Stock Analysis on Net
Stock Analysis on Net

Twenty-First Century Fox Inc. (NASDAQ:FOX)

この会社は アーカイブに移動しました! 財務データは2019年2月6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

Twenty-First Century Fox Inc.、 ROE の分解(四半期データ)

Microsoft Excel
ROE = ROA × 財務レバレッジ比率
2018/12/31 43.36% = 21.06% × 2.06
2018/09/30 23.64% = 8.98% × 2.63
2018/06/30 22.82% = 8.29% × 2.75
2018/03/31 21.19% = 7.45% × 2.85
2017/12/31 21.54% = 7.49% × 2.87
2017/09/30 18.31% = 5.74% × 3.19
2017/06/30 18.78% = 5.82% × 3.23
2017/03/31 20.26% = 6.00% × 3.38
2016/12/31 21.51% = 6.27% × 3.43
2016/09/30 21.01% = 5.97% × 3.52
2016/06/30 20.17% = 5.70% × 3.54
2016/03/31 15.72% = 4.62% × 3.40
2015/12/31 16.61% = 5.01% × 3.32
2015/09/30 51.99% = 16.55% × 3.14
2015/06/30 48.23% = 16.60% × 2.91
2015/03/31 51.24% = 17.90% × 2.86
2014/12/31 46.92% = 17.66% × 2.66
2014/09/30 26.41% = 7.85% × 3.36
2014/06/30 25.92% = 8.24% × 3.15
2014/03/31 18.00% = 5.69% × 3.17
2013/12/31 28.02% = 9.28% × 3.02
2013/09/30 35.53% = 11.54% × 3.08
2013/06/30 41.75% = 13.93% × 3.00
2013/03/31 — = — × 2.28
2012/12/31 — = — × 2.23
2012/09/30 — = — × 2.27

レポートに基づく: 10-Q (報告日: 2018-12-31), 10-Q (報告日: 2018-09-30), 10-K (報告日: 2018-06-30), 10-Q (報告日: 2018-03-31), 10-Q (報告日: 2017-12-31), 10-Q (報告日: 2017-09-30), 10-K (報告日: 2017-06-30), 10-Q (報告日: 2017-03-31), 10-Q (報告日: 2016-12-31), 10-Q (報告日: 2016-09-30), 10-K (報告日: 2016-06-30), 10-Q (報告日: 2016-03-31), 10-Q (報告日: 2015-12-31), 10-Q (報告日: 2015-09-30), 10-K (報告日: 2015-06-30), 10-Q (報告日: 2015-03-31), 10-Q (報告日: 2014-12-31), 10-Q (報告日: 2014-09-30), 10-K (報告日: 2014-06-30), 10-Q (報告日: 2014-03-31), 10-Q (報告日: 2013-12-31), 10-Q (報告日: 2013-09-30), 10-K (報告日: 2013-06-30), 10-Q (報告日: 2013-03-31), 10-Q (報告日: 2012-12-31), 10-Q (報告日: 2012-09-30).

