Stock Analysis on Net
Stock Analysis on Net

EQT Corp. (NYSE:EQT)

この会社は アーカイブに移されました! 財務データは2022年10月27日以降更新されていません。

デュポン分析: 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

EQT Corp.、 ROE の分解(四半期データ)

Microsoft Excel
ROE = ROA × 財務レバレッジ比率
2022/09/30 19.34% = 8.25% × 2.34
2022/06/30 -8.87% = -3.55% × 2.50
2022/03/31 -32.13% = -12.06% × 2.66
2021/12/31 -11.52% = -5.35% × 2.15
2021/09/30 -35.08% = -12.57% × 2.79
2021/06/30 -18.26% = -7.97% × 2.29
2021/03/31 -9.12% = -4.66% × 1.96
2020/12/31 -10.45% = -5.34% × 1.96
2020/09/30 -24.96% = -12.56% × 1.99
2020/06/30 -20.85% = -10.93% × 1.91
2020/03/31 -16.40% = -8.48% × 1.93
2019/12/31 -12.46% = -6.50% × 1.92
2019/09/30 -6.25% = -3.38% × 1.85
2019/06/30 -3.20% = -1.76% × 1.82
2019/03/31 -4.20% = -2.30% × 1.83
2018/12/31 -20.48% = -10.83% × 1.89
2018/09/30 — = — × 2.61
2018/06/30 — = — × 2.48
2018/03/31 — = — × 2.36

レポートに基づく: 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), 10-K (報告日: 2019-12-31), 10-Q (報告日: 2019-09-30), 10-Q (報告日: 2019-06-30), 10-Q (報告日: 2019-03-31), 10-K (報告日: 2018-12-31), 10-Q (報告日: 2018-09-30), 10-Q (報告日: 2018-06-30), 10-Q (報告日: 2018-03-31).

ROEを3つの要素に分解

EQT 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
2022/09/30 19.34% = 15.05% × 0.55 × 2.34
2022/06/30 -8.87% = -7.69% × 0.46 × 2.50
2022/03/31 -32.13% = -32.25% × 0.37 × 2.66
2021/12/31 -11.52% = -16.99% × 0.31 × 2.15
2021/09/30 -35.08% = -59.90% × 0.21 × 2.79
2021/06/30 -18.26% = -41.53% × 0.19 × 2.29
2021/03/31 -9.12% = -27.41% × 0.17 × 1.96
2020/12/31 -10.45% = -36.49% × 0.15 × 1.96
2020/09/30 -24.96% = -82.92% × 0.15 × 1.99
2020/06/30 -20.85% = -69.47% × 0.16 × 1.91
2020/03/31 -16.40% = -48.83% × 0.17 × 1.93
2019/12/31 -12.46% = -32.22% × 0.20 × 1.92
2019/09/30 -6.25% = -15.58% × 0.22 × 1.85
2019/06/30 -3.20% = -7.74% × 0.23 × 1.82
2019/03/31 -4.20% = -9.87% × 0.23 × 1.83
2018/12/31 -20.48% = -47.80% × 0.23 × 1.89
2018/09/30 — = — × — × 2.61
2018/06/30 — = — × — × 2.48
2018/03/31 — = — × — × 2.36

レポートに基づく: 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), 10-K (報告日: 2019-12-31), 10-Q (報告日: 2019-09-30), 10-Q (報告日: 2019-06-30), 10-Q (報告日: 2019-03-31), 10-K (報告日: 2018-12-31), 10-Q (報告日: 2018-09-30), 10-Q (報告日: 2018-06-30), 10-Q (報告日: 2018-03-31).

ROEを5つの要素に分解

EQT 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
2022/09/30 19.34% = 0.76 × 0.90 × 21.98% × 0.55 × 2.34
2022/06/30 -8.87% = — × — × -7.10% × 0.46 × 2.50
2022/03/31 -32.13% = — × — × -39.40% × 0.37 × 2.66
2021/12/31 -11.52% = — × — × -18.83% × 0.31 × 2.15
2021/09/30 -35.08% = — × — × -74.84% × 0.21 × 2.79
2021/06/30 -18.26% = — × — × -49.64% × 0.19 × 2.29
2021/03/31 -9.12% = — × — × -29.44% × 0.17 × 1.96
2020/12/31 -10.45% = — × — × -37.54% × 0.15 × 1.96
2020/09/30 -24.96% = — × — × -98.71% × 0.15 × 1.99
2020/06/30 -20.85% = — × — × -80.14% × 0.16 × 1.91
2020/03/31 -16.40% = — × — × -54.25% × 0.17 × 1.93
2019/12/31 -12.46% = — × — × -36.86% × 0.20 × 1.92
2019/09/30 -6.25% = — × — × -13.22% × 0.22 × 1.85
2019/06/30 -3.20% = — × — × -5.03% × 0.23 × 1.82
2019/03/31 -4.20% = — × — × -9.89% × 0.23 × 1.83
2018/12/31 -20.48% = — × — × -57.76% × 0.23 × 1.89
2018/09/30 — = — × — × — × — × 2.61
2018/06/30 — = — × — × — × — × 2.48
2018/03/31 — = — × — × — × — × 2.36

レポートに基づく: 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), 10-K (報告日: 2019-12-31), 10-Q (報告日: 2019-09-30), 10-Q (報告日: 2019-06-30), 10-Q (報告日: 2019-03-31), 10-K (報告日: 2018-12-31), 10-Q (報告日: 2018-09-30), 10-Q (報告日: 2018-06-30), 10-Q (報告日: 2018-03-31).

