Stock Analysis on Net

Warner Bros. Discovery Inc. (NASDAQ:WBD)

이 회사는 아카이브로 이동되었습니다! 이 재무 데이터는 2022년 11월 4일부터 업데이트되지 않았습니다.

듀퐁 분석: ROE, ROA및 순이익률의 세분화
분기별 데이터

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

ROE 두 가지 구성 요소로 세분화
ROE 세 가지 구성 요소로 세분화
ROE를 5개 구성 요소로 세분화
ROA 두 가지 구성 요소로 세분화
ROA를 4개의 구성 요소로 세분화
순이익률(Net Profit Margin Ratio)의 세분화

ROE 두 가지 구성 요소로 세분화

Warner Bros. Discovery Inc., ROE 분해 (분기별 데이터)


	ROE	=	ROA	×	재무 레버리지 비율
2022. 9. 30.	-10.78%	=	-3.85%	×	2.80
2022. 6. 30.	-5.39%	=	-1.95%	×	2.77
2022. 3. 31.	11.05%	=	3.91%	×	2.82
2021. 12. 31.	8.67%	=	2.92%	×	2.97
2021. 9. 30.	10.67%	=	3.61%	×	2.96
2021. 6. 30.	11.99%	=	4.00%	×	3.00
2021. 3. 31.	9.08%	=	2.92%	×	3.11
2020. 12. 31.	11.65%	=	3.58%	×	3.26
2020. 9. 30.	14.12%	=	4.26%	×	3.31
2020. 6. 30.	14.05%	=	4.19%	×	3.35
2020. 3. 31.	21.77%	=	6.18%	×	3.53
2019. 12. 31.	20.92%	=	6.13%	×	3.41
2019. 9. 30.	19.56%	=	5.67%	×	3.45
2019. 6. 30.	17.85%	=	5.07%	×	3.52
2019. 3. 31.	11.32%	=	3.04%	×	3.73
2018. 12. 31.	7.08%	=	1.82%	×	3.88
2018. 9. 30.	-10.09%	=	-2.49%	×	4.06
2018. 6. 30.	-9.05%	=	-2.14%	×	4.22
2018. 3. 31.	-7.10%	=	-1.62%	×	4.39
2017. 12. 31.	-7.31%	=	-1.49%	×	4.89
2017. 9. 30.	—	=	—	×	4.03
2017. 6. 30.	—	=	—	×	2.92
2017. 3. 31.	—	=	—	×	2.97

보고서 기준: 10-Q (보고 날짜: 2022-09-30), 10-Q (보고 날짜: 2022-06-30), 10-Q (보고 날짜: 2022-03-31), 10-K (보고 날짜: 2021-12-31), 10-Q (보고 날짜: 2021-09-30), 10-Q (보고 날짜: 2021-06-30), 10-Q (보고 날짜: 2021-03-31), 10-K (보고 날짜: 2020-12-31), 10-Q (보고 날짜: 2020-09-30), 10-Q (보고 날짜: 2020-06-30), 10-Q (보고 날짜: 2020-03-31), 10-K (보고 날짜: 2019-12-31), 10-Q (보고 날짜: 2019-09-30), 10-Q (보고 날짜: 2019-06-30), 10-Q (보고 날짜: 2019-03-31), 10-K (보고 날짜: 2018-12-31), 10-Q (보고 날짜: 2018-09-30), 10-Q (보고 날짜: 2018-06-30), 10-Q (보고 날짜: 2018-03-31), 10-K (보고 날짜: 2017-12-31), 10-Q (보고 날짜: 2017-09-30), 10-Q (보고 날짜: 2017-06-30), 10-Q (보고 날짜: 2017-03-31).