2019年第2 四半期の株主資本利益率(ROE)が上昇した主な理由は、総資産利益率(ROA)で測定される収益性の向上です。

ROEを3つの要素に分解

Twenty-First Century Fox 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
2018/12/31 43.36% = 44.71% × 0.47 × 2.06
2018/09/30 23.64% = 16.01% × 0.56 × 2.63
2018/06/30 22.82% = 14.68% × 0.56 × 2.75
2018/03/31 21.19% = 13.76% × 0.54 × 2.85
2017/12/31 21.54% = 13.50% × 0.56 × 2.87
2017/09/30 18.31% = 10.30% × 0.56 × 3.19
2017/06/30 18.78% = 10.36% × 0.56 × 3.23
2017/03/31 20.26% = 10.72% × 0.56 × 3.38
2016/12/31 21.51% = 10.99% × 0.57 × 3.43
2016/09/30 21.01% = 10.45% × 0.57 × 3.52
2016/06/30 20.17% = 10.08% × 0.56 × 3.54
2016/03/31 15.72% = 8.46% × 0.55 × 3.40
2015/12/31 16.61% = 9.09% × 0.55 × 3.32
2015/09/30 51.99% = 29.23% × 0.57 × 3.14
2015/06/30 48.23% = 28.65% × 0.58 × 2.91
2015/03/31 51.24% = 29.54% × 0.61 × 2.86
2014/12/31 46.92% = 28.53% × 0.62 × 2.66
2014/09/30 26.41% = 13.14% × 0.60 × 3.36
2014/06/30 25.92% = 14.17% × 0.58 × 3.15
2014/03/31 18.00% = 10.26% × 0.55 × 3.17
2013/12/31 28.02% = 16.60% × 0.56 × 3.02
2013/09/30 35.53% = 21.30% × 0.54 × 3.08
2013/06/30 41.75% = 25.64% × 0.54 × 3.00
2013/03/31 — = — × — × 2.28
2012/12/31 — = — × — × 2.23
2012/09/30 — = — × — × 2.27

レポートに基づく: 10-Q (報告日: 2018-12-31), 10-Q (報告日: 2018-09-30), 10-K (報告日: 2018-06-30), 10-Q (報告日: 2018-03-31), 10-Q (報告日: 2017-12-31), 10-Q (報告日: 2017-09-30), 10-K (報告日: 2017-06-30), 10-Q (報告日: 2017-03-31), 10-Q (報告日: 2016-12-31), 10-Q (報告日: 2016-09-30), 10-K (報告日: 2016-06-30), 10-Q (報告日: 2016-03-31), 10-Q (報告日: 2015-12-31), 10-Q (報告日: 2015-09-30), 10-K (報告日: 2015-06-30), 10-Q (報告日: 2015-03-31), 10-Q (報告日: 2014-12-31), 10-Q (報告日: 2014-09-30), 10-K (報告日: 2014-06-30), 10-Q (報告日: 2014-03-31), 10-Q (報告日: 2013-12-31), 10-Q (報告日: 2013-09-30), 10-K (報告日: 2013-06-30), 10-Q (報告日: 2013-03-31), 10-Q (報告日: 2012-12-31), 10-Q (報告日: 2012-09-30).

2019年第2 四半期の株主資本利益率(ROE)が増加した主な理由は、純利益率で測定される収益性の向上です。

ROEを5つの要素に分解

Twenty-First Century Fox 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
2018/12/31 43.36% = 0.92 × 0.93 × 52.56% × 0.47 × 2.06
2018/09/30 23.64% = 1.15 × 0.78 × 17.99% × 0.56 × 2.63
2018/06/30 22.82% = 1.09 × 0.77 × 17.59% × 0.56 × 2.75
2018/03/31 21.19% = 1.05 × 0.75 × 17.35% × 0.54 × 2.85
2017/12/31 21.54% = 1.05 × 0.75 × 17.06% × 0.56 × 2.87
2017/09/30 18.31% = 0.67 × 0.78 × 19.61% × 0.56 × 3.19
2017/06/30 18.78% = 0.68 × 0.78 × 19.61% × 0.56 × 3.23
2017/03/31 20.26% = 0.73 × 0.77 × 18.84% × 0.56 × 3.38
2016/12/31 21.51% = 0.72 × 0.78 × 19.49% × 0.57 × 3.43
2016/09/30 21.01% = 0.71 × 0.77 × 18.92% × 0.57 × 3.52
2016/06/30 20.17% = 0.71 × 0.77 × 18.55% × 0.56 × 3.54
2016/03/31 15.72% = 0.64 × 0.75 × 17.62% × 0.55 × 3.40
2015/12/31 16.61% = 0.65 × 0.76 × 18.35% × 0.55 × 3.32
2015/09/30 51.99% = 0.88 × 0.88 × 37.48% × 0.57 × 3.14
2015/06/30 48.23% = 0.87 × 0.89 × 37.08% × 0.58 × 2.91
2015/03/31 51.24% = 0.86 × 0.90 × 38.16% × 0.61 × 2.86
2014/12/31 46.92% = 0.88 × 0.90 × 36.18% × 0.62 × 2.66
2014/09/30 26.41% = 0.74 × 0.83 × 21.18% × 0.60 × 3.36
2014/06/30 25.92% = 0.78 × 0.84 × 21.67% × 0.58 × 3.15
2014/03/31 18.00% = 0.73 × 0.80 × 17.67% × 0.55 × 3.17
2013/12/31 28.02% = 0.75 × 0.86 × 25.75% × 0.56 × 3.02
2013/09/30 35.53% = 0.78 × 0.88 × 30.90% × 0.54 × 3.08
2013/06/30 41.75% = 0.81 × 0.89 × 35.59% × 0.54 × 3.00
2013/03/31 — = — × — × — × — × 2.28
2012/12/31 — = — × — × — × — × 2.23
2012/09/30 — = — × — × — × — × 2.27

