Stock Analysis on Net
Stock Analysis on Net

AT&T Inc. (NYSE:T)

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

AT&T Inc., ROE 분해 (분기별 데이터)

Microsoft Excel
ROE = ROA × 재무 레버리지 비율
2023. 12. 31. 13.94% = 3.54% × 3.94
2023. 9. 30. -10.90% = -2.78% × 3.92
2023. 6. 30. -8.61% = -2.15% × 4.01
2023. 3. 31. -9.16% = -2.27% × 4.03
2022. 12. 31. -8.74% = -2.12% × 4.13
2022. 9. 30. 16.37% = 4.70% × 3.48
2022. 6. 30. 16.92% = 4.67% × 3.62
2022. 3. 31. 10.26% = 3.00% × 3.41
2021. 12. 31. 12.07% = 3.64% × 3.32
2021. 9. 30. 0.71% = 0.21% × 3.34
2021. 6. 30. -1.20% = -0.36% × 3.36
2021. 3. 31. -1.35% = -0.41% × 3.31
2020. 12. 31. -3.20% = -0.98% × 3.25
2020. 9. 30. 6.32% = 2.06% × 3.07
2020. 6. 30. 6.81% = 2.19% × 3.11
2020. 3. 31. 8.11% = 2.64% × 3.07
2019. 12. 31. 7.55% = 2.52% × 2.99
2019. 9. 30. — = — × 3.00
2019. 6. 30. — = — × 2.97
2019. 3. 31. — = — × 2.96

보고서 기준: 10-K (보고 날짜: 2023-12-31), 10-Q (보고 날짜: 2023-09-30), 10-Q (보고 날짜: 2023-06-30), 10-Q (보고 날짜: 2023-03-31), 10-K (보고 날짜: 2022-12-31), 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).

ROE 세 가지 구성 요소로 세분화

AT&T Inc., ROE 분해 (분기별 데이터)

Microsoft Excel
ROE = 순이익률 × 자산 회전율 × 재무 레버리지 비율
2023. 12. 31. 13.94% = 11.76% × 0.30 × 3.94
2023. 9. 30. -10.90% = -9.29% × 0.30 × 3.92
2023. 6. 30. -8.61% = -7.22% × 0.30 × 4.01
2023. 3. 31. -9.16% = -7.52% × 0.30 × 4.03
2022. 12. 31. -8.74% = -7.06% × 0.30 × 4.13
2022. 9. 30. 16.37% = 15.37% × 0.31 × 3.48
2022. 6. 30. 16.92% = 14.21% × 0.33 × 3.62
2022. 3. 31. 10.26% = 11.21% × 0.27 × 3.41
2021. 12. 31. 12.07% = 11.89% × 0.31 × 3.32
2021. 9. 30. 0.71% = 0.67% × 0.32 × 3.34
2021. 6. 30. -1.20% = -1.11% × 0.32 × 3.36
2021. 3. 31. -1.35% = -1.29% × 0.32 × 3.31
2020. 12. 31. -3.20% = -3.01% × 0.33 × 3.25
2020. 9. 30. 6.32% = 6.42% × 0.32 × 3.07
2020. 6. 30. 6.81% = 6.84% × 0.32 × 3.11
2020. 3. 31. 8.11% = 8.05% × 0.33 × 3.07
2019. 12. 31. 7.55% = 7.67% × 0.33 × 2.99
2019. 9. 30. — = — × — × 3.00
2019. 6. 30. — = — × — × 2.97
2019. 3. 31. — = — × — × 2.96

보고서 기준: 10-K (보고 날짜: 2023-12-31), 10-Q (보고 날짜: 2023-09-30), 10-Q (보고 날짜: 2023-06-30), 10-Q (보고 날짜: 2023-03-31), 10-K (보고 날짜: 2022-12-31), 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).