ROE 세 가지 구성 요소로 세분화

Warner Bros. Discovery Inc., ROE 분해 (분기별 데이터)


	ROE	=	순이익률(Net Profit Margin Ratio)	×	자산 회전율	×	재무 레버리지 비율
2022. 9. 30.	-10.78%	=	-20.13%	×	0.19	×	2.80
2022. 6. 30.	-5.39%	=	-14.32%	×	0.14	×	2.77
2022. 3. 31.	11.05%	=	10.53%	×	0.37	×	2.82
2021. 12. 31.	8.67%	=	8.25%	×	0.35	×	2.97
2021. 9. 30.	10.67%	=	10.42%	×	0.35	×	2.96
2021. 6. 30.	11.99%	=	12.24%	×	0.33	×	3.00
2021. 3. 31.	9.08%	=	9.11%	×	0.32	×	3.11
2020. 12. 31.	11.65%	=	11.42%	×	0.31	×	3.26
2020. 9. 30.	14.12%	=	13.36%	×	0.32	×	3.31
2020. 6. 30.	14.05%	=	12.86%	×	0.33	×	3.35
2020. 3. 31.	21.77%	=	18.54%	×	0.33	×	3.53
2019. 12. 31.	20.92%	=	18.57%	×	0.33	×	3.41
2019. 9. 30.	19.56%	=	16.81%	×	0.34	×	3.45
2019. 6. 30.	17.85%	=	15.62%	×	0.32	×	3.52
2019. 3. 31.	11.32%	=	9.00%	×	0.34	×	3.73
2018. 12. 31.	7.08%	=	5.63%	×	0.32	×	3.88
2018. 9. 30.	-10.09%	=	-8.52%	×	0.29	×	4.06
2018. 6. 30.	-9.05%	=	-8.28%	×	0.26	×	4.22
2018. 3. 31.	-7.10%	=	-7.40%	×	0.22	×	4.39
2017. 12. 31.	-7.31%	=	-4.90%	×	0.30	×	4.89
2017. 9. 30.	—	=	—	×	—	×	4.03
2017. 6. 30.	—	=	—	×	—	×	2.92
2017. 3. 31.	—	=	—	×	—	×	2.97

보고서 기준: 10-Q (보고 날짜: 2022-09-30), 10-Q (보고 날짜: 2022-06-30), 10-Q (보고 날짜: 2022-03-31), 10-K (보고 날짜: 2021-12-31), 10-Q (보고 날짜: 2021-09-30), 10-Q (보고 날짜: 2021-06-30), 10-Q (보고 날짜: 2021-03-31), 10-K (보고 날짜: 2020-12-31), 10-Q (보고 날짜: 2020-09-30), 10-Q (보고 날짜: 2020-06-30), 10-Q (보고 날짜: 2020-03-31), 10-K (보고 날짜: 2019-12-31), 10-Q (보고 날짜: 2019-09-30), 10-Q (보고 날짜: 2019-06-30), 10-Q (보고 날짜: 2019-03-31), 10-K (보고 날짜: 2018-12-31), 10-Q (보고 날짜: 2018-09-30), 10-Q (보고 날짜: 2018-06-30), 10-Q (보고 날짜: 2018-03-31), 10-K (보고 날짜: 2017-12-31), 10-Q (보고 날짜: 2017-09-30), 10-Q (보고 날짜: 2017-06-30), 10-Q (보고 날짜: 2017-03-31).

ROE를 5개 구성 요소로 세분화

Warner Bros. Discovery Inc., ROE 분해 (분기별 데이터)