レポートに基づく: 10-Q (報告日: 2018-12-31), 10-Q (報告日: 2018-09-30), 10-K (報告日: 2018-06-30), 10-Q (報告日: 2018-03-31), 10-Q (報告日: 2017-12-31), 10-Q (報告日: 2017-09-30), 10-K (報告日: 2017-06-30), 10-Q (報告日: 2017-03-31), 10-Q (報告日: 2016-12-31), 10-Q (報告日: 2016-09-30), 10-K (報告日: 2016-06-30), 10-Q (報告日: 2016-03-31), 10-Q (報告日: 2015-12-31), 10-Q (報告日: 2015-09-30), 10-K (報告日: 2015-06-30), 10-Q (報告日: 2015-03-31), 10-Q (報告日: 2014-12-31), 10-Q (報告日: 2014-09-30), 10-K (報告日: 2014-06-30), 10-Q (報告日: 2014-03-31), 10-Q (報告日: 2013-12-31), 10-Q (報告日: 2013-09-30), 10-K (報告日: 2013-06-30), 10-Q (報告日: 2013-03-31), 10-Q (報告日: 2012-12-31), 10-Q (報告日: 2012-09-30).

2019年第2 四半期の株主資本利益率(ROE)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。

ROAを2つのコンポーネントに分解

Twenty-First Century Fox Inc.、 ROA の分解(四半期データ)

Microsoft Excel
ROA = 純利益率 × 資産回転率
2018/12/31 21.06% = 44.71% × 0.47
2018/09/30 8.98% = 16.01% × 0.56
2018/06/30 8.29% = 14.68% × 0.56
2018/03/31 7.45% = 13.76% × 0.54
2017/12/31 7.49% = 13.50% × 0.56
2017/09/30 5.74% = 10.30% × 0.56
2017/06/30 5.82% = 10.36% × 0.56
2017/03/31 6.00% = 10.72% × 0.56
2016/12/31 6.27% = 10.99% × 0.57
2016/09/30 5.97% = 10.45% × 0.57
2016/06/30 5.70% = 10.08% × 0.56
2016/03/31 4.62% = 8.46% × 0.55
2015/12/31 5.01% = 9.09% × 0.55
2015/09/30 16.55% = 29.23% × 0.57
2015/06/30 16.60% = 28.65% × 0.58
2015/03/31 17.90% = 29.54% × 0.61
2014/12/31 17.66% = 28.53% × 0.62
2014/09/30 7.85% = 13.14% × 0.60
2014/06/30 8.24% = 14.17% × 0.58
2014/03/31 5.69% = 10.26% × 0.55
2013/12/31 9.28% = 16.60% × 0.56
2013/09/30 11.54% = 21.30% × 0.54
2013/06/30 13.93% = 25.64% × 0.54
2013/03/31 — = — × —
2012/12/31 — = — × —
2012/09/30 — = — × —

