Stock Analysis on Net
Stock Analysis on Net

Broadcom Inc. (NASDAQ:AVGO)

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

Broadcom Inc., ROE 분해 (분기별 데이터)

Microsoft Excel
ROE = ROA × 재무 레버리지 비율
2024. 2. 4. 16.55% = 6.54% × 2.53
2023. 10. 29. 58.70% = 19.33% × 3.04
2023. 7. 30. 63.03% = 19.44% × 3.24
2023. 4. 30. 62.20% = 19.10% × 3.26
2023. 1. 29. 54.90% = 17.54% × 3.13
2022. 10. 30. 50.62% = 15.69% × 3.23
2022. 7. 31. 48.50% = 14.20% × 3.42
2022. 5. 1. 42.58% = 12.45% × 3.42
2022. 1. 30. 34.09% = 10.69% × 3.19
2021. 10. 31. 26.99% = 8.91% × 3.03
2021. 8. 1. 24.94% = 8.00% × 3.12
2021. 5. 2. 20.40% = 6.47% × 3.15
2021. 1. 31. 16.49% = 5.14% × 3.21
2020. 11. 1. 12.40% = 3.90% × 3.18
2020. 8. 2. 10.54% = 3.13% × 3.37
2020. 5. 3. 10.48% = 3.08% × 3.41
2020. 2. 2. 10.83% = 3.26% × 3.32
2019. 11. 3. 10.92% = 4.04% × 2.71
2019. 8. 4. 13.91% = 4.29% × 3.24
2019. 5. 5. 15.66% = 4.90% × 3.20
2019. 2. 3. 27.99% = 9.01% × 3.10
2018. 11. 4. 45.99% = 24.46% × 1.88
2018. 8. 5. — = — × 1.83
2018. 5. 6. — = — × 1.71
2018. 2. 4. — = — × 2.11

보고서 기준: 10-Q (보고 날짜: 2024-02-04), 10-K (보고 날짜: 2023-10-29), 10-Q (보고 날짜: 2023-07-30), 10-Q (보고 날짜: 2023-04-30), 10-Q (보고 날짜: 2023-01-29), 10-K (보고 날짜: 2022-10-30), 10-Q (보고 날짜: 2022-07-31), 10-Q (보고 날짜: 2022-05-01), 10-Q (보고 날짜: 2022-01-30), 10-K (보고 날짜: 2021-10-31), 10-Q (보고 날짜: 2021-08-01), 10-Q (보고 날짜: 2021-05-02), 10-Q (보고 날짜: 2021-01-31), 10-K (보고 날짜: 2020-11-01), 10-Q (보고 날짜: 2020-08-02), 10-Q (보고 날짜: 2020-05-03), 10-Q (보고 날짜: 2020-02-02), 10-K (보고 날짜: 2019-11-03), 10-Q (보고 날짜: 2019-08-04), 10-Q (보고 날짜: 2019-05-05), 10-Q (보고 날짜: 2019-02-03), 10-K (보고 날짜: 2018-11-04), 10-Q (보고 날짜: 2018-08-05), 10-Q (보고 날짜: 2018-05-06), 10-Q (보고 날짜: 2018-02-04).

2024년 1 분기에 주주자본수익률(ROE)이 하락한 주된 이유는 자산수익률(ROA)로 측정한 수익성 감소입니다.

ROE 세 가지 구성 요소로 세분화

Broadcom Inc., ROE 분해 (분기별 데이터)

