Stock Analysis on Net
Stock Analysis on Net

ON Semiconductor Corp. (NASDAQ:ON)

この会社は アーカイブに移動しました! 財務データは2024年4月29日以降更新されていません。

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

ON Semiconductor Corp.、 ROE の分解(四半期データ)

Microsoft Excel
ROE = ROA × 財務レバレッジ比率
2024/03/29 26.77% = 16.13% × 1.66
2023/12/31 28.06% = 16.52% × 1.70
2023/09/29 29.73% = 16.76% × 1.77
2023/06/30 27.98% = 15.31% × 1.83
2023/03/31 28.44% = 14.94% × 1.90
2022/12/31 30.74% = 15.88% × 1.94
2022/09/30 30.48% = 15.53% × 1.96
2022/07/01 31.94% = 15.96% × 2.00
2022/04/01 29.01% = 14.20% × 2.04
2021/12/31 22.02% = 10.49% × 2.10
2021/10/01 16.31% = 7.52% × 2.17
2021/07/02 13.84% = 6.09% × 2.27
2021/04/02 9.32% = 3.92% × 2.38
2020/12/31 6.62% = 2.70% × 2.45
2020/10/02 5.89% = 2.18% × 2.70
2020/07/03 -0.61% = -0.21% × 2.94
2020/04/03 2.60% = 0.89% × 2.93
2019/12/31 6.41% = 2.51% × 2.55
2019/09/27 — = — × 2.65
2019/06/28 — = — × 2.60
2019/03/29 — = — × 2.37

レポートに基づく: 10-Q (報告日: 2024-03-29), 10-K (報告日: 2023-12-31), 10-Q (報告日: 2023-09-29), 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: 2022-07-01), 10-Q (報告日: 2022-04-01), 10-K (報告日: 2021-12-31), 10-Q (報告日: 2021-10-01), 10-Q (報告日: 2021-07-02), 10-Q (報告日: 2021-04-02), 10-K (報告日: 2020-12-31), 10-Q (報告日: 2020-10-02), 10-Q (報告日: 2020-07-03), 10-Q (報告日: 2020-04-03), 10-K (報告日: 2019-12-31), 10-Q (報告日: 2019-09-27), 10-Q (報告日: 2019-06-28), 10-Q (報告日: 2019-03-29).

2024年第1 四半期に株主資本利益率(ROE)が低下した主な理由は、総資産利益率(ROA)で測定した収益性の低下です。

ROEを3つの要素に分解

ON Semiconductor Corp.、 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
2024/03/29 26.77% = 26.67% × 0.60 × 1.66
2023/12/31 28.06% = 26.46% × 0.62 × 1.70
2023/09/29 29.73% = 26.69% × 0.63 × 1.77
2023/06/30 27.98% = 23.41% × 0.65 × 1.83
2023/03/31 28.44% = 21.98% × 0.68 × 1.90
2022/12/31 30.74% = 22.85% × 0.70 × 1.94
2022/09/30 30.48% = 21.36% × 0.73 × 1.96
2022/07/01 31.94% = 22.60% × 0.71 × 2.00
2022/04/01 29.01% = 20.13% × 0.71 × 2.04
2021/12/31 22.02% = 14.98% × 0.70 × 2.10
2021/10/01 16.31% = 10.61% × 0.71 × 2.17
2021/07/02 13.84% = 8.85% × 0.69 × 2.27
2021/04/02 9.32% = 6.19% × 0.63 × 2.38
2020/12/31 6.62% = 4.46% × 0.61 × 2.45
2020/10/02 5.89% = 3.87% × 0.56 × 2.70
2020/07/03 -0.61% = -0.37% × 0.55 × 2.94
2020/04/03 2.60% = 1.55% × 0.57 × 2.93
2019/12/31 6.41% = 3.84% × 0.65 × 2.55
2019/09/27 — = — × — × 2.65
2019/06/28 — = — × — × 2.60
2019/03/29 — = — × — × 2.37

レポートに基づく: 10-Q (報告日: 2024-03-29), 10-K (報告日: 2023-12-31), 10-Q (報告日: 2023-09-29), 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: 2022-07-01), 10-Q (報告日: 2022-04-01), 10-K (報告日: 2021-12-31), 10-Q (報告日: 2021-10-01), 10-Q (報告日: 2021-07-02), 10-Q (報告日: 2021-04-02), 10-K (報告日: 2020-12-31), 10-Q (報告日: 2020-10-02), 10-Q (報告日: 2020-07-03), 10-Q (報告日: 2020-04-03), 10-K (報告日: 2019-12-31), 10-Q (報告日: 2019-09-27), 10-Q (報告日: 2019-06-28), 10-Q (報告日: 2019-03-29).