ROAを2つのコンポーネントに分解

EQT Corp.、 ROA の分解(四半期データ)

Microsoft Excel
ROA = 純利益率 × 資産回転率
2022/09/30 8.25% = 15.05% × 0.55
2022/06/30 -3.55% = -7.69% × 0.46
2022/03/31 -12.06% = -32.25% × 0.37
2021/12/31 -5.35% = -16.99% × 0.31
2021/09/30 -12.57% = -59.90% × 0.21
2021/06/30 -7.97% = -41.53% × 0.19
2021/03/31 -4.66% = -27.41% × 0.17
2020/12/31 -5.34% = -36.49% × 0.15
2020/09/30 -12.56% = -82.92% × 0.15
2020/06/30 -10.93% = -69.47% × 0.16
2020/03/31 -8.48% = -48.83% × 0.17
2019/12/31 -6.50% = -32.22% × 0.20
2019/09/30 -3.38% = -15.58% × 0.22
2019/06/30 -1.76% = -7.74% × 0.23
2019/03/31 -2.30% = -9.87% × 0.23
2018/12/31 -10.83% = -47.80% × 0.23
2018/09/30 — = — × —
2018/06/30 — = — × —
2018/03/31 — = — × —

レポートに基づく: 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), 10-K (報告日: 2019-12-31), 10-Q (報告日: 2019-09-30), 10-Q (報告日: 2019-06-30), 10-Q (報告日: 2019-03-31), 10-K (報告日: 2018-12-31), 10-Q (報告日: 2018-09-30), 10-Q (報告日: 2018-06-30), 10-Q (報告日: 2018-03-31).

ROAを4つの要素に分解

EQT 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
2022/09/30 8.25% = 0.76 × 0.90 × 21.98% × 0.55
2022/06/30 -3.55% = — × — × -7.10% × 0.46
2022/03/31 -12.06% = — × — × -39.40% × 0.37
2021/12/31 -5.35% = — × — × -18.83% × 0.31
2021/09/30 -12.57% = — × — × -74.84% × 0.21
2021/06/30 -7.97% = — × — × -49.64% × 0.19
2021/03/31 -4.66% = — × — × -29.44% × 0.17
2020/12/31 -5.34% = — × — × -37.54% × 0.15
2020/09/30 -12.56% = — × — × -98.71% × 0.15
2020/06/30 -10.93% = — × — × -80.14% × 0.16
2020/03/31 -8.48% = — × — × -54.25% × 0.17
2019/12/31 -6.50% = — × — × -36.86% × 0.20
2019/09/30 -3.38% = — × — × -13.22% × 0.22
2019/06/30 -1.76% = — × — × -5.03% × 0.23
2019/03/31 -2.30% = — × — × -9.89% × 0.23
2018/12/31 -10.83% = — × — × -57.76% × 0.23
2018/09/30 — = — × — × — × —
2018/06/30 — = — × — × — × —
2018/03/31 — = — × — × — × —

レポートに基づく: 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), 10-K (報告日: 2019-12-31), 10-Q (報告日: 2019-09-30), 10-Q (報告日: 2019-06-30), 10-Q (報告日: 2019-03-31), 10-K (報告日: 2018-12-31), 10-Q (報告日: 2018-09-30), 10-Q (報告日: 2018-06-30), 10-Q (報告日: 2018-03-31).

純利益率の分解

EQT 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
2022/09/30 15.05% = 0.76 × 0.90 × 21.98%
2022/06/30 -7.69% = — × — × -7.10%
2022/03/31 -32.25% = — × — × -39.40%
2021/12/31 -16.99% = — × — × -18.83%
2021/09/30 -59.90% = — × — × -74.84%
2021/06/30 -41.53% = — × — × -49.64%
2021/03/31 -27.41% = — × — × -29.44%
2020/12/31 -36.49% = — × — × -37.54%
2020/09/30 -82.92% = — × — × -98.71%
2020/06/30 -69.47% = — × — × -80.14%
2020/03/31 -48.83% = — × — × -54.25%
2019/12/31 -32.22% = — × — × -36.86%
2019/09/30 -15.58% = — × — × -13.22%
2019/06/30 -7.74% = — × — × -5.03%
2019/03/31 -9.87% = — × — × -9.89%
2018/12/31 -47.80% = — × — × -57.76%
2018/09/30 — = — × — × —
2018/06/30 — = — × — × —
2018/03/31 — = — × — × —

レポートに基づく: 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), 10-K (報告日: 2019-12-31), 10-Q (報告日: 2019-09-30), 10-Q (報告日: 2019-06-30), 10-Q (報告日: 2019-03-31), 10-K (報告日: 2018-12-31), 10-Q (報告日: 2018-09-30), 10-Q (報告日: 2018-06-30), 10-Q (報告日: 2018-03-31).