Microsoft Excel
ROE = 순이익률 × 자산 회전율 × 재무 레버리지 비율
2024. 2. 4. 16.55% = 29.93% × 0.22 × 2.53
2023. 10. 29. 58.70% = 39.31% × 0.49 × 3.04
2023. 7. 30. 63.03% = 39.25% × 0.50 × 3.24
2023. 4. 30. 62.20% = 39.06% × 0.49 × 3.26
2023. 1. 29. 54.90% = 37.19% × 0.47 × 3.13
2022. 10. 30. 50.62% = 34.62% × 0.45 × 3.23
2022. 7. 31. 48.50% = 31.96% × 0.44 × 3.42
2022. 5. 1. 42.58% = 29.76% × 0.42 × 3.42
2022. 1. 30. 34.09% = 27.47% × 0.39 × 3.19
2021. 10. 31. 26.99% = 24.54% × 0.36 × 3.03
2021. 8. 1. 24.94% = 22.90% × 0.35 × 3.12
2021. 5. 2. 20.40% = 19.11% × 0.34 × 3.15
2021. 1. 31. 16.49% = 16.01% × 0.32 × 3.21
2020. 11. 1. 12.40% = 12.39% × 0.31 × 3.18
2020. 8. 2. 10.54% = 10.70% × 0.29 × 3.37
2020. 5. 3. 10.48% = 10.97% × 0.28 × 3.41
2020. 2. 2. 10.83% = 11.64% × 0.28 × 3.32
2019. 11. 3. 10.92% = 12.05% × 0.33 × 2.71
2019. 8. 4. 13.91% = 13.44% × 0.32 × 3.24
2019. 5. 5. 15.66% = 15.92% × 0.31 × 3.20
2019. 2. 3. 27.99% = 30.50% × 0.30 × 3.10
2018. 11. 4. 45.99% = 58.80% × 0.42 × 1.88
2018. 8. 5. — = — × — × 1.83
2018. 5. 6. — = — × — × 1.71
2018. 2. 4. — = — × — × 2.11

보고서 기준: 10-Q (보고 날짜: 2024-02-04), 10-K (보고 날짜: 2023-10-29), 10-Q (보고 날짜: 2023-07-30), 10-Q (보고 날짜: 2023-04-30), 10-Q (보고 날짜: 2023-01-29), 10-K (보고 날짜: 2022-10-30), 10-Q (보고 날짜: 2022-07-31), 10-Q (보고 날짜: 2022-05-01), 10-Q (보고 날짜: 2022-01-30), 10-K (보고 날짜: 2021-10-31), 10-Q (보고 날짜: 2021-08-01), 10-Q (보고 날짜: 2021-05-02), 10-Q (보고 날짜: 2021-01-31), 10-K (보고 날짜: 2020-11-01), 10-Q (보고 날짜: 2020-08-02), 10-Q (보고 날짜: 2020-05-03), 10-Q (보고 날짜: 2020-02-02), 10-K (보고 날짜: 2019-11-03), 10-Q (보고 날짜: 2019-08-04), 10-Q (보고 날짜: 2019-05-05), 10-Q (보고 날짜: 2019-02-03), 10-K (보고 날짜: 2018-11-04), 10-Q (보고 날짜: 2018-08-05), 10-Q (보고 날짜: 2018-05-06), 10-Q (보고 날짜: 2018-02-04).

2024년 1 분기에 비해 주주자본수익률(ROE)이 감소한 주된 이유는 자산회전율로 측정한 효율성의 감소입니다.

ROE를 5개 구성 요소로 세분화

Broadcom Inc., ROE 분해 (분기별 데이터)

Microsoft Excel
ROE = 세금 부담 × 이자 부담 × EBIT 마진 × 자산 회전율 × 재무 레버리지 비율
2024. 2. 4. 16.55% = 0.92 × 0.86 × 38.06% × 0.22 × 2.53
2023. 10. 29. 58.70% = 0.93 × 0.90 × 46.68% × 0.49 × 3.04
2023. 7. 30. 63.03% = 0.94 × 0.90 × 46.18% × 0.50 × 3.24
2023. 4. 30. 62.20% = 0.94 × 0.90 × 46.05% × 0.49 × 3.26
2023. 1. 29. 54.90% = 0.94 × 0.89 × 44.53% × 0.47 × 3.13
2022. 10. 30. 50.62% = 0.92 × 0.88 × 42.68% × 0.45 × 3.23
2022. 7. 31. 48.50% = 0.92 × 0.86 × 40.24% × 0.44 × 3.42
2022. 5. 1. 42.58% = 0.95 × 0.84 × 37.16% × 0.42 × 3.42
2022. 1. 30. 34.09% = 0.97 × 0.82 × 34.35% × 0.39 × 3.19
2021. 10. 31. 26.99% = 1.00 × 0.78 × 31.51% × 0.36 × 3.03
2021. 8. 1. 24.94% = 1.06 × 0.75 × 28.68% × 0.35 × 3.12
2021. 5. 2. 20.40% = 1.06 × 0.71 × 25.51% × 0.34 × 3.15
2021. 1. 31. 16.49% = 1.12 × 0.64 × 22.11% × 0.32 × 3.21
2020. 11. 1. 12.40% = 1.21 × 0.58 × 17.66% × 0.31 × 3.18
2020. 8. 2. 10.54% = 1.21 × 0.54 × 16.25% × 0.29 × 3.37
2020. 5. 3. 10.48% = 1.25 × 0.55 × 15.81% × 0.28 × 3.41
2020. 2. 2. 10.83% = 1.17 × 0.60 × 16.59% × 0.28 × 3.32
2019. 11. 3. 10.92% = 1.23 × 0.61 × 16.19% × 0.33 × 2.71
2019. 8. 4. 13.91% = 1.04 × 0.70 × 18.50% × 0.32 × 3.24
2019. 5. 5. 15.66% = 0.97 × 0.78 × 21.05% × 0.31 × 3.20
2019. 2. 3. 27.99% = 1.63 × 0.84 × 22.47% × 0.30 × 3.10
2018. 11. 4. 45.99% = 2.94 × 0.87 × 23.04% × 0.42 × 1.88
2018. 8. 5. — = — × — × — × — × 1.83
2018. 5. 6. — = — × — × — × — × 1.71
2018. 2. 4. — = — × — × — × — × 2.11