レポートに基づく: 10-Q (報告日: 2018-12-31), 10-Q (報告日: 2018-09-30), 10-K (報告日: 2018-06-30), 10-Q (報告日: 2018-03-31), 10-Q (報告日: 2017-12-31), 10-Q (報告日: 2017-09-30), 10-K (報告日: 2017-06-30), 10-Q (報告日: 2017-03-31), 10-Q (報告日: 2016-12-31), 10-Q (報告日: 2016-09-30), 10-K (報告日: 2016-06-30), 10-Q (報告日: 2016-03-31), 10-Q (報告日: 2015-12-31), 10-Q (報告日: 2015-09-30), 10-K (報告日: 2015-06-30), 10-Q (報告日: 2015-03-31), 10-Q (報告日: 2014-12-31), 10-Q (報告日: 2014-09-30), 10-K (報告日: 2014-06-30), 10-Q (報告日: 2014-03-31), 10-Q (報告日: 2013-12-31), 10-Q (報告日: 2013-09-30), 10-K (報告日: 2013-06-30), 10-Q (報告日: 2013-03-31), 10-Q (報告日: 2012-12-31), 10-Q (報告日: 2012-09-30).

2019年第2 四半期の総資産利益率(ROA)が上昇した主な理由は、純利益率で測定した収益性の向上です。

ROAを4つの要素に分解

Twenty-First Century Fox 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
2018/12/31 21.06% = 0.92 × 0.93 × 52.56% × 0.47
2018/09/30 8.98% = 1.15 × 0.78 × 17.99% × 0.56
2018/06/30 8.29% = 1.09 × 0.77 × 17.59% × 0.56
2018/03/31 7.45% = 1.05 × 0.75 × 17.35% × 0.54
2017/12/31 7.49% = 1.05 × 0.75 × 17.06% × 0.56
2017/09/30 5.74% = 0.67 × 0.78 × 19.61% × 0.56
2017/06/30 5.82% = 0.68 × 0.78 × 19.61% × 0.56
2017/03/31 6.00% = 0.73 × 0.77 × 18.84% × 0.56
2016/12/31 6.27% = 0.72 × 0.78 × 19.49% × 0.57
2016/09/30 5.97% = 0.71 × 0.77 × 18.92% × 0.57
2016/06/30 5.70% = 0.71 × 0.77 × 18.55% × 0.56
2016/03/31 4.62% = 0.64 × 0.75 × 17.62% × 0.55
2015/12/31 5.01% = 0.65 × 0.76 × 18.35% × 0.55
2015/09/30 16.55% = 0.88 × 0.88 × 37.48% × 0.57
2015/06/30 16.60% = 0.87 × 0.89 × 37.08% × 0.58
2015/03/31 17.90% = 0.86 × 0.90 × 38.16% × 0.61
2014/12/31 17.66% = 0.88 × 0.90 × 36.18% × 0.62
2014/09/30 7.85% = 0.74 × 0.83 × 21.18% × 0.60
2014/06/30 8.24% = 0.78 × 0.84 × 21.67% × 0.58
2014/03/31 5.69% = 0.73 × 0.80 × 17.67% × 0.55
2013/12/31 9.28% = 0.75 × 0.86 × 25.75% × 0.56
2013/09/30 11.54% = 0.78 × 0.88 × 30.90% × 0.54
2013/06/30 13.93% = 0.81 × 0.89 × 35.59% × 0.54
2013/03/31 — = — × — × — × —
2012/12/31 — = — × — × — × —
2012/09/30 — = — × — × — × —

