Stock Analysis on Net
Stock Analysis on Net

Mondelēz International Inc. (NASDAQ:MDLZ)

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

Mondelēz International 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 13.97% = 5.22% × 2.67
2024/12/31 17.12% = 6.73% × 2.54
2024/09/30 13.70% = 5.29% × 2.59
2024/06/30 14.25% = 5.40% × 2.64
2024/03/31 15.06% = 5.53% × 2.73
2023/12/31 17.50% = 6.95% × 2.52
2023/09/30 16.09% = 6.48% × 2.48
2023/06/30 14.45% = 5.75% × 2.51
2023/03/31 13.97% = 5.42% × 2.58
2022/12/31 10.11% = 3.82% × 2.65
2022/09/30 11.78% = 4.61% × 2.55
2022/06/30 14.04% = 5.85% × 2.40
2022/03/31 14.89% = 6.17% × 2.41
2021/12/31 15.21% = 6.41% × 2.37
2021/09/30 16.08% = 6.61% × 2.43
2021/06/30 15.66% = 6.49% × 2.41
2021/03/31 13.96% = 5.70% × 2.45
2020/12/31 12.89% = 5.24% × 2.46
2020/09/30 — = — × 2.46
2020/06/30 — = — × 2.47
2020/03/31 — = — × 2.48

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), 10-K (報告日: 2020-12-31), 10-Q (報告日: 2020-09-30), 10-Q (報告日: 2020-06-30), 10-Q (報告日: 2020-03-31).

ROEを3つの要素に分解

Mondelēz International 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 13.97% = 9.88% × 0.53 × 2.67
2024/12/31 17.12% = 12.65% × 0.53 × 2.54
2024/09/30 13.70% = 10.56% × 0.50 × 2.59
2024/06/30 14.25% = 10.97% × 0.49 × 2.64
2024/03/31 15.06% = 11.87% × 0.47 × 2.73
2023/12/31 17.50% = 13.77% × 0.50 × 2.52
2023/09/30 16.09% = 12.97% × 0.50 × 2.48
2023/06/30 14.45% = 12.13% × 0.47 × 2.51
2023/03/31 13.97% = 11.99% × 0.45 × 2.58
2022/12/31 10.11% = 8.63% × 0.44 × 2.65
2022/09/30 11.78% = 10.30% × 0.45 × 2.55
2022/06/30 14.04% = 12.93% × 0.45 × 2.40
2022/03/31 14.89% = 14.34% × 0.43 × 2.41
2021/12/31 15.21% = 14.97% × 0.43 × 2.37
2021/09/30 16.08% = 15.70% × 0.42 × 2.43
2021/06/30 15.66% = 15.49% × 0.42 × 2.41
2021/03/31 13.96% = 13.94% × 0.41 × 2.45
2020/12/31 12.89% = 13.37% × 0.39 × 2.46
2020/09/30 — = — × — × 2.46
2020/06/30 — = — × — × 2.47
2020/03/31 — = — × — × 2.48

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), 10-K (報告日: 2020-12-31), 10-Q (報告日: 2020-09-30), 10-Q (報告日: 2020-06-30), 10-Q (報告日: 2020-03-31).

ROAを2つのコンポーネントに分解

Mondelēz International 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 5.22% = 9.88% × 0.53
2024/12/31 6.73% = 12.65% × 0.53
2024/09/30 5.29% = 10.56% × 0.50
2024/06/30 5.40% = 10.97% × 0.49
2024/03/31 5.53% = 11.87% × 0.47
2023/12/31 6.95% = 13.77% × 0.50
2023/09/30 6.48% = 12.97% × 0.50
2023/06/30 5.75% = 12.13% × 0.47
2023/03/31 5.42% = 11.99% × 0.45
2022/12/31 3.82% = 8.63% × 0.44
2022/09/30 4.61% = 10.30% × 0.45
2022/06/30 5.85% = 12.93% × 0.45
2022/03/31 6.17% = 14.34% × 0.43
2021/12/31 6.41% = 14.97% × 0.43
2021/09/30 6.61% = 15.70% × 0.42
2021/06/30 6.49% = 15.49% × 0.42
2021/03/31 5.70% = 13.94% × 0.41
2020/12/31 5.24% = 13.37% × 0.39
2020/09/30 — = — × —
2020/06/30 — = — × —
2020/03/31 — = — × —

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), 10-K (報告日: 2020-12-31), 10-Q (報告日: 2020-09-30), 10-Q (報告日: 2020-06-30), 10-Q (報告日: 2020-03-31).