보고서 기준: 10-Q (보고 날짜: 2024-02-04), 10-K (보고 날짜: 2023-10-29), 10-Q (보고 날짜: 2023-07-30), 10-Q (보고 날짜: 2023-04-30), 10-Q (보고 날짜: 2023-01-29), 10-K (보고 날짜: 2022-10-30), 10-Q (보고 날짜: 2022-07-31), 10-Q (보고 날짜: 2022-05-01), 10-Q (보고 날짜: 2022-01-30), 10-K (보고 날짜: 2021-10-31), 10-Q (보고 날짜: 2021-08-01), 10-Q (보고 날짜: 2021-05-02), 10-Q (보고 날짜: 2021-01-31), 10-K (보고 날짜: 2020-11-01), 10-Q (보고 날짜: 2020-08-02), 10-Q (보고 날짜: 2020-05-03), 10-Q (보고 날짜: 2020-02-02), 10-K (보고 날짜: 2019-11-03), 10-Q (보고 날짜: 2019-08-04), 10-Q (보고 날짜: 2019-05-05), 10-Q (보고 날짜: 2019-02-03), 10-K (보고 날짜: 2018-11-04), 10-Q (보고 날짜: 2018-08-05), 10-Q (보고 날짜: 2018-05-06), 10-Q (보고 날짜: 2018-02-04).

2024년 1 분기에 비해 주주자본수익률(ROE)이 감소한 주된 이유는 자산회전율로 측정한 효율성의 감소입니다.

ROA 두 가지 구성 요소로 세분화

Broadcom Inc., ROA 분해 (분기별 데이터)

Microsoft Excel
ROA = 순이익률 × 자산 회전율
2024. 2. 4. 6.54% = 29.93% × 0.22
2023. 10. 29. 19.33% = 39.31% × 0.49
2023. 7. 30. 19.44% = 39.25% × 0.50
2023. 4. 30. 19.10% = 39.06% × 0.49
2023. 1. 29. 17.54% = 37.19% × 0.47
2022. 10. 30. 15.69% = 34.62% × 0.45
2022. 7. 31. 14.20% = 31.96% × 0.44
2022. 5. 1. 12.45% = 29.76% × 0.42
2022. 1. 30. 10.69% = 27.47% × 0.39
2021. 10. 31. 8.91% = 24.54% × 0.36
2021. 8. 1. 8.00% = 22.90% × 0.35
2021. 5. 2. 6.47% = 19.11% × 0.34
2021. 1. 31. 5.14% = 16.01% × 0.32
2020. 11. 1. 3.90% = 12.39% × 0.31
2020. 8. 2. 3.13% = 10.70% × 0.29
2020. 5. 3. 3.08% = 10.97% × 0.28
2020. 2. 2. 3.26% = 11.64% × 0.28
2019. 11. 3. 4.04% = 12.05% × 0.33
2019. 8. 4. 4.29% = 13.44% × 0.32
2019. 5. 5. 4.90% = 15.92% × 0.31
2019. 2. 3. 9.01% = 30.50% × 0.30
2018. 11. 4. 24.46% = 58.80% × 0.42
2018. 8. 5. — = — × —
2018. 5. 6. — = — × —
2018. 2. 4. — = — × —