レポートに基づく: 10-Q (報告日: 2018-12-31), 10-Q (報告日: 2018-09-30), 10-K (報告日: 2018-06-30), 10-Q (報告日: 2018-03-31), 10-Q (報告日: 2017-12-31), 10-Q (報告日: 2017-09-30), 10-K (報告日: 2017-06-30), 10-Q (報告日: 2017-03-31), 10-Q (報告日: 2016-12-31), 10-Q (報告日: 2016-09-30), 10-K (報告日: 2016-06-30), 10-Q (報告日: 2016-03-31), 10-Q (報告日: 2015-12-31), 10-Q (報告日: 2015-09-30), 10-K (報告日: 2015-06-30), 10-Q (報告日: 2015-03-31), 10-Q (報告日: 2014-12-31), 10-Q (報告日: 2014-09-30), 10-K (報告日: 2014-06-30), 10-Q (報告日: 2014-03-31), 10-Q (報告日: 2013-12-31), 10-Q (報告日: 2013-09-30), 10-K (報告日: 2013-06-30), 10-Q (報告日: 2013-03-31), 10-Q (報告日: 2012-12-31), 10-Q (報告日: 2012-09-30).

2019年第2 四半期の総資産利益率(ROA)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向上です。

当期純利益率の分解

Twenty-First Century Fox 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
2018/12/31 44.71% = 0.92 × 0.93 × 52.56%
2018/09/30 16.01% = 1.15 × 0.78 × 17.99%
2018/06/30 14.68% = 1.09 × 0.77 × 17.59%
2018/03/31 13.76% = 1.05 × 0.75 × 17.35%
2017/12/31 13.50% = 1.05 × 0.75 × 17.06%
2017/09/30 10.30% = 0.67 × 0.78 × 19.61%
2017/06/30 10.36% = 0.68 × 0.78 × 19.61%
2017/03/31 10.72% = 0.73 × 0.77 × 18.84%
2016/12/31 10.99% = 0.72 × 0.78 × 19.49%
2016/09/30 10.45% = 0.71 × 0.77 × 18.92%
2016/06/30 10.08% = 0.71 × 0.77 × 18.55%
2016/03/31 8.46% = 0.64 × 0.75 × 17.62%
2015/12/31 9.09% = 0.65 × 0.76 × 18.35%
2015/09/30 29.23% = 0.88 × 0.88 × 37.48%
2015/06/30 28.65% = 0.87 × 0.89 × 37.08%
2015/03/31 29.54% = 0.86 × 0.90 × 38.16%
2014/12/31 28.53% = 0.88 × 0.90 × 36.18%
2014/09/30 13.14% = 0.74 × 0.83 × 21.18%
2014/06/30 14.17% = 0.78 × 0.84 × 21.67%
2014/03/31 10.26% = 0.73 × 0.80 × 17.67%
2013/12/31 16.60% = 0.75 × 0.86 × 25.75%
2013/09/30 21.30% = 0.78 × 0.88 × 30.90%
2013/06/30 25.64% = 0.81 × 0.89 × 35.59%
2013/03/31 — = — × — × —
2012/12/31 — = — × — × —
2012/09/30 — = — × — × —

レポートに基づく: 10-Q (報告日: 2018-12-31), 10-Q (報告日: 2018-09-30), 10-K (報告日: 2018-06-30), 10-Q (報告日: 2018-03-31), 10-Q (報告日: 2017-12-31), 10-Q (報告日: 2017-09-30), 10-K (報告日: 2017-06-30), 10-Q (報告日: 2017-03-31), 10-Q (報告日: 2016-12-31), 10-Q (報告日: 2016-09-30), 10-K (報告日: 2016-06-30), 10-Q (報告日: 2016-03-31), 10-Q (報告日: 2015-12-31), 10-Q (報告日: 2015-09-30), 10-K (報告日: 2015-06-30), 10-Q (報告日: 2015-03-31), 10-Q (報告日: 2014-12-31), 10-Q (報告日: 2014-09-30), 10-K (報告日: 2014-06-30), 10-Q (報告日: 2014-03-31), 10-Q (報告日: 2013-12-31), 10-Q (報告日: 2013-09-30), 10-K (報告日: 2013-06-30), 10-Q (報告日: 2013-03-31), 10-Q (報告日: 2012-12-31), 10-Q (報告日: 2012-09-30).

2019年第2 四半期から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。