Stock Analysis on Net

Qualcomm Inc. (NASDAQ:QCOM)

듀퐁 분석: ROE, ROA및 순이익률의 세분화 
분기별 데이터

Microsoft Excel

ROE 두 가지 구성 요소로 세분화

Qualcomm Inc., ROE 분해 (분기별 데이터)

Microsoft Excel
ROE = ROA × 재무 레버리지 비율
2025. 12. 28. 23.25% = 10.12% × 2.30
2025. 9. 28. 26.13% = 11.05% × 2.36
2025. 6. 29. 42.55% = 21.10% × 2.02
2025. 3. 30. 39.82% = 19.94% × 2.00
2024. 12. 29. 39.27% = 18.99% × 2.07
2024. 9. 29. 38.60% = 18.39% × 2.10
2024. 6. 23. 35.31% = 16.52% × 2.14
2024. 3. 24. 34.27% = 15.77% × 2.17
2023. 12. 24. 33.67% = 14.89% × 2.26
2023. 9. 24. 33.51% = 14.17% × 2.37
2023. 6. 25. 41.68% = 17.58% × 2.37
2023. 3. 26. 53.52% = 21.80% × 2.46
2022. 12. 25. 62.58% = 23.54% × 2.66
2022. 9. 25. 71.81% = 26.39% × 2.72
2022. 6. 26. 80.15% = 27.35% × 2.93
2022. 3. 27. 83.73% = 25.19% × 3.32
2021. 12. 26. 88.12% = 23.32% × 3.78
2021. 9. 26. 90.88% = 21.93% × 4.14
2021. 6. 27. 112.56% = 23.74% × 4.74
2021. 3. 28. 108.05% = 21.58% × 5.01
2020. 12. 27. 91.17% = 17.95% × 5.08

보고서 기준: 10-Q (보고 날짜: 2025-12-28), 10-K (보고 날짜: 2025-09-28), 10-Q (보고 날짜: 2025-06-29), 10-Q (보고 날짜: 2025-03-30), 10-Q (보고 날짜: 2024-12-29), 10-K (보고 날짜: 2024-09-29), 10-Q (보고 날짜: 2024-06-23), 10-Q (보고 날짜: 2024-03-24), 10-Q (보고 날짜: 2023-12-24), 10-K (보고 날짜: 2023-09-24), 10-Q (보고 날짜: 2023-06-25), 10-Q (보고 날짜: 2023-03-26), 10-Q (보고 날짜: 2022-12-25), 10-K (보고 날짜: 2022-09-25), 10-Q (보고 날짜: 2022-06-26), 10-Q (보고 날짜: 2022-03-27), 10-Q (보고 날짜: 2021-12-26), 10-K (보고 날짜: 2021-09-26), 10-Q (보고 날짜: 2021-06-27), 10-Q (보고 날짜: 2021-03-28), 10-Q (보고 날짜: 2020-12-27).


ROE 세 가지 구성 요소로 세분화

Qualcomm Inc., ROE 분해 (분기별 데이터)

Microsoft Excel
ROE = 순이익률(Net Profit Margin Ratio) × 자산회전율 × 재무 레버리지 비율
2025. 12. 28. 23.25% = 11.96% × 0.85 × 2.30
2025. 9. 28. 26.13% = 12.51% × 0.88 × 2.36
2025. 6. 29. 42.55% = 26.76% × 0.79 × 2.02
2025. 3. 30. 39.82% = 26.11% × 0.76 × 2.00
2024. 12. 29. 39.27% = 25.94% × 0.73 × 2.07
2024. 9. 29. 38.60% = 26.03% × 0.71 × 2.10
2024. 6. 23. 35.31% = 23.33% × 0.71 × 2.14
2024. 3. 24. 34.27% = 23.03% × 0.68 × 2.17
2023. 12. 24. 33.67% = 21.39% × 0.70 × 2.26
2023. 9. 24. 33.51% = 20.19% × 0.70 × 2.37
2023. 6. 25. 41.68% = 22.33% × 0.79 × 2.37
2023. 3. 26. 53.52% = 25.67% × 0.85 × 2.46
2022. 12. 25. 62.58% = 27.40% × 0.86 × 2.66
2022. 9. 25. 71.81% = 29.27% × 0.90 × 2.72
2022. 6. 26. 80.15% = 30.52% × 0.90 × 2.93
2022. 3. 27. 83.73% = 28.42% × 0.89 × 3.32
2021. 12. 26. 88.12% = 27.71% × 0.84 × 3.78
2021. 9. 26. 90.88% = 26.94% × 0.81 × 4.14
2021. 6. 27. 112.56% = 28.25% × 0.84 × 4.74
2021. 3. 28. 108.05% = 27.28% × 0.79 × 5.01
2020. 12. 27. 91.17% = 25.21% × 0.71 × 5.08