보고서 기준: 10-Q (보고 날짜: 2024-02-04), 10-K (보고 날짜: 2023-10-29), 10-Q (보고 날짜: 2023-07-30), 10-Q (보고 날짜: 2023-04-30), 10-Q (보고 날짜: 2023-01-29), 10-K (보고 날짜: 2022-10-30), 10-Q (보고 날짜: 2022-07-31), 10-Q (보고 날짜: 2022-05-01), 10-Q (보고 날짜: 2022-01-30), 10-K (보고 날짜: 2021-10-31), 10-Q (보고 날짜: 2021-08-01), 10-Q (보고 날짜: 2021-05-02), 10-Q (보고 날짜: 2021-01-31), 10-K (보고 날짜: 2020-11-01), 10-Q (보고 날짜: 2020-08-02), 10-Q (보고 날짜: 2020-05-03), 10-Q (보고 날짜: 2020-02-02), 10-K (보고 날짜: 2019-11-03), 10-Q (보고 날짜: 2019-08-04), 10-Q (보고 날짜: 2019-05-05), 10-Q (보고 날짜: 2019-02-03), 10-K (보고 날짜: 2018-11-04), 10-Q (보고 날짜: 2018-08-05), 10-Q (보고 날짜: 2018-05-06), 10-Q (보고 날짜: 2018-02-04).

2024년 1 분기에 비해 자산수익률(ROA)이 하락한 주된 이유는 자산회전율의 하락이다.

ROA를 4개의 구성 요소로 세분화

Broadcom Inc., ROA 분해 (분기별 데이터)

Microsoft Excel
ROA = 세금 부담 × 이자 부담 × EBIT 마진 × 자산 회전율
2024. 2. 4. 6.54% = 0.92 × 0.86 × 38.06% × 0.22
2023. 10. 29. 19.33% = 0.93 × 0.90 × 46.68% × 0.49
2023. 7. 30. 19.44% = 0.94 × 0.90 × 46.18% × 0.50
2023. 4. 30. 19.10% = 0.94 × 0.90 × 46.05% × 0.49
2023. 1. 29. 17.54% = 0.94 × 0.89 × 44.53% × 0.47
2022. 10. 30. 15.69% = 0.92 × 0.88 × 42.68% × 0.45
2022. 7. 31. 14.20% = 0.92 × 0.86 × 40.24% × 0.44
2022. 5. 1. 12.45% = 0.95 × 0.84 × 37.16% × 0.42
2022. 1. 30. 10.69% = 0.97 × 0.82 × 34.35% × 0.39
2021. 10. 31. 8.91% = 1.00 × 0.78 × 31.51% × 0.36
2021. 8. 1. 8.00% = 1.06 × 0.75 × 28.68% × 0.35
2021. 5. 2. 6.47% = 1.06 × 0.71 × 25.51% × 0.34
2021. 1. 31. 5.14% = 1.12 × 0.64 × 22.11% × 0.32
2020. 11. 1. 3.90% = 1.21 × 0.58 × 17.66% × 0.31
2020. 8. 2. 3.13% = 1.21 × 0.54 × 16.25% × 0.29
2020. 5. 3. 3.08% = 1.25 × 0.55 × 15.81% × 0.28
2020. 2. 2. 3.26% = 1.17 × 0.60 × 16.59% × 0.28
2019. 11. 3. 4.04% = 1.23 × 0.61 × 16.19% × 0.33
2019. 8. 4. 4.29% = 1.04 × 0.70 × 18.50% × 0.32
2019. 5. 5. 4.90% = 0.97 × 0.78 × 21.05% × 0.31
2019. 2. 3. 9.01% = 1.63 × 0.84 × 22.47% × 0.30
2018. 11. 4. 24.46% = 2.94 × 0.87 × 23.04% × 0.42
2018. 8. 5. — = — × — × — × —
2018. 5. 6. — = — × — × — × —
2018. 2. 4. — = — × — × — × —

보고서 기준: 10-Q (보고 날짜: 2024-02-04), 10-K (보고 날짜: 2023-10-29), 10-Q (보고 날짜: 2023-07-30), 10-Q (보고 날짜: 2023-04-30), 10-Q (보고 날짜: 2023-01-29), 10-K (보고 날짜: 2022-10-30), 10-Q (보고 날짜: 2022-07-31), 10-Q (보고 날짜: 2022-05-01), 10-Q (보고 날짜: 2022-01-30), 10-K (보고 날짜: 2021-10-31), 10-Q (보고 날짜: 2021-08-01), 10-Q (보고 날짜: 2021-05-02), 10-Q (보고 날짜: 2021-01-31), 10-K (보고 날짜: 2020-11-01), 10-Q (보고 날짜: 2020-08-02), 10-Q (보고 날짜: 2020-05-03), 10-Q (보고 날짜: 2020-02-02), 10-K (보고 날짜: 2019-11-03), 10-Q (보고 날짜: 2019-08-04), 10-Q (보고 날짜: 2019-05-05), 10-Q (보고 날짜: 2019-02-03), 10-K (보고 날짜: 2018-11-04), 10-Q (보고 날짜: 2018-08-05), 10-Q (보고 날짜: 2018-05-06), 10-Q (보고 날짜: 2018-02-04).