2024年第1 四半期の株主資本利益率(ROE)が低下した主な理由は、資産回転率で測定される効率性の低下です。

ROEを5つの要素に分解

ON Semiconductor Corp.、 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
2024/03/29 26.77% = 0.86 × 0.98 × 31.76% × 0.60 × 1.66
2023/12/31 28.06% = 0.86 × 0.97 × 31.61% × 0.62 × 1.70
2023/09/29 29.73% = 0.83 × 0.97 × 33.26% × 0.63 × 1.77
2023/06/30 27.98% = 0.82 × 0.96 × 29.83% × 0.65 × 1.83
2023/03/31 28.44% = 0.80 × 0.96 × 28.51% × 0.68 × 1.90
2022/12/31 30.74% = 0.81 × 0.96 × 29.49% × 0.70 × 1.94
2022/09/30 30.48% = 0.84 × 0.95 × 26.80% × 0.73 × 1.96
2022/07/01 31.94% = 0.85 × 0.95 × 28.03% × 0.71 × 2.00
2022/04/01 29.01% = 0.86 × 0.93 × 25.06% × 0.71 × 2.04
2021/12/31 22.02% = 0.87 × 0.90 × 19.09% × 0.70 × 2.10
2021/10/01 16.31% = 0.83 × 0.85 × 14.99% × 0.71 × 2.17
2021/07/02 13.84% = 1.01 × 0.77 × 11.27% × 0.69 × 2.27
2021/04/02 9.32% = 1.15 × 0.65 × 8.30% × 0.63 × 2.38
2020/12/31 6.62% = 1.34 × 0.51 × 6.52% × 0.61 × 2.45
2020/10/02 5.89% = 1.47 × 0.45 × 5.87% × 0.56 × 2.70
2020/07/03 -0.61% = — × -0.18 × 2.68% × 0.55 × 2.94
2020/04/03 2.60% = 0.84 × 0.39 × 4.79% × 0.57 × 2.93
2019/12/31 6.41% = 0.77 × 0.65 × 7.66% × 0.65 × 2.55
2019/09/27 — = — × — × — × — × 2.65
2019/06/28 — = — × — × — × — × 2.60
2019/03/29 — = — × — × — × — × 2.37

レポートに基づく: 10-Q (報告日: 2024-03-29), 10-K (報告日: 2023-12-31), 10-Q (報告日: 2023-09-29), 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: 2022-07-01), 10-Q (報告日: 2022-04-01), 10-K (報告日: 2021-12-31), 10-Q (報告日: 2021-10-01), 10-Q (報告日: 2021-07-02), 10-Q (報告日: 2021-04-02), 10-K (報告日: 2020-12-31), 10-Q (報告日: 2020-10-02), 10-Q (報告日: 2020-07-03), 10-Q (報告日: 2020-04-03), 10-K (報告日: 2019-12-31), 10-Q (報告日: 2019-09-27), 10-Q (報告日: 2019-06-28), 10-Q (報告日: 2019-03-29).

2024年第1 四半期の株主資本利益率(ROE)が低下した主な理由は、資産回転率で測定される効率性の低下です。

ROAを2つのコンポーネントに分解

ON Semiconductor Corp.、 ROA の分解(四半期データ)

Microsoft Excel
ROA = 純利益率 × 資産回転率
2024/03/29 16.13% = 26.67% × 0.60
2023/12/31 16.52% = 26.46% × 0.62
2023/09/29 16.76% = 26.69% × 0.63
2023/06/30 15.31% = 23.41% × 0.65
2023/03/31 14.94% = 21.98% × 0.68
2022/12/31 15.88% = 22.85% × 0.70
2022/09/30 15.53% = 21.36% × 0.73
2022/07/01 15.96% = 22.60% × 0.71
2022/04/01 14.20% = 20.13% × 0.71
2021/12/31 10.49% = 14.98% × 0.70
2021/10/01 7.52% = 10.61% × 0.71
2021/07/02 6.09% = 8.85% × 0.69
2021/04/02 3.92% = 6.19% × 0.63
2020/12/31 2.70% = 4.46% × 0.61
2020/10/02 2.18% = 3.87% × 0.56
2020/07/03 -0.21% = -0.37% × 0.55
2020/04/03 0.89% = 1.55% × 0.57
2019/12/31 2.51% = 3.84% × 0.65
2019/09/27 — = — × —
2019/06/28 — = — × —
2019/03/29 — = — × —

レポートに基づく: 10-Q (報告日: 2024-03-29), 10-K (報告日: 2023-12-31), 10-Q (報告日: 2023-09-29), 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: 2022-07-01), 10-Q (報告日: 2022-04-01), 10-K (報告日: 2021-12-31), 10-Q (報告日: 2021-10-01), 10-Q (報告日: 2021-07-02), 10-Q (報告日: 2021-04-02), 10-K (報告日: 2020-12-31), 10-Q (報告日: 2020-10-02), 10-Q (報告日: 2020-07-03), 10-Q (報告日: 2020-04-03), 10-K (報告日: 2019-12-31), 10-Q (報告日: 2019-09-27), 10-Q (報告日: 2019-06-28), 10-Q (報告日: 2019-03-29).

