -6.00% = -3.67% × 1.64
2023/12/31 -8.20% = -5.15% × 1.59
2023/09/30 -15.92% = -10.43% × 1.53
2023/06/30 -19.79% = -13.19% × 1.50
2023/03/31 -20.85% = -14.09% × 1.48
2022/12/31 -20.21% = -13.94% × 1.45
2022/09/30 -12.89% = -9.21% × 1.40
2022/06/30 -9.26% = -6.91% × 1.34
2022/03/31 -11.29% = -7.70% × 1.47
2021/12/31 -10.03% = -6.87% × 1.46
2021/09/30 — = — × 1.36
2021/06/30 — = — × 1.34
2021/03/31 — = — × 1.30

レポートに基づく: 10-Q (報告日: 2025-03-31), 10-K (報告日: 2024-12-31), 10-Q (報告日: 2024-09-30), 10-Q (報告日: 2024-06-30), 10-Q (報告日: 2024-03-31), 10-K (報告日: 2023-12-31), 10-Q (報告日: 2023-09-30), 10-Q (報告日: 2023-06-30), 10-Q (報告日: 2023-03-31), 10-K (報告日: 2022-12-31), 10-Q (報告日: 2022-09-30), 10-Q (報告日: 2022-06-30), 10-Q (報告日: 2022-03-31), 10-K (報告日: 2021-12-31), 10-Q (報告日: 2021-09-30), 10-Q (報告日: 2021-06-30), 10-Q (報告日: 2021-03-31).

ROEを3つの要素に分解

DoorDash, 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
2025/03/31 4.04% = 3.02% × 0.83 × 1.62
2024/12/31 1.58% = 1.15% × 0.83 × 1.65
2024/09/30 -2.27% = -1.69% × 0.83 × 1.62
2024/06/30 -5.68% = -4.24% × 0.81 × 1.65
2024/03/31 -6.00% = -4.61% × 0.80 × 1.64
2023/12/31 -8.20% = -6.46% × 0.80 × 1.59
2023/09/30 -15.92% = -12.81% × 0.81 × 1.53
2023/06/30 -19.79% = -16.47% × 0.80 × 1.50
2023/03/31 -20.85% = -18.98% × 0.74 × 1.48
2022/12/31 -20.21% = -20.74% × 0.67 × 1.45
2022/09/30 -12.89% = -14.51% × 0.63 × 1.40
2022/06/30 -9.26% = -12.17% × 0.57 × 1.34
2022/03/31 -11.29% = -9.97% × 0.77 × 1.47
2021/12/31 -10.03% = -9.57% × 0.72 × 1.46
2021/09/30 — = — × — × 1.36
2021/06/30 — = — × — × 1.34
2021/03/31 — = — × — × 1.30

レポートに基づく: 10-Q (報告日: 2025-03-31), 10-K (報告日: 2024-12-31), 10-Q (報告日: 2024-09-30), 10-Q (報告日: 2024-06-30), 10-Q (報告日: 2024-03-31), 10-K (報告日: 2023-12-31), 10-Q (報告日: 2023-09-30), 10-Q (報告日: 2023-06-30), 10-Q (報告日: 2023-03-31), 10-K (報告日: 2022-12-31), 10-Q (報告日: 2022-09-30), 10-Q (報告日: 2022-06-30), 10-Q (報告日: 2022-03-31), 10-K (報告日: 2021-12-31), 10-Q (報告日: 2021-09-30), 10-Q (報告日: 2021-06-30), 10-Q (報告日: 2021-03-31).