보고서 기준: 10-Q (보고 날짜: 2025-12-28), 10-K (보고 날짜: 2025-09-28), 10-Q (보고 날짜: 2025-06-29), 10-Q (보고 날짜: 2025-03-30), 10-Q (보고 날짜: 2024-12-29), 10-K (보고 날짜: 2024-09-29), 10-Q (보고 날짜: 2024-06-23), 10-Q (보고 날짜: 2024-03-24), 10-Q (보고 날짜: 2023-12-24), 10-K (보고 날짜: 2023-09-24), 10-Q (보고 날짜: 2023-06-25), 10-Q (보고 날짜: 2023-03-26), 10-Q (보고 날짜: 2022-12-25), 10-K (보고 날짜: 2022-09-25), 10-Q (보고 날짜: 2022-06-26), 10-Q (보고 날짜: 2022-03-27), 10-Q (보고 날짜: 2021-12-26), 10-K (보고 날짜: 2021-09-26), 10-Q (보고 날짜: 2021-06-27), 10-Q (보고 날짜: 2021-03-28), 10-Q (보고 날짜: 2020-12-27).


ROE를 5개 구성 요소로 세분화

Qualcomm Inc., ROE 분해 (분기별 데이터)

Microsoft Excel
ROE = 세금 부담 비율 × 이자부담비율 × EBIT 마진 비율 × 자산회전율 × 재무 레버리지 비율
2025. 12. 28. 23.25% = 0.43 × 0.95 × 29.52% × 0.85 × 2.30
2025. 9. 28. 26.13% = 0.44 × 0.95 × 30.09% × 0.88 × 2.36
2025. 6. 29. 42.55% = 0.94 × 0.95 × 29.97% × 0.79 × 2.02
2025. 3. 30. 39.82% = 0.95 × 0.95 × 29.12% × 0.76 × 2.00
2024. 12. 29. 39.27% = 0.95 × 0.94 × 28.91% × 0.73 × 2.07
2024. 9. 29. 38.60% = 0.98 × 0.94 × 28.40% × 0.71 × 2.10
2024. 6. 23. 35.31% = 0.96 × 0.93 × 26.08% × 0.71 × 2.14
2024. 3. 24. 34.27% = 0.98 × 0.93 × 25.46% × 0.68 × 2.17
2023. 12. 24. 33.67% = 0.98 × 0.92 × 23.76% × 0.70 × 2.26
2023. 9. 24. 33.51% = 0.99 × 0.91 × 22.42% × 0.70 × 2.37
2023. 6. 25. 41.68% = 0.91 × 0.93 × 26.28% × 0.79 × 2.37
2023. 3. 26. 53.52% = 0.89 × 0.95 × 30.32% × 0.85 × 2.46
2022. 12. 25. 62.58% = 0.88 × 0.96 × 32.44% × 0.86 × 2.66
2022. 9. 25. 71.81% = 0.87 × 0.97 × 34.93% × 0.90 × 2.72
2022. 6. 26. 80.15% = 0.87 × 0.97 × 36.30% × 0.90 × 2.93
2022. 3. 27. 83.73% = 0.87 × 0.96 × 34.08% × 0.89 × 3.32
2021. 12. 26. 88.12% = 0.87 × 0.95 × 33.56% × 0.84 × 3.78
2021. 9. 26. 90.88% = 0.88 × 0.95 × 32.27% × 0.81 × 4.14
2021. 6. 27. 112.56% = 0.89 × 0.95 × 33.40% × 0.84 × 4.74
2021. 3. 28. 108.05% = 0.90 × 0.94 × 32.29% × 0.79 × 5.01
2020. 12. 27. 91.17% = 0.91 × 0.93 × 29.87% × 0.71 × 5.08

보고서 기준: 10-Q (보고 날짜: 2025-12-28), 10-K (보고 날짜: 2025-09-28), 10-Q (보고 날짜: 2025-06-29), 10-Q (보고 날짜: 2025-03-30), 10-Q (보고 날짜: 2024-12-29), 10-K (보고 날짜: 2024-09-29), 10-Q (보고 날짜: 2024-06-23), 10-Q (보고 날짜: 2024-03-24), 10-Q (보고 날짜: 2023-12-24), 10-K (보고 날짜: 2023-09-24), 10-Q (보고 날짜: 2023-06-25), 10-Q (보고 날짜: 2023-03-26), 10-Q (보고 날짜: 2022-12-25), 10-K (보고 날짜: 2022-09-25), 10-Q (보고 날짜: 2022-06-26), 10-Q (보고 날짜: 2022-03-27), 10-Q (보고 날짜: 2021-12-26), 10-K (보고 날짜: 2021-09-26), 10-Q (보고 날짜: 2021-06-27), 10-Q (보고 날짜: 2021-03-28), 10-Q (보고 날짜: 2020-12-27).