2024年第1 四半期の総資産利益率(ROA)が低下した主な理由は、資産回転率の低下です。

ROAを4つの要素に分解

ON Semiconductor Corp.、 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
2024/03/29 16.13% = 0.86 × 0.98 × 31.76% × 0.60
2023/12/31 16.52% = 0.86 × 0.97 × 31.61% × 0.62
2023/09/29 16.76% = 0.83 × 0.97 × 33.26% × 0.63
2023/06/30 15.31% = 0.82 × 0.96 × 29.83% × 0.65
2023/03/31 14.94% = 0.80 × 0.96 × 28.51% × 0.68
2022/12/31 15.88% = 0.81 × 0.96 × 29.49% × 0.70
2022/09/30 15.53% = 0.84 × 0.95 × 26.80% × 0.73
2022/07/01 15.96% = 0.85 × 0.95 × 28.03% × 0.71
2022/04/01 14.20% = 0.86 × 0.93 × 25.06% × 0.71
2021/12/31 10.49% = 0.87 × 0.90 × 19.09% × 0.70
2021/10/01 7.52% = 0.83 × 0.85 × 14.99% × 0.71
2021/07/02 6.09% = 1.01 × 0.77 × 11.27% × 0.69
2021/04/02 3.92% = 1.15 × 0.65 × 8.30% × 0.63
2020/12/31 2.70% = 1.34 × 0.51 × 6.52% × 0.61
2020/10/02 2.18% = 1.47 × 0.45 × 5.87% × 0.56
2020/07/03 -0.21% = — × -0.18 × 2.68% × 0.55
2020/04/03 0.89% = 0.84 × 0.39 × 4.79% × 0.57
2019/12/31 2.51% = 0.77 × 0.65 × 7.66% × 0.65
2019/09/27 — = — × — × — × —
2019/06/28 — = — × — × — × —
2019/03/29 — = — × — × — × —

レポートに基づく: 10-Q (報告日: 2024-03-29), 10-K (報告日: 2023-12-31), 10-Q (報告日: 2023-09-29), 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: 2022-07-01), 10-Q (報告日: 2022-04-01), 10-K (報告日: 2021-12-31), 10-Q (報告日: 2021-10-01), 10-Q (報告日: 2021-07-02), 10-Q (報告日: 2021-04-02), 10-K (報告日: 2020-12-31), 10-Q (報告日: 2020-10-02), 10-Q (報告日: 2020-07-03), 10-Q (報告日: 2020-04-03), 10-K (報告日: 2019-12-31), 10-Q (報告日: 2019-09-27), 10-Q (報告日: 2019-06-28), 10-Q (報告日: 2019-03-29).

2024年第1 四半期の総資産利益率(ROA)の低下の主な理由は、資産回転率で測定される効率性の低下です。

当期純利益率の分解

ON Semiconductor Corp.、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
2024/03/29 26.67% = 0.86 × 0.98 × 31.76%
2023/12/31 26.46% = 0.86 × 0.97 × 31.61%
2023/09/29 26.69% = 0.83 × 0.97 × 33.26%
2023/06/30 23.41% = 0.82 × 0.96 × 29.83%
2023/03/31 21.98% = 0.80 × 0.96 × 28.51%
2022/12/31 22.85% = 0.81 × 0.96 × 29.49%
2022/09/30 21.36% = 0.84 × 0.95 × 26.80%
2022/07/01 22.60% = 0.85 × 0.95 × 28.03%
2022/04/01 20.13% = 0.86 × 0.93 × 25.06%
2021/12/31 14.98% = 0.87 × 0.90 × 19.09%
2021/10/01 10.61% = 0.83 × 0.85 × 14.99%
2021/07/02 8.85% = 1.01 × 0.77 × 11.27%
2021/04/02 6.19% = 1.15 × 0.65 × 8.30%
2020/12/31 4.46% = 1.34 × 0.51 × 6.52%
2020/10/02 3.87% = 1.47 × 0.45 × 5.87%
2020/07/03 -0.37% = — × -0.18 × 2.68%
2020/04/03 1.55% = 0.84 × 0.39 × 4.79%
2019/12/31 3.84% = 0.77 × 0.65 × 7.66%
2019/09/27 — = — × — × —
2019/06/28 — = — × — × —
2019/03/29 — = — × — × —

レポートに基づく: 10-Q (報告日: 2024-03-29), 10-K (報告日: 2023-12-31), 10-Q (報告日: 2023-09-29), 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: 2022-07-01), 10-Q (報告日: 2022-04-01), 10-K (報告日: 2021-12-31), 10-Q (報告日: 2021-10-01), 10-Q (報告日: 2021-07-02), 10-Q (報告日: 2021-04-02), 10-K (報告日: 2020-12-31), 10-Q (報告日: 2020-10-02), 10-Q (報告日: 2020-07-03), 10-Q (報告日: 2020-04-03), 10-K (報告日: 2019-12-31), 10-Q (報告日: 2019-09-27), 10-Q (報告日: 2019-06-28), 10-Q (報告日: 2019-03-29).

2024年第1 四半期の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。