ROE를 5개 구성 요소로 세분화

AT&T Inc., ROE 분해 (분기별 데이터)

Microsoft Excel
ROE = 세금 부담 × 이자 부담 × EBIT 마진 × 자산 회전율 × 재무 레버리지 비율
2023. 12. 31. 13.94% = 0.77 × 0.74 × 20.69% × 0.30 × 3.94
2023. 9. 30. -10.90% = — × — × -0.80% × 0.30 × 3.92
2023. 6. 30. -8.61% = — × -4.88 × 0.88% × 0.30 × 4.01
2023. 3. 31. -9.16% = — × -7.39 × 0.61% × 0.30 × 4.03
2022. 12. 31. -8.74% = — × -3.48 × 1.13% × 0.30 × 4.13
2022. 9. 30. 16.37% = 0.80 × 0.80 × 23.90% × 0.31 × 3.48
2022. 6. 30. 16.92% = 0.78 × 0.80 × 22.77% × 0.33 × 3.62
2022. 3. 31. 10.26% = 0.78 × 0.77 × 18.60% × 0.27 × 3.41
2021. 12. 31. 12.07% = 0.79 × 0.79 × 19.21% × 0.31 × 3.32
2021. 9. 30. 0.71% = 0.33 × 0.33 × 6.13% × 0.32 × 3.34
2021. 6. 30. -1.20% = — × -0.05 × 4.02% × 0.32 × 3.36
2021. 3. 31. -1.35% = — × -0.06 × 4.24% × 0.32 × 3.31
2020. 12. 31. -3.20% = — × -1.13 × 2.16% × 0.33 × 3.25
2020. 9. 30. 6.32% = 0.76 × 0.64 × 13.08% × 0.32 × 3.07
2020. 6. 30. 6.81% = 0.77 × 0.66 × 13.58% × 0.32 × 3.11
2020. 3. 31. 8.11% = 0.79 × 0.69 × 14.79% × 0.33 × 3.07
2019. 12. 31. 7.55% = 0.80 × 0.67 × 14.25% × 0.33 × 2.99
2019. 9. 30. — = — × — × — × — × 3.00
2019. 6. 30. — = — × — × — × — × 2.97
2019. 3. 31. — = — × — × — × — × 2.96

보고서 기준: 10-K (보고 날짜: 2023-12-31), 10-Q (보고 날짜: 2023-09-30), 10-Q (보고 날짜: 2023-06-30), 10-Q (보고 날짜: 2023-03-31), 10-K (보고 날짜: 2022-12-31), 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).

ROA 두 가지 구성 요소로 세분화

AT&T Inc., ROA 분해 (분기별 데이터)

Microsoft Excel
ROA = 순이익률 × 자산 회전율
2023. 12. 31. 3.54% = 11.76% × 0.30
2023. 9. 30. -2.78% = -9.29% × 0.30
2023. 6. 30. -2.15% = -7.22% × 0.30
2023. 3. 31. -2.27% = -7.52% × 0.30
2022. 12. 31. -2.12% = -7.06% × 0.30
2022. 9. 30. 4.70% = 15.37% × 0.31
2022. 6. 30. 4.67% = 14.21% × 0.33
2022. 3. 31. 3.00% = 11.21% × 0.27
2021. 12. 31. 3.64% = 11.89% × 0.31
2021. 9. 30. 0.21% = 0.67% × 0.32
2021. 6. 30. -0.36% = -1.11% × 0.32
2021. 3. 31. -0.41% = -1.29% × 0.32
2020. 12. 31. -0.98% = -3.01% × 0.33
2020. 9. 30. 2.06% = 6.42% × 0.32
2020. 6. 30. 2.19% = 6.84% × 0.32
2020. 3. 31. 2.64% = 8.05% × 0.33
2019. 12. 31. 2.52% = 7.67% × 0.33
2019. 9. 30. — = — × —
2019. 6. 30. — = — × —
2019. 3. 31. — = — × —

보고서 기준: 10-K (보고 날짜: 2023-12-31), 10-Q (보고 날짜: 2023-09-30), 10-Q (보고 날짜: 2023-06-30), 10-Q (보고 날짜: 2023-03-31), 10-K (보고 날짜: 2022-12-31), 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).