ROA 두 가지 구성 요소로 세분화

Qualcomm Inc., ROA 분해 (분기별 데이터)

Microsoft Excel
ROA = 순이익률(Net Profit Margin Ratio) × 자산회전율
2025. 12. 28. 10.12% = 11.96% × 0.85
2025. 9. 28. 11.05% = 12.51% × 0.88
2025. 6. 29. 21.10% = 26.76% × 0.79
2025. 3. 30. 19.94% = 26.11% × 0.76
2024. 12. 29. 18.99% = 25.94% × 0.73
2024. 9. 29. 18.39% = 26.03% × 0.71
2024. 6. 23. 16.52% = 23.33% × 0.71
2024. 3. 24. 15.77% = 23.03% × 0.68
2023. 12. 24. 14.89% = 21.39% × 0.70
2023. 9. 24. 14.17% = 20.19% × 0.70
2023. 6. 25. 17.58% = 22.33% × 0.79
2023. 3. 26. 21.80% = 25.67% × 0.85
2022. 12. 25. 23.54% = 27.40% × 0.86
2022. 9. 25. 26.39% = 29.27% × 0.90
2022. 6. 26. 27.35% = 30.52% × 0.90
2022. 3. 27. 25.19% = 28.42% × 0.89
2021. 12. 26. 23.32% = 27.71% × 0.84
2021. 9. 26. 21.93% = 26.94% × 0.81
2021. 6. 27. 23.74% = 28.25% × 0.84
2021. 3. 28. 21.58% = 27.28% × 0.79
2020. 12. 27. 17.95% = 25.21% × 0.71

보고서 기준: 10-Q (보고 날짜: 2025-12-28), 10-K (보고 날짜: 2025-09-28), 10-Q (보고 날짜: 2025-06-29), 10-Q (보고 날짜: 2025-03-30), 10-Q (보고 날짜: 2024-12-29), 10-K (보고 날짜: 2024-09-29), 10-Q (보고 날짜: 2024-06-23), 10-Q (보고 날짜: 2024-03-24), 10-Q (보고 날짜: 2023-12-24), 10-K (보고 날짜: 2023-09-24), 10-Q (보고 날짜: 2023-06-25), 10-Q (보고 날짜: 2023-03-26), 10-Q (보고 날짜: 2022-12-25), 10-K (보고 날짜: 2022-09-25), 10-Q (보고 날짜: 2022-06-26), 10-Q (보고 날짜: 2022-03-27), 10-Q (보고 날짜: 2021-12-26), 10-K (보고 날짜: 2021-09-26), 10-Q (보고 날짜: 2021-06-27), 10-Q (보고 날짜: 2021-03-28), 10-Q (보고 날짜: 2020-12-27).


ROA를 4개의 구성 요소로 세분화

Qualcomm Inc., ROA 분해 (분기별 데이터)

Microsoft Excel
ROA = 세금 부담 비율 × 이자부담비율 × EBIT 마진 비율 × 자산회전율
2025. 12. 28. 10.12% = 0.43 × 0.95 × 29.52% × 0.85
2025. 9. 28. 11.05% = 0.44 × 0.95 × 30.09% × 0.88
2025. 6. 29. 21.10% = 0.94 × 0.95 × 29.97% × 0.79
2025. 3. 30. 19.94% = 0.95 × 0.95 × 29.12% × 0.76
2024. 12. 29. 18.99% = 0.95 × 0.94 × 28.91% × 0.73
2024. 9. 29. 18.39% = 0.98 × 0.94 × 28.40% × 0.71
2024. 6. 23. 16.52% = 0.96 × 0.93 × 26.08% × 0.71
2024. 3. 24. 15.77% = 0.98 × 0.93 × 25.46% × 0.68
2023. 12. 24. 14.89% = 0.98 × 0.92 × 23.76% × 0.70
2023. 9. 24. 14.17% = 0.99 × 0.91 × 22.42% × 0.70
2023. 6. 25. 17.58% = 0.91 × 0.93 × 26.28% × 0.79
2023. 3. 26. 21.80% = 0.89 × 0.95 × 30.32% × 0.85
2022. 12. 25. 23.54% = 0.88 × 0.96 × 32.44% × 0.86
2022. 9. 25. 26.39% = 0.87 × 0.97 × 34.93% × 0.90
2022. 6. 26. 27.35% = 0.87 × 0.97 × 36.30% × 0.90
2022. 3. 27. 25.19% = 0.87 × 0.96 × 34.08% × 0.89
2021. 12. 26. 23.32% = 0.87 × 0.95 × 33.56% × 0.84
2021. 9. 26. 21.93% = 0.88 × 0.95 × 32.27% × 0.81
2021. 6. 27. 23.74% = 0.89 × 0.95 × 33.40% × 0.84
2021. 3. 28. 21.58% = 0.90 × 0.94 × 32.29% × 0.79
2020. 12. 27. 17.95% = 0.91 × 0.93 × 29.87% × 0.71

