Stock Analysis on Net
Stock Analysis on Net

Analog Devices Inc. (NASDAQ:ADI)

듀퐁 분석: ROE, ROA및 순이익률의 세분화 
분기별 데이터

Microsoft Excel

분해 ROE 는 순이익을 주주 자본으로 나눈 값을 구성 요소 비율의 곱으로 표현하는 것을 포함합니다.

ROE 두 가지 구성 요소로 세분화

Analog Devices Inc., ROE 분해 (분기별 데이터)

Microsoft Excel
ROE = ROA × 재무 레버리지 비율
2025. 2. 1. 4.46% = 3.26% × 1.37
2024. 11. 2. 4.65% = 3.39% × 1.37
2024. 8. 3. 4.70% = 3.41% × 1.38
2024. 5. 4. 6.07% = 4.38% × 1.39
2024. 2. 3. 7.92% = 5.82% × 1.36
2023. 10. 28. 9.32% = 6.79% × 1.37
2023. 7. 29. 10.45% = 7.60% × 1.37
2023. 4. 29. 10.06% = 7.32% × 1.38
2023. 1. 28. 9.39% = 6.83% × 1.38
2022. 10. 29. 7.54% = 5.46% × 1.38
2022. 7. 30. 5.15% = 3.75% × 1.37
2022. 4. 30. 4.43% = 3.23% × 1.37
2022. 1. 29. 3.43% = 2.50% × 1.37
2021. 10. 30. 3.66% = 2.66% × 1.38
2021. 7. 31. 13.87% = 7.86% × 1.76
2021. 5. 1. 12.83% = 7.23% × 1.77
2021. 1. 30. 11.63% = 6.56% × 1.77
2020. 10. 31. 10.17% = 5.69% × 1.79
2020. 8. 1. 9.44% = 5.15% × 1.83
2020. 5. 2. 9.59% = 5.21% × 1.84
2020. 2. 1. 10.37% = 5.67% × 1.83
2019. 11. 2. 11.64% = 6.37% × 1.83
2019. 8. 3. — = — × 1.83
2019. 5. 4. — = — × 1.85
2019. 2. 2. — = — × 1.88

보고서 기준: 10-Q (보고 날짜: 2025-02-01), 10-K (보고 날짜: 2024-11-02), 10-Q (보고 날짜: 2024-08-03), 10-Q (보고 날짜: 2024-05-04), 10-Q (보고 날짜: 2024-02-03), 10-K (보고 날짜: 2023-10-28), 10-Q (보고 날짜: 2023-07-29), 10-Q (보고 날짜: 2023-04-29), 10-Q (보고 날짜: 2023-01-28), 10-K (보고 날짜: 2022-10-29), 10-Q (보고 날짜: 2022-07-30), 10-Q (보고 날짜: 2022-04-30), 10-Q (보고 날짜: 2022-01-29), 10-K (보고 날짜: 2021-10-30), 10-Q (보고 날짜: 2021-07-31), 10-Q (보고 날짜: 2021-05-01), 10-Q (보고 날짜: 2021-01-30), 10-K (보고 날짜: 2020-10-31), 10-Q (보고 날짜: 2020-08-01), 10-Q (보고 날짜: 2020-05-02), 10-Q (보고 날짜: 2020-02-01), 10-K (보고 날짜: 2019-11-02), 10-Q (보고 날짜: 2019-08-03), 10-Q (보고 날짜: 2019-05-04), 10-Q (보고 날짜: 2019-02-02).

2025년 1 분기 동안 주주자본비율(ROE)이 감소하는 주된 이유는 자산수익률ROE(ROE)로 측정되는 수익성이 감소했기 때문입니다(ROA).

ROE 세 가지 구성 요소로 세분화

Analog Devices Inc., ROE 분해 (분기별 데이터)