	ROE	=	세금 부담	×	이자 부담	×	EBIT 마진	×	자산 회전율	×	재무 레버리지 비율
2022. 9. 30.	-10.78%	=	—	×	—	×	-19.11%	×	0.19	×	2.80
2022. 6. 30.	-5.39%	=	—	×	—	×	-11.89%	×	0.14	×	2.77
2022. 3. 31.	11.05%	=	0.80	×	0.73	×	18.12%	×	0.37	×	2.82
2021. 12. 31.	8.67%	=	0.81	×	0.66	×	15.38%	×	0.35	×	2.97
2021. 9. 30.	10.67%	=	0.84	×	0.70	×	17.86%	×	0.35	×	2.96
2021. 6. 30.	11.99%	=	0.88	×	0.71	×	19.66%	×	0.33	×	3.00
2021. 3. 31.	9.08%	=	0.74	×	0.67	×	18.36%	×	0.32	×	3.11
2020. 12. 31.	11.65%	=	0.77	×	0.71	×	20.99%	×	0.31	×	3.26
2020. 9. 30.	14.12%	=	0.81	×	0.73	×	22.58%	×	0.32	×	3.31
2020. 6. 30.	14.05%	=	0.74	×	0.74	×	23.47%	×	0.33	×	3.35
2020. 3. 31.	21.77%	=	0.97	×	0.76	×	24.98%	×	0.33	×	3.53
2019. 12. 31.	20.92%	=	0.96	×	0.76	×	25.37%	×	0.33	×	3.41
2019. 9. 30.	19.56%	=	0.89	×	0.75	×	24.94%	×	0.34	×	3.45
2019. 6. 30.	17.85%	=	0.93	×	0.72	×	23.07%	×	0.32	×	3.52
2019. 3. 31.	11.32%	=	0.66	×	0.67	×	20.40%	×	0.34	×	3.73
2018. 12. 31.	7.08%	=	0.64	×	0.56	×	15.77%	×	0.32	×	3.88
2018. 9. 30.	-10.09%	=	—	×	-4.54	×	1.34%	×	0.29	×	4.06
2018. 6. 30.	-9.05%	=	—	×	-7.43	×	0.91%	×	0.26	×	4.22
2018. 3. 31.	-7.10%	=	—	×	-4.50	×	1.35%	×	0.22	×	4.39
2017. 12. 31.	-7.31%	=	—	×	-0.51	×	4.57%	×	0.30	×	4.89
2017. 9. 30.	—	=	—	×	—	×	—	×	—	×	4.03
2017. 6. 30.	—	=	—	×	—	×	—	×	—	×	2.92
2017. 3. 31.	—	=	—	×	—	×	—	×	—	×	2.97

보고서 기준: 10-Q (보고 날짜: 2022-09-30), 10-Q (보고 날짜: 2022-06-30), 10-Q (보고 날짜: 2022-03-31), 10-K (보고 날짜: 2021-12-31), 10-Q (보고 날짜: 2021-09-30), 10-Q (보고 날짜: 2021-06-30), 10-Q (보고 날짜: 2021-03-31), 10-K (보고 날짜: 2020-12-31), 10-Q (보고 날짜: 2020-09-30), 10-Q (보고 날짜: 2020-06-30), 10-Q (보고 날짜: 2020-03-31), 10-K (보고 날짜: 2019-12-31), 10-Q (보고 날짜: 2019-09-30), 10-Q (보고 날짜: 2019-06-30), 10-Q (보고 날짜: 2019-03-31), 10-K (보고 날짜: 2018-12-31), 10-Q (보고 날짜: 2018-09-30), 10-Q (보고 날짜: 2018-06-30), 10-Q (보고 날짜: 2018-03-31), 10-K (보고 날짜: 2017-12-31), 10-Q (보고 날짜: 2017-09-30), 10-Q (보고 날짜: 2017-06-30), 10-Q (보고 날짜: 2017-03-31).

ROA 두 가지 구성 요소로 세분화

Warner Bros. Discovery Inc., ROA 분해 (분기별 데이터)


	ROA	=	순이익률(Net Profit Margin Ratio)	×	자산 회전율
2022. 9. 30.	-3.85%	=	-20.13%	×	0.19
2022. 6. 30.	-1.95%	=	-14.32%	×	0.14
2022. 3. 31.	3.91%	=	10.53%	×	0.37
2021. 12. 31.	2.92%	=	8.25%	×	0.35
2021. 9. 30.	3.61%	=	10.42%	×	0.35
2021. 6. 30.	4.00%	=	12.24%	×	0.33
2021. 3. 31.	2.92%	=	9.11%	×	0.32
2020. 12. 31.	3.58%	=	11.42%	×	0.31
2020. 9. 30.	4.26%	=	13.36%	×	0.32
2020. 6. 30.	4.19%	=	12.86%	×	0.33
2020. 3. 31.	6.18%	=	18.54%	×	0.33
2019. 12. 31.	6.13%	=	18.57%	×	0.33
2019. 9. 30.	5.67%	=	16.81%	×	0.34
2019. 6. 30.	5.07%	=	15.62%	×	0.32
2019. 3. 31.	3.04%	=	9.00%	×	0.34
2018. 12. 31.	1.82%	=	5.63%	×	0.32
2018. 9. 30.	-2.49%	=	-8.52%	×	0.29
2018. 6. 30.	-2.14%	=	-8.28%	×	0.26
2018. 3. 31.	-1.62%	=	-7.40%	×	0.22
2017. 12. 31.	-1.49%	=	-4.90%	×	0.30
2017. 9. 30.	—	=	—	×	—
2017. 6. 30.	—	=	—	×	—
2017. 3. 31.	—	=	—	×	—