ROEを5つの要素に分解

DoorDash, Inc.、 ROE の分解(四半期データ)

Microsoft Excel
ROE = 税負担率 × 利息負担率 × EBITマージン率 × 資産回転率 × 財務レバレッジ比率
2025/03/31 4.04% = 0.90 × 1.00 × 3.35% × 0.83 × 1.62
2024/12/31 1.58% = 0.76 × 1.00 × 1.51% × 0.83 × 1.65
2024/09/30 -2.27% = — × — × -1.51% × 0.83 × 1.62
2024/06/30 -5.68% = — × — × -3.91% × 0.81 × 1.65
2024/03/31 -6.00% = — × — × -4.38% × 0.80 × 1.64
2023/12/31 -8.20% = — × — × -6.10% × 0.80 × 1.59
2023/09/30 -15.92% = — × — × -12.83% × 0.81 × 1.53
2023/06/30 -19.79% = — × — × -16.64% × 0.80 × 1.50
2023/03/31 -20.85% = — × — × -19.14% × 0.74 × 1.48
2022/12/31 -20.21% = — × — × -21.18% × 0.67 × 1.45
2022/09/30 -12.89% = — × — × -14.67% × 0.63 × 1.40
2022/06/30 -9.26% = — × — × -12.25% × 0.57 × 1.34
2022/03/31 -11.29% = — × — × -9.85% × 0.77 × 1.47
2021/12/31 -10.03% = — × — × -9.19% × 0.72 × 1.46
2021/09/30 — = — × — × — × — × 1.36
2021/06/30 — = — × — × — × — × 1.34
2021/03/31 — = — × — × — × — × 1.30

レポートに基づく: 10-Q (報告日: 2025-03-31), 10-K (報告日: 2024-12-31), 10-Q (報告日: 2024-09-30), 10-Q (報告日: 2024-06-30), 10-Q (報告日: 2024-03-31), 10-K (報告日: 2023-12-31), 10-Q (報告日: 2023-09-30), 10-Q (報告日: 2023-06-30), 10-Q (報告日: 2023-03-31), 10-K (報告日: 2022-12-31), 10-Q (報告日: 2022-09-30), 10-Q (報告日: 2022-06-30), 10-Q (報告日: 2022-03-31), 10-K (報告日: 2021-12-31), 10-Q (報告日: 2021-09-30), 10-Q (報告日: 2021-06-30), 10-Q (報告日: 2021-03-31).

ROAを2つのコンポーネントに分解

DoorDash, Inc.、 ROA の分解(四半期データ)

Microsoft Excel
ROA = 純利益率 × 資産回転率
2025/03/31 2.50% = 3.02% × 0.83
2024/12/31 0.96% = 1.15% × 0.83
2024/09/30 -1.40% = -1.69% × 0.83
2024/06/30 -3.44% = -4.24% × 0.81
2024/03/31 -3.67% = -4.61% × 0.80
2023/12/31 -5.15% = -6.46% × 0.80
2023/09/30 -10.43% = -12.81% × 0.81
2023/06/30 -13.19% = -16.47% × 0.80
2023/03/31 -14.09% = -18.98% × 0.74
2022/12/31 -13.94% = -20.74% × 0.67
2022/09/30 -9.21% = -14.51% × 0.63
2022/06/30 -6.91% = -12.17% × 0.57
2022/03/31 -7.70% = -9.97% × 0.77
2021/12/31 -6.87% = -9.57% × 0.72
2021/09/30 — = — × —
2021/06/30 — = — × —
2021/03/31 — = — × —

レポートに基づく: 10-Q (報告日: 2025-03-31), 10-K (報告日: 2024-12-31), 10-Q (報告日: 2024-09-30), 10-Q (報告日: 2024-06-30), 10-Q (報告日: 2024-03-31), 10-K (報告日: 2023-12-31), 10-Q (報告日: 2023-09-30), 10-Q (報告日: 2023-06-30), 10-Q (報告日: 2023-03-31), 10-K (報告日: 2022-12-31), 10-Q (報告日: 2022-09-30), 10-Q (報告日: 2022-06-30), 10-Q (報告日: 2022-03-31), 10-K (報告日: 2021-12-31), 10-Q (報告日: 2021-09-30), 10-Q (報告日: 2021-06-30), 10-Q (報告日: 2021-03-31).