Microsoft Excel
ROE = 순이익률(Net Profit Margin Ratio) × 자산 회전율 × 재무 레버리지 비율
2025. 2. 1. 4.46% = 16.75% × 0.19 × 1.37
2024. 11. 2. 4.65% = 17.35% × 0.20 × 1.37
2024. 8. 3. 4.70% = 17.07% × 0.20 × 1.38
2024. 5. 4. 6.07% = 20.45% × 0.21 × 1.39
2024. 2. 3. 7.92% = 24.34% × 0.24 × 1.36
2023. 10. 28. 9.32% = 26.94% × 0.25 × 1.37
2023. 7. 29. 10.45% = 29.23% × 0.26 × 1.37
2023. 4. 29. 10.06% = 28.16% × 0.26 × 1.38
2023. 1. 28. 9.39% = 27.27% × 0.25 × 1.38
2022. 10. 29. 7.54% = 22.88% × 0.24 × 1.38
2022. 7. 30. 5.15% = 17.00% × 0.22 × 1.37
2022. 4. 30. 4.43% = 16.84% × 0.19 × 1.37
2022. 1. 29. 3.43% = 15.18% × 0.16 × 1.37
2021. 10. 30. 3.66% = 19.00% × 0.14 × 1.38
2021. 7. 31. 13.87% = 26.15% × 0.30 × 1.76
2021. 5. 1. 12.83% = 25.16% × 0.29 × 1.77
2021. 1. 30. 11.63% = 23.99% × 0.27 × 1.77
2020. 10. 31. 10.17% = 21.79% × 0.26 × 1.79
2020. 8. 1. 9.44% = 20.14% × 0.26 × 1.83
2020. 5. 2. 9.59% = 20.05% × 0.26 × 1.84
2020. 2. 1. 10.37% = 21.06% × 0.27 × 1.83
2019. 11. 2. 11.64% = 22.75% × 0.28 × 1.83
2019. 8. 3. — = — × — × 1.83
2019. 5. 4. — = — × — × 1.85
2019. 2. 2. — = — × — × 1.88

보고서 기준: 10-Q (보고 날짜: 2025-02-01), 10-K (보고 날짜: 2024-11-02), 10-Q (보고 날짜: 2024-08-03), 10-Q (보고 날짜: 2024-05-04), 10-Q (보고 날짜: 2024-02-03), 10-K (보고 날짜: 2023-10-28), 10-Q (보고 날짜: 2023-07-29), 10-Q (보고 날짜: 2023-04-29), 10-Q (보고 날짜: 2023-01-28), 10-K (보고 날짜: 2022-10-29), 10-Q (보고 날짜: 2022-07-30), 10-Q (보고 날짜: 2022-04-30), 10-Q (보고 날짜: 2022-01-29), 10-K (보고 날짜: 2021-10-30), 10-Q (보고 날짜: 2021-07-31), 10-Q (보고 날짜: 2021-05-01), 10-Q (보고 날짜: 2021-01-30), 10-K (보고 날짜: 2020-10-31), 10-Q (보고 날짜: 2020-08-01), 10-Q (보고 날짜: 2020-05-02), 10-Q (보고 날짜: 2020-02-01), 10-K (보고 날짜: 2019-11-02), 10-Q (보고 날짜: 2019-08-03), 10-Q (보고 날짜: 2019-05-04), 10-Q (보고 날짜: 2019-02-02).

2025년 1분기 대비 주주자본비율(ROE)이ROE감소하는 주요 원인은 순이익률로 측정하는 수익성이 감소했기 때문입니다.

ROE를 5개 구성 요소로 세분화

Analog Devices Inc., ROE 분해 (분기별 데이터)

Microsoft Excel
ROE = 세금 부담 × 이자 부담 × EBIT 마진 × 자산 회전율 × 재무 레버리지 비율
2025. 2. 1. 4.46% = 0.92 × 0.84 × 21.63% × 0.19 × 1.37
2024. 11. 2. 4.65% = 0.92 × 0.85 × 22.27% × 0.20 × 1.37
2024. 8. 3. 4.70% = 0.90 × 0.85 × 22.10% × 0.20 × 1.38
2024. 5. 4. 6.07% = 0.94 × 0.89 × 24.65% × 0.21 × 1.39
2024. 2. 3. 7.92% = 0.92 × 0.92 × 28.78% × 0.24 × 1.36
2023. 10. 28. 9.32% = 0.92 × 0.93 × 31.47% × 0.25 × 1.37
2023. 7. 29. 10.45% = 0.92 × 0.94 × 33.69% × 0.26 × 1.37
2023. 4. 29. 10.06% = 0.89 × 0.95 × 33.25% × 0.26 × 1.38
2023. 1. 28. 9.39% = 0.89 × 0.95 × 32.26% × 0.25 × 1.38
2022. 10. 29. 7.54% = 0.89 × 0.94 × 27.46% × 0.24 × 1.38
2022. 7. 30. 5.15% = 1.00 × 0.90 × 18.93% × 0.22 × 1.37
2022. 4. 30. 4.43% = 1.01 × 0.89 × 18.65% × 0.19 × 1.37
2022. 1. 29. 3.43% = 1.05 × 0.86 × 16.70% × 0.16 × 1.37
2021. 10. 30. 3.66% = 1.05 × 0.88 × 20.68% × 0.14 × 1.38
2021. 7. 31. 13.87% = 0.89 × 0.91 × 31.99% × 0.30 × 1.76
2021. 5. 1. 12.83% = 0.92 × 0.90 × 30.36% × 0.29 × 1.77
2021. 1. 30. 11.63% = 0.92 × 0.89 × 29.17% × 0.27 × 1.77
2020. 10. 31. 10.17% = 0.93 × 0.87 × 26.86% × 0.26 × 1.79
2020. 8. 1. 9.44% = 0.94 × 0.86 × 24.96% × 0.26 × 1.83
2020. 5. 2. 9.59% = 0.93 × 0.85 × 25.40% × 0.26 × 1.84
2020. 2. 1. 10.37% = 0.92 × 0.86 × 26.61% × 0.27 × 1.83
2019. 11. 2. 11.64% = 0.92 × 0.87 × 28.62% × 0.28 × 1.83
2019. 8. 3. — = — × — × — × — × 1.83
2019. 5. 4. — = — × — × — × — × 1.85
2019. 2. 2. — = — × — × — × — × 1.88