보고서 기준: 10-Q (보고 날짜: 2022-09-30), 10-Q (보고 날짜: 2022-06-30), 10-Q (보고 날짜: 2022-03-31), 10-K (보고 날짜: 2021-12-31), 10-Q (보고 날짜: 2021-09-30), 10-Q (보고 날짜: 2021-06-30), 10-Q (보고 날짜: 2021-03-31), 10-K (보고 날짜: 2020-12-31), 10-Q (보고 날짜: 2020-09-30), 10-Q (보고 날짜: 2020-06-30), 10-Q (보고 날짜: 2020-03-31), 10-K (보고 날짜: 2019-12-31), 10-Q (보고 날짜: 2019-09-30), 10-Q (보고 날짜: 2019-06-30), 10-Q (보고 날짜: 2019-03-31), 10-K (보고 날짜: 2018-12-31), 10-Q (보고 날짜: 2018-09-30), 10-Q (보고 날짜: 2018-06-30), 10-Q (보고 날짜: 2018-03-31), 10-K (보고 날짜: 2017-12-31), 10-Q (보고 날짜: 2017-09-30), 10-Q (보고 날짜: 2017-06-30), 10-Q (보고 날짜: 2017-03-31).

ROA를 4개의 구성 요소로 세분화

Warner Bros. Discovery Inc., ROA 분해 (분기별 데이터)


	ROA	=	세금 부담	×	이자 부담	×	EBIT 마진	×	자산 회전율
2022. 9. 30.	-3.85%	=	—	×	—	×	-19.11%	×	0.19
2022. 6. 30.	-1.95%	=	—	×	—	×	-11.89%	×	0.14
2022. 3. 31.	3.91%	=	0.80	×	0.73	×	18.12%	×	0.37
2021. 12. 31.	2.92%	=	0.81	×	0.66	×	15.38%	×	0.35
2021. 9. 30.	3.61%	=	0.84	×	0.70	×	17.86%	×	0.35
2021. 6. 30.	4.00%	=	0.88	×	0.71	×	19.66%	×	0.33
2021. 3. 31.	2.92%	=	0.74	×	0.67	×	18.36%	×	0.32
2020. 12. 31.	3.58%	=	0.77	×	0.71	×	20.99%	×	0.31
2020. 9. 30.	4.26%	=	0.81	×	0.73	×	22.58%	×	0.32
2020. 6. 30.	4.19%	=	0.74	×	0.74	×	23.47%	×	0.33
2020. 3. 31.	6.18%	=	0.97	×	0.76	×	24.98%	×	0.33
2019. 12. 31.	6.13%	=	0.96	×	0.76	×	25.37%	×	0.33
2019. 9. 30.	5.67%	=	0.89	×	0.75	×	24.94%	×	0.34
2019. 6. 30.	5.07%	=	0.93	×	0.72	×	23.07%	×	0.32
2019. 3. 31.	3.04%	=	0.66	×	0.67	×	20.40%	×	0.34
2018. 12. 31.	1.82%	=	0.64	×	0.56	×	15.77%	×	0.32
2018. 9. 30.	-2.49%	=	—	×	-4.54	×	1.34%	×	0.29
2018. 6. 30.	-2.14%	=	—	×	-7.43	×	0.91%	×	0.26
2018. 3. 31.	-1.62%	=	—	×	-4.50	×	1.35%	×	0.22
2017. 12. 31.	-1.49%	=	—	×	-0.51	×	4.57%	×	0.30
2017. 9. 30.	—	=	—	×	—	×	—	×	—
2017. 6. 30.	—	=	—	×	—	×	—	×	—
2017. 3. 31.	—	=	—	×	—	×	—	×	—