ROAを4つの要素に分解

DoorDash, Inc.、 ROA の分解(四半期データ)

Microsoft Excel
ROA = 税負担率 × 利息負担率 × EBITマージン率 × 資産回転率
2025/03/31 2.50% = 0.90 × 1.00 × 3.35% × 0.83
2024/12/31 0.96% = 0.76 × 1.00 × 1.51% × 0.83
2024/09/30 -1.40% = — × — × -1.51% × 0.83
2024/06/30 -3.44% = — × — × -3.91% × 0.81
2024/03/31 -3.67% = — × — × -4.38% × 0.80
2023/12/31 -5.15% = — × — × -6.10% × 0.80
2023/09/30 -10.43% = — × — × -12.83% × 0.81
2023/06/30 -13.19% = — × — × -16.64% × 0.80
2023/03/31 -14.09% = — × — × -19.14% × 0.74
2022/12/31 -13.94% = — × — × -21.18% × 0.67
2022/09/30 -9.21% = — × — × -14.67% × 0.63
2022/06/30 -6.91% = — × — × -12.25% × 0.57
2022/03/31 -7.70% = — × — × -9.85% × 0.77
2021/12/31 -6.87% = — × — × -9.19% × 0.72
2021/09/30 — = — × — × — × —
2021/06/30 — = — × — × — × —
2021/03/31 — = — × — × — × —

レポートに基づく: 10-Q (報告日: 2025-03-31), 10-K (報告日: 2024-12-31), 10-Q (報告日: 2024-09-30), 10-Q (報告日: 2024-06-30), 10-Q (報告日: 2024-03-31), 10-K (報告日: 2023-12-31), 10-Q (報告日: 2023-09-30), 10-Q (報告日: 2023-06-30), 10-Q (報告日: 2023-03-31), 10-K (報告日: 2022-12-31), 10-Q (報告日: 2022-09-30), 10-Q (報告日: 2022-06-30), 10-Q (報告日: 2022-03-31), 10-K (報告日: 2021-12-31), 10-Q (報告日: 2021-09-30), 10-Q (報告日: 2021-06-30), 10-Q (報告日: 2021-03-31).

当期純利益率の分解

DoorDash, Inc.、純利益率の分解(四半期データ)

Microsoft Excel
純利益率 = 税負担率 × 利息負担率 × EBITマージン率
2025/03/31 3.02% = 0.90 × 1.00 × 3.35%
2024/12/31 1.15% = 0.76 × 1.00 × 1.51%
2024/09/30 -1.69% = — × — × -1.51%
2024/06/30 -4.24% = — × — × -3.91%
2024/03/31 -4.61% = — × — × -4.38%
2023/12/31 -6.46% = — × — × -6.10%
2023/09/30 -12.81% = — × — × -12.83%
2023/06/30 -16.47% = — × — × -16.64%
2023/03/31 -18.98% = — × — × -19.14%
2022/12/31 -20.74% = — × — × -21.18%
2022/09/30 -14.51% = — × — × -14.67%
2022/06/30 -12.17% = — × — × -12.25%
2022/03/31 -9.97% = — × — × -9.85%
2021/12/31 -9.57% = — × — × -9.19%
2021/09/30 — = — × — × —
2021/06/30 — = — × — × —
2021/03/31 — = — × — × —

レポートに基づく: 10-Q (報告日: 2025-03-31), 10-K (報告日: 2024-12-31), 10-Q (報告日: 2024-09-30), 10-Q (報告日: 2024-06-30), 10-Q (報告日: 2024-03-31), 10-K (報告日: 2023-12-31), 10-Q (報告日: 2023-09-30), 10-Q (報告日: 2023-06-30), 10-Q (報告日: 2023-03-31), 10-K (報告日: 2022-12-31), 10-Q (報告日: 2022-09-30), 10-Q (報告日: 2022-06-30), 10-Q (報告日: 2022-03-31), 10-K (報告日: 2021-12-31), 10-Q (報告日: 2021-09-30), 10-Q (報告日: 2021-06-30), 10-Q (報告日: 2021-03-31).