보고서 기준: 10-Q (보고 날짜: 2025-02-01), 10-K (보고 날짜: 2024-11-02), 10-Q (보고 날짜: 2024-08-03), 10-Q (보고 날짜: 2024-05-04), 10-Q (보고 날짜: 2024-02-03), 10-K (보고 날짜: 2023-10-28), 10-Q (보고 날짜: 2023-07-29), 10-Q (보고 날짜: 2023-04-29), 10-Q (보고 날짜: 2023-01-28), 10-K (보고 날짜: 2022-10-29), 10-Q (보고 날짜: 2022-07-30), 10-Q (보고 날짜: 2022-04-30), 10-Q (보고 날짜: 2022-01-29), 10-K (보고 날짜: 2021-10-30), 10-Q (보고 날짜: 2021-07-31), 10-Q (보고 날짜: 2021-05-01), 10-Q (보고 날짜: 2021-01-30), 10-K (보고 날짜: 2020-10-31), 10-Q (보고 날짜: 2020-08-01), 10-Q (보고 날짜: 2020-05-02), 10-Q (보고 날짜: 2020-02-01), 10-K (보고 날짜: 2019-11-02), 10-Q (보고 날짜: 2019-08-03), 10-Q (보고 날짜: 2019-05-04), 10-Q (보고 날짜: 2019-02-02).

2025년 1분기 대비 주주자본률(ROE)이ROE감소하는 주요 원인은 EBIT 마진 비율로 측정하는 영업 수익성이 감소했기 때문입니다.

ROA 두 가지 구성 요소로 세분화

Analog Devices Inc., ROA 분해 (분기별 데이터)

Microsoft Excel
ROA = 순이익률(Net Profit Margin Ratio) × 자산 회전율
2025. 2. 1. 3.26% = 16.75% × 0.19
2024. 11. 2. 3.39% = 17.35% × 0.20
2024. 8. 3. 3.41% = 17.07% × 0.20
2024. 5. 4. 4.38% = 20.45% × 0.21
2024. 2. 3. 5.82% = 24.34% × 0.24
2023. 10. 28. 6.79% = 26.94% × 0.25
2023. 7. 29. 7.60% = 29.23% × 0.26
2023. 4. 29. 7.32% = 28.16% × 0.26
2023. 1. 28. 6.83% = 27.27% × 0.25
2022. 10. 29. 5.46% = 22.88% × 0.24
2022. 7. 30. 3.75% = 17.00% × 0.22
2022. 4. 30. 3.23% = 16.84% × 0.19
2022. 1. 29. 2.50% = 15.18% × 0.16
2021. 10. 30. 2.66% = 19.00% × 0.14
2021. 7. 31. 7.86% = 26.15% × 0.30
2021. 5. 1. 7.23% = 25.16% × 0.29
2021. 1. 30. 6.56% = 23.99% × 0.27
2020. 10. 31. 5.69% = 21.79% × 0.26
2020. 8. 1. 5.15% = 20.14% × 0.26
2020. 5. 2. 5.21% = 20.05% × 0.26
2020. 2. 1. 5.67% = 21.06% × 0.27
2019. 11. 2. 6.37% = 22.75% × 0.28
2019. 8. 3. — = — × —
2019. 5. 4. — = — × —
2019. 2. 2. — = — × —