2024년 1 분기에 비해 자산수익률(ROA)이 감소한 주요 이유는 자산회전율로 측정한 효율성의 감소입니다.

순이익률 세분화

Broadcom Inc., 순이익률 분해(분기별 데이터)

Microsoft Excel
순이익률 = 세금 부담 × 이자 부담 × EBIT 마진
2024. 2. 4. 29.93% = 0.92 × 0.86 × 38.06%
2023. 10. 29. 39.31% = 0.93 × 0.90 × 46.68%
2023. 7. 30. 39.25% = 0.94 × 0.90 × 46.18%
2023. 4. 30. 39.06% = 0.94 × 0.90 × 46.05%
2023. 1. 29. 37.19% = 0.94 × 0.89 × 44.53%
2022. 10. 30. 34.62% = 0.92 × 0.88 × 42.68%
2022. 7. 31. 31.96% = 0.92 × 0.86 × 40.24%
2022. 5. 1. 29.76% = 0.95 × 0.84 × 37.16%
2022. 1. 30. 27.47% = 0.97 × 0.82 × 34.35%
2021. 10. 31. 24.54% = 1.00 × 0.78 × 31.51%
2021. 8. 1. 22.90% = 1.06 × 0.75 × 28.68%
2021. 5. 2. 19.11% = 1.06 × 0.71 × 25.51%
2021. 1. 31. 16.01% = 1.12 × 0.64 × 22.11%
2020. 11. 1. 12.39% = 1.21 × 0.58 × 17.66%
2020. 8. 2. 10.70% = 1.21 × 0.54 × 16.25%
2020. 5. 3. 10.97% = 1.25 × 0.55 × 15.81%
2020. 2. 2. 11.64% = 1.17 × 0.60 × 16.59%
2019. 11. 3. 12.05% = 1.23 × 0.61 × 16.19%
2019. 8. 4. 13.44% = 1.04 × 0.70 × 18.50%
2019. 5. 5. 15.92% = 0.97 × 0.78 × 21.05%
2019. 2. 3. 30.50% = 1.63 × 0.84 × 22.47%
2018. 11. 4. 58.80% = 2.94 × 0.87 × 23.04%
2018. 8. 5. — = — × — × —
2018. 5. 6. — = — × — × —
2018. 2. 4. — = — × — × —

보고서 기준: 10-Q (보고 날짜: 2024-02-04), 10-K (보고 날짜: 2023-10-29), 10-Q (보고 날짜: 2023-07-30), 10-Q (보고 날짜: 2023-04-30), 10-Q (보고 날짜: 2023-01-29), 10-K (보고 날짜: 2022-10-30), 10-Q (보고 날짜: 2022-07-31), 10-Q (보고 날짜: 2022-05-01), 10-Q (보고 날짜: 2022-01-30), 10-K (보고 날짜: 2021-10-31), 10-Q (보고 날짜: 2021-08-01), 10-Q (보고 날짜: 2021-05-02), 10-Q (보고 날짜: 2021-01-31), 10-K (보고 날짜: 2020-11-01), 10-Q (보고 날짜: 2020-08-02), 10-Q (보고 날짜: 2020-05-03), 10-Q (보고 날짜: 2020-02-02), 10-K (보고 날짜: 2019-11-03), 10-Q (보고 날짜: 2019-08-04), 10-Q (보고 날짜: 2019-05-05), 10-Q (보고 날짜: 2019-02-03), 10-K (보고 날짜: 2018-11-04), 10-Q (보고 날짜: 2018-08-05), 10-Q (보고 날짜: 2018-05-06), 10-Q (보고 날짜: 2018-02-04).

2024년 1 분기 순이익률 하락의 주요 원인은 EBIT 마진율로 측정한 영업이익률 하락이다.