Stock Analysis on Net
Stock Analysis on Net

Newmont Corp. (NYSE:NEM)

이 회사는 아카이브로 이동되었습니다! 이 재무 데이터는 2024년 4월 29일에 업데이트되지 않았습니다.

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

Newmont Corp., ROE 분해 (분기별 데이터)

Microsoft Excel
ROE = ROA × 재무 레버리지 비율
2024. 3. 31. -9.26% = -4.83% × 1.92
2023. 12. 31. -8.59% = -4.49% × 1.91
2023. 9. 30. -4.26% = -2.13% × 2.00
2023. 6. 30. -3.94% = -1.99% × 1.98
2023. 3. 31. -2.71% = -1.37% × 1.98
2022. 12. 31. -2.22% = -1.11% × 1.99
2022. 9. 30. 4.72% = 2.56% × 1.84
2022. 6. 30. 3.70% = 2.00% × 1.85
2022. 3. 31. 4.92% = 2.64% × 1.86
2021. 12. 31. 5.29% = 2.87% × 1.84
2021. 9. 30. 8.96% = 5.11% × 1.76
2021. 6. 30. 12.36% = 7.06% × 1.75
2021. 3. 31. 11.10% = 6.25% × 1.78
2020. 12. 31. 12.30% = 6.84% × 1.80
2020. 9. 30. 11.34% = 6.34% × 1.79
2020. 6. 30. 17.76% = 9.80% × 1.81
2020. 3. 31. 16.23% = 8.92% × 1.82
2019. 12. 31. 13.10% = 7.02% × 1.87
2019. 9. 30. — = — × 1.90
2019. 6. 30. — = — × 1.91
2019. 3. 31. — = — × 1.99

보고서 기준: 10-Q (보고 날짜: 2024-03-31), 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

Newmont Corp., ROE 분해 (분기별 데이터)

Microsoft Excel
ROE = 순이익률(Net Profit Margin Ratio) × 자산 회전율 × 재무 레버리지 비율
2024. 3. 31. -9.26% = -20.33% × 0.24 × 1.92
2023. 12. 31. -8.59% = -21.11% × 0.21 × 1.91
2023. 9. 30. -4.26% = -7.35% × 0.29 × 2.00
2023. 6. 30. -3.94% = -6.77% × 0.29 × 1.98
2023. 3. 31. -2.71% = -4.55% × 0.30 × 1.98
2022. 12. 31. -2.22% = -3.60% × 0.31 × 1.99
2022. 9. 30. 4.72% = 8.28% × 0.31 × 1.84
2022. 6. 30. 3.70% = 6.40% × 0.31 × 1.85
2022. 3. 31. 4.92% = 8.53% × 0.31 × 1.86
2021. 12. 31. 5.29% = 9.54% × 0.30 × 1.84
2021. 9. 30. 8.96% = 16.67% × 0.31 × 1.76
2021. 6. 30. 12.36% = 23.00% × 0.31 × 1.75
2021. 3. 31. 11.10% = 21.77% × 0.29 × 1.78
2020. 12. 31. 12.30% = 24.61% × 0.28 × 1.80
2020. 9. 30. 11.34% = 23.19% × 0.27 × 1.79
2020. 6. 30. 17.76% = 36.79% × 0.27 × 1.81
2020. 3. 31. 16.23% = 33.66% × 0.26 × 1.82
2019. 12. 31. 13.10% = 28.80% × 0.24 × 1.87
2019. 9. 30. — = — × — × 1.90
2019. 6. 30. — = — × — × 1.91
2019. 3. 31. — = — × — × 1.99

보고서 기준: 10-Q (보고 날짜: 2024-03-31), 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

Newmont Corp., ROE 분해 (분기별 데이터)

Microsoft Excel
ROE = 세금 부담 × 이자 부담 × EBIT 마진 × 자산 회전율 × 재무 레버리지 비율
2024. 3. 31. -9.26% = — × — × -13.92% × 0.24 × 1.92
2023. 12. 31. -8.59% = — × — × -14.60% × 0.21 × 1.91
2023. 9. 30. -4.26% = — × — × -0.33% × 0.29 × 2.00
2023. 6. 30. -3.94% = — × -3.63 × 0.43% × 0.29 × 1.98
2023. 3. 31. -2.71% = — × -0.46 × 1.37% × 0.30 × 1.98
2022. 12. 31. -2.22% = -16.50 × 0.10 × 2.12% × 0.31 × 1.99
2022. 9. 30. 4.72% = 0.61 × 0.87 × 15.57% × 0.31 × 1.84
2022. 6. 30. 3.70% = 0.51 × 0.86 × 14.65% × 0.31 × 1.85
2022. 3. 31. 4.92% = 0.49 × 0.89 × 19.35% × 0.31 × 1.86
2021. 12. 31. 5.29% = 0.52 × 0.89 × 20.77% × 0.30 × 1.84
2021. 9. 30. 8.96% = 0.66 × 0.92 × 27.62% × 0.31 × 1.76
2021. 6. 30. 12.36% = 0.72 × 0.93 × 34.44% × 0.31 × 1.75
2021. 3. 31. 11.10% = 0.73 × 0.92 × 32.47% × 0.29 × 1.78
2020. 12. 31. 12.30% = 0.80 × 0.92 × 33.41% × 0.28 × 1.80
2020. 9. 30. 11.34% = 0.82 × 0.91 × 31.26% × 0.27 × 1.79
2020. 6. 30. 17.76% = 0.83 × 0.94 × 47.60% × 0.27 × 1.81
2020. 3. 31. 16.23% = 0.84 × 0.93 × 43.25% × 0.26 × 1.82
2019. 12. 31. 13.10% = 0.77 × 0.92 × 40.43% × 0.24 × 1.87
2019. 9. 30. — = — × — × — × — × 1.90
2019. 6. 30. — = — × — × — × — × 1.91
2019. 3. 31. — = — × — × — × — × 1.99

보고서 기준: 10-Q (보고 날짜: 2024-03-31), 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

Newmont Corp., ROA 분해 (분기별 데이터)

Microsoft Excel
ROA = 순이익률(Net Profit Margin Ratio) × 자산 회전율
2024. 3. 31. -4.83% = -20.33% × 0.24
2023. 12. 31. -4.49% = -21.11% × 0.21
2023. 9. 30. -2.13% = -7.35% × 0.29
2023. 6. 30. -1.99% = -6