보고서 기준: 10-Q (보고 날짜: 2025-02-01), 10-K (보고 날짜: 2024-11-02), 10-Q (보고 날짜: 2024-08-03), 10-Q (보고 날짜: 2024-05-04), 10-Q (보고 날짜: 2024-02-03), 10-K (보고 날짜: 2023-10-28), 10-Q (보고 날짜: 2023-07-29), 10-Q (보고 날짜: 2023-04-29), 10-Q (보고 날짜: 2023-01-28), 10-K (보고 날짜: 2022-10-29), 10-Q (보고 날짜: 2022-07-30), 10-Q (보고 날짜: 2022-04-30), 10-Q (보고 날짜: 2022-01-29), 10-K (보고 날짜: 2021-10-30), 10-Q (보고 날짜: 2021-07-31), 10-Q (보고 날짜: 2021-05-01), 10-Q (보고 날짜: 2021-01-30), 10-K (보고 날짜: 2020-10-31), 10-Q (보고 날짜: 2020-08-01), 10-Q (보고 날짜: 2020-05-02), 10-Q (보고 날짜: 2020-02-01), 10-K (보고 날짜: 2019-11-02), 10-Q (보고 날짜: 2019-08-03), 10-Q (보고 날짜: 2019-05-04), 10-Q (보고 날짜: 2019-02-02).

2025년 1분기 자산수익률(ROA률)이 감소하는 주요 원인은 순이익률로 측정되는 수익성이 감소했기 때문입니다.

ROA를 4개의 구성 요소로 세분화

Analog Devices Inc., ROA 분해 (분기별 데이터)

Microsoft Excel
ROA = 세금 부담 × 이자 부담 × EBIT 마진 × 자산 회전율
2025. 2. 1. 3.26% = 0.92 × 0.84 × 21.63% × 0.19
2024. 11. 2. 3.39% = 0.92 × 0.85 × 22.27% × 0.20
2024. 8. 3. 3.41% = 0.90 × 0.85 × 22.10% × 0.20
2024. 5. 4. 4.38% = 0.94 × 0.89 × 24.65% × 0.21
2024. 2. 3. 5.82% = 0.92 × 0.92 × 28.78% × 0.24
2023. 10. 28. 6.79% = 0.92 × 0.93 × 31.47% × 0.25
2023. 7. 29. 7.60% = 0.92 × 0.94 × 33.69% × 0.26
2023. 4. 29. 7.32% = 0.89 × 0.95 × 33.25% × 0.26
2023. 1. 28. 6.83% = 0.89 × 0.95 × 32.26% × 0.25
2022. 10. 29. 5.46% = 0.89 × 0.94 × 27.46% × 0.24
2022. 7. 30. 3.75% = 1.00 × 0.90 × 18.93% × 0.22
2022. 4. 30. 3.23% = 1.01 × 0.89 × 18.65% × 0.19
2022. 1. 29. 2.50% = 1.05 × 0.86 × 16.70% × 0.16
2021. 10. 30. 2.66% = 1.05 × 0.88 × 20.68% × 0.14
2021. 7. 31. 7.86% = 0.89 × 0.91 × 31.99% × 0.30
2021. 5. 1. 7.23% = 0.92 × 0.90 × 30.36% × 0.29
2021. 1. 30. 6.56% = 0.92 × 0.89 × 29.17% × 0.27
2020. 10. 31. 5.69% = 0.93 × 0.87 × 26.86% × 0.26
2020. 8. 1. 5.15% = 0.94 × 0.86 × 24.96% × 0.26
2020. 5. 2. 5.21% = 0.93 × 0.85 × 25.40% × 0.26
2020. 2. 1. 5.67% = 0.92 × 0.86 × 26.61% × 0.27
2019. 11. 2. 6.37% = 0.92 × 0.87 × 28.62% × 0.28
2019. 8. 3. — = — × — × — × —
2019. 5. 4. — = — × — × — × —
2019. 2. 2. — = — × — × — × —

보고서 기준: 10-Q (보고 날짜: 2025-02-01), 10-K (보고 날짜: 2024-11-02), 10-Q (보고 날짜: 2024-08-03), 10-Q (보고 날짜: 2024-05-04), 10-Q (보고 날짜: 2024-02-03), 10-K (보고 날짜: 2023-10-28), 10-Q (보고 날짜: 2023-07-29), 10-Q (보고 날짜: 2023-04-29), 10-Q (보고 날짜: 2023-01-28), 10-K (보고 날짜: 2022-10-29), 10-Q (보고 날짜: 2022-07-30), 10-Q (보고 날짜: 2022-04-30), 10-Q (보고 날짜: 2022-01-29), 10-K (보고 날짜: 2021-10-30), 10-Q (보고 날짜: 2021-07-31), 10-Q (보고 날짜: 2021-05-01), 10-Q (보고 날짜: 2021-01-30), 10-K (보고 날짜: 2020-10-31), 10-Q (보고 날짜: 2020-08-01), 10-Q (보고 날짜: 2020-05-02), 10-Q (보고 날짜: 2020-02-01), 10-K (보고 날짜: 2019-11-02), 10-Q (보고 날짜: 2019-08-03), 10-Q (보고 날짜: 2019-05-04), 10-Q (보고 날짜: 2019-02-02).