보고서 기준: 10-Q (보고 날짜: 2025-12-28), 10-K (보고 날짜: 2025-09-28), 10-Q (보고 날짜: 2025-06-29), 10-Q (보고 날짜: 2025-03-30), 10-Q (보고 날짜: 2024-12-29), 10-K (보고 날짜: 2024-09-29), 10-Q (보고 날짜: 2024-06-23), 10-Q (보고 날짜: 2024-03-24), 10-Q (보고 날짜: 2023-12-24), 10-K (보고 날짜: 2023-09-24), 10-Q (보고 날짜: 2023-06-25), 10-Q (보고 날짜: 2023-03-26), 10-Q (보고 날짜: 2022-12-25), 10-K (보고 날짜: 2022-09-25), 10-Q (보고 날짜: 2022-06-26), 10-Q (보고 날짜: 2022-03-27), 10-Q (보고 날짜: 2021-12-26), 10-K (보고 날짜: 2021-09-26), 10-Q (보고 날짜: 2021-06-27), 10-Q (보고 날짜: 2021-03-28), 10-Q (보고 날짜: 2020-12-27).


순이익률(Net Profit Margin Ratio)의 세분화

Qualcomm Inc., 순이익률의 분해(분기별 데이터)

Microsoft Excel
순이익률(Net Profit Margin Ratio) = 세금 부담 비율 × 이자부담비율 × EBIT 마진 비율
2025. 12. 28. 11.96% = 0.43 × 0.95 × 29.52%
2025. 9. 28. 12.51% = 0.44 × 0.95 × 30.09%
2025. 6. 29. 26.76% = 0.94 × 0.95 × 29.97%
2025. 3. 30. 26.11% = 0.95 × 0.95 × 29.12%
2024. 12. 29. 25.94% = 0.95 × 0.94 × 28.91%
2024. 9. 29. 26.03% = 0.98 × 0.94 × 28.40%
2024. 6. 23. 23.33% = 0.96 × 0.93 × 26.08%
2024. 3. 24. 23.03% = 0.98 × 0.93 × 25.46%
2023. 12. 24. 21.39% = 0.98 × 0.92 × 23.76%
2023. 9. 24. 20.19% = 0.99 × 0.91 × 22.42%
2023. 6. 25. 22.33% = 0.91 × 0.93 × 26.28%
2023. 3. 26. 25.67% = 0.89 × 0.95 × 30.32%
2022. 12. 25. 27.40% = 0.88 × 0.96 × 32.44%
2022. 9. 25. 29.27% = 0.87 × 0.97 × 34.93%
2022. 6. 26. 30.52% = 0.87 × 0.97 × 36.30%
2022. 3. 27. 28.42% = 0.87 × 0.96 × 34.08%
2021. 12. 26. 27.71% = 0.87 × 0.95 × 33.56%
2021. 9. 26. 26.94% = 0.88 × 0.95 × 32.27%
2021. 6. 27. 28.25% = 0.89 × 0.95 × 33.40%
2021. 3. 28. 27.28% = 0.90 × 0.94 × 32.29%
2020. 12. 27. 25.21% = 0.91 × 0.93 × 29.87%

보고서 기준: 10-Q (보고 날짜: 2025-12-28), 10-K (보고 날짜: 2025-09-28), 10-Q (보고 날짜: 2025-06-29), 10-Q (보고 날짜: 2025-03-30), 10-Q (보고 날짜: 2024-12-29), 10-K (보고 날짜: 2024-09-29), 10-Q (보고 날짜: 2024-06-23), 10-Q (보고 날짜: 2024-03-24), 10-Q (보고 날짜: 2023-12-24), 10-K (보고 날짜: 2023-09-24), 10-Q (보고 날짜: 2023-06-25), 10-Q (보고 날짜: 2023-03-26), 10-Q (보고 날짜: 2022-12-25), 10-K (보고 날짜: 2022-09-25), 10-Q (보고 날짜: 2022-06-26), 10-Q (보고 날짜: 2022-03-27), 10-Q (보고 날짜: 2021-12-26), 10-K (보고 날짜: 2021-09-26), 10-Q (보고 날짜: 2021-06-27), 10-Q (보고 날짜: 2021-03-28), 10-Q (보고 날짜: 2020-12-27).