ROA를 4개의 구성 요소로 세분화

AT&T Inc., ROA 분해 (분기별 데이터)

Microsoft Excel
ROA = 세금 부담 × 이자 부담 × EBIT 마진 × 자산 회전율
2023. 12. 31. 3.54% = 0.77 × 0.74 × 20.69% × 0.30
2023. 9. 30. -2.78% = — × — × -0.80% × 0.30
2023. 6. 30. -2.15% = — × -4.88 × 0.88% × 0.30
2023. 3. 31. -2.27% = — × -7.39 × 0.61% × 0.30
2022. 12. 31. -2.12% = — × -3.48 × 1.13% × 0.30
2022. 9. 30. 4.70% = 0.80 × 0.80 × 23.90% × 0.31
2022. 6. 30. 4.67% = 0.78 × 0.80 × 22.77% × 0.33
2022. 3. 31. 3.00% = 0.78 × 0.77 × 18.60% × 0.27
2021. 12. 31. 3.64% = 0.79 × 0.79 × 19.21% × 0.31
2021. 9. 30. 0.21% = 0.33 × 0.33 × 6.13% × 0.32
2021. 6. 30. -0.36% = — × -0.05 × 4.02% × 0.32
2021. 3. 31. -0.41% = — × -0.06 × 4.24% × 0.32
2020. 12. 31. -0.98% = — × -1.13 × 2.16% × 0.33
2020. 9. 30. 2.06% = 0.76 × 0.64 × 13.08% × 0.32
2020. 6. 30. 2.19% = 0.77 × 0.66 × 13.58% × 0.32
2020. 3. 31. 2.64% = 0.79 × 0.69 × 14.79% × 0.33
2019. 12. 31. 2.52% = 0.80 × 0.67 × 14.25% × 0.33
2019. 9. 30. — = — × — × — × —
2019. 6. 30. — = — × — × — × —
2019. 3. 31. — = — × — × — × —

보고서 기준: 10-K (보고 날짜: 2023-12-31), 10-Q (보고 날짜: 2023-09-30), 10-Q (보고 날짜: 2023-06-30), 10-Q (보고 날짜: 2023-03-31), 10-K (보고 날짜: 2022-12-31), 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).

순이익률 세분화

AT&T Inc., 순이익률 분해(분기별 데이터)

Microsoft Excel
순이익률 = 세금 부담 × 이자 부담 × EBIT 마진
2023. 12. 31. 11.76% = 0.77 × 0.74 × 20.69%
2023. 9. 30. -9.29% = — × — × -0.80%
2023. 6. 30. -7.22% = — × -4.88 × 0.88%
2023. 3. 31. -7.52% = — × -7.39 × 0.61%
2022. 12. 31. -7.06% = — × -3.48 × 1.13%
2022. 9. 30. 15.37% = 0.80 × 0.80 × 23.90%
2022. 6. 30. 14.21% = 0.78 × 0.80 × 22.77%
2022. 3. 31. 11.21% = 0.78 × 0.77 × 18.60%
2021. 12. 31. 11.89% = 0.79 × 0.79 × 19.21%
2021. 9. 30. 0.67% = 0.33 × 0.33 × 6.13%
2021. 6. 30. -1.11% = — × -0.05 × 4.02%
2021. 3. 31. -1.29% = — × -0.06 × 4.24%
2020. 12. 31. -3.01% = — × -1.13 × 2.16%
2020. 9. 30. 6.42% = 0.76 × 0.64 × 13.08%
2020. 6. 30. 6.84% = 0.77 × 0.66 × 13.58%
2020. 3. 31. 8.05% = 0.79 × 0.69 × 14.79%
2019. 12. 31. 7.67% = 0.80 × 0.67 × 14.25%
2019. 9. 30. — = — × — × —
2019. 6. 30. — = — × — × —
2019. 3. 31. — = — × — × —

보고서 기준: 10-K (보고 날짜: 2023-12-31), 10-Q (보고 날짜: 2023-09-30), 10-Q (보고 날짜: 2023-06-30), 10-Q (보고 날짜: 2023-03-31), 10-K (보고 날짜: 2022-12-31), 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).