2025년 1 분기 자산수익률(ROE)이ROA감소하는 주요 원인은 EBIT 마진 비율로 측정한 영업 수익성이 감소했기 때문입니다.

순이익률(Net Profit Margin Ratio)의 세분화

Analog Devices Inc., 순이익률의 분해(분기별 데이터)

Microsoft Excel
순이익률(Net Profit Margin Ratio) = 세금 부담 × 이자 부담 × EBIT 마진
2025. 2. 1. 16.75% = 0.92 × 0.84 × 21.63%
2024. 11. 2. 17.35% = 0.92 × 0.85 × 22.27%
2024. 8. 3. 17.07% = 0.90 × 0.85 × 22.10%
2024. 5. 4. 20.45% = 0.94 × 0.89 × 24.65%
2024. 2. 3. 24.34% = 0.92 × 0.92 × 28.78%
2023. 10. 28. 26.94% = 0.92 × 0.93 × 31.47%
2023. 7. 29. 29.23% = 0.92 × 0.94 × 33.69%
2023. 4. 29. 28.16% = 0.89 × 0.95 × 33.25%
2023. 1. 28. 27.27% = 0.89 × 0.95 × 32.26%
2022. 10. 29. 22.88% = 0.89 × 0.94 × 27.46%
2022. 7. 30. 17.00% = 1.00 × 0.90 × 18.93%
2022. 4. 30. 16.84% = 1.01 × 0.89 × 18.65%
2022. 1. 29. 15.18% = 1.05 × 0.86 × 16.70%
2021. 10. 30. 19.00% = 1.05 × 0.88 × 20.68%
2021. 7. 31. 26.15% = 0.89 × 0.91 × 31.99%
2021. 5. 1. 25.16% = 0.92 × 0.90 × 30.36%
2021. 1. 30. 23.99% = 0.92 × 0.89 × 29.17%
2020. 10. 31. 21.79% = 0.93 × 0.87 × 26.86%
2020. 8. 1. 20.14% = 0.94 × 0.86 × 24.96%
2020. 5. 2. 20.05% = 0.93 × 0.85 × 25.40%
2020. 2. 1. 21.06% = 0.92 × 0.86 × 26.61%
2019. 11. 2. 22.75% = 0.92 × 0.87 × 28.62%
2019. 8. 3. — = — × — × —
2019. 5. 4. — = — × — × —
2019. 2. 2. — = — × — × —

보고서 기준: 10-Q (보고 날짜: 2025-02-01), 10-K (보고 날짜: 2024-11-02), 10-Q (보고 날짜: 2024-08-03), 10-Q (보고 날짜: 2024-05-04), 10-Q (보고 날짜: 2024-02-03), 10-K (보고 날짜: 2023-10-28), 10-Q (보고 날짜: 2023-07-29), 10-Q (보고 날짜: 2023-04-29), 10-Q (보고 날짜: 2023-01-28), 10-K (보고 날짜: 2022-10-29), 10-Q (보고 날짜: 2022-07-30), 10-Q (보고 날짜: 2022-04-30), 10-Q (보고 날짜: 2022-01-29), 10-K (보고 날짜: 2021-10-30), 10-Q (보고 날짜: 2021-07-31), 10-Q (보고 날짜: 2021-05-01), 10-Q (보고 날짜: 2021-01-30), 10-K (보고 날짜: 2020-10-31), 10-Q (보고 날짜: 2020-08-01), 10-Q (보고 날짜: 2020-05-02), 10-Q (보고 날짜: 2020-02-01), 10-K (보고 날짜: 2019-11-02), 10-Q (보고 날짜: 2019-08-03), 10-Q (보고 날짜: 2019-05-04), 10-Q (보고 날짜: 2019-02-02).

2025년 1 분기 대비 순이익률 감소의 주요 원인은 EBIT 마진율로 측정한 영업이익률 감소입니다.