보고서 기준: 10-Q (보고 날짜: 2022-09-30), 10-Q (보고 날짜: 2022-06-30), 10-Q (보고 날짜: 2022-03-31), 10-K (보고 날짜: 2021-12-31), 10-Q (보고 날짜: 2021-09-30), 10-Q (보고 날짜: 2021-06-30), 10-Q (보고 날짜: 2021-03-31), 10-K (보고 날짜: 2020-12-31), 10-Q (보고 날짜: 2020-09-30), 10-Q (보고 날짜: 2020-06-30), 10-Q (보고 날짜: 2020-03-31), 10-K (보고 날짜: 2019-12-31), 10-Q (보고 날짜: 2019-09-30), 10-Q (보고 날짜: 2019-06-30), 10-Q (보고 날짜: 2019-03-31), 10-K (보고 날짜: 2018-12-31), 10-Q (보고 날짜: 2018-09-30), 10-Q (보고 날짜: 2018-06-30), 10-Q (보고 날짜: 2018-03-31), 10-K (보고 날짜: 2017-12-31), 10-Q (보고 날짜: 2017-09-30), 10-Q (보고 날짜: 2017-06-30), 10-Q (보고 날짜: 2017-03-31).

순이익률(Net Profit Margin Ratio)의 세분화

Warner Bros. Discovery Inc., 순이익률의 분해(분기별 데이터)


	순이익률(Net Profit Margin Ratio)	=	세금 부담	×	이자 부담	×	EBIT 마진
2022. 9. 30.	-20.13%	=	—	×	—	×	-19.11%
2022. 6. 30.	-14.32%	=	—	×	—	×	-11.89%
2022. 3. 31.	10.53%	=	0.80	×	0.73	×	18.12%
2021. 12. 31.	8.25%	=	0.81	×	0.66	×	15.38%
2021. 9. 30.	10.42%	=	0.84	×	0.70	×	17.86%
2021. 6. 30.	12.24%	=	0.88	×	0.71	×	19.66%
2021. 3. 31.	9.11%	=	0.74	×	0.67	×	18.36%
2020. 12. 31.	11.42%	=	0.77	×	0.71	×	20.99%
2020. 9. 30.	13.36%	=	0.81	×	0.73	×	22.58%
2020. 6. 30.	12.86%	=	0.74	×	0.74	×	23.47%
2020. 3. 31.	18.54%	=	0.97	×	0.76	×	24.98%
2019. 12. 31.	18.57%	=	0.96	×	0.76	×	25.37%
2019. 9. 30.	16.81%	=	0.89	×	0.75	×	24.94%
2019. 6. 30.	15.62%	=	0.93	×	0.72	×	23.07%
2019. 3. 31.	9.00%	=	0.66	×	0.67	×	20.40%
2018. 12. 31.	5.63%	=	0.64	×	0.56	×	15.77%
2018. 9. 30.	-8.52%	=	—	×	-4.54	×	1.34%
2018. 6. 30.	-8.28%	=	—	×	-7.43	×	0.91%
2018. 3. 31.	-7.40%	=	—	×	-4.50	×	1.35%
2017. 12. 31.	-4.90%	=	—	×	-0.51	×	4.57%
2017. 9. 30.	—	=	—	×	—	×	—
2017. 6. 30.	—	=	—	×	—	×	—
2017. 3. 31.	—	=	—	×	—	×	—

보고서 기준: 10-Q (보고 날짜: 2022-09-30), 10-Q (보고 날짜: 2022-06-30), 10-Q (보고 날짜: 2022-03-31), 10-K (보고 날짜: 2021-12-31), 10-Q (보고 날짜: 2021-09-30), 10-Q (보고 날짜: 2021-06-30), 10-Q (보고 날짜: 2021-03-31), 10-K (보고 날짜: 2020-12-31), 10-Q (보고 날짜: 2020-09-30), 10-Q (보고 날짜: 2020-06-30), 10-Q (보고 날짜: 2020-03-31), 10-K (보고 날짜: 2019-12-31), 10-Q (보고 날짜: 2019-09-30), 10-Q (보고 날짜: 2019-06-30), 10-Q (보고 날짜: 2019-03-31), 10-K (보고 날짜: 2018-12-31), 10-Q (보고 날짜: 2018-09-30), 10-Q (보고 날짜: 2018-06-30), 10-Q (보고 날짜: 2018-03-31), 10-K (보고 날짜: 2017-12-31), 10-Q (보고 날짜: 2017-09-30), 10-Q (보고 날짜: 2017-06-30), 10-Q (보고 날짜: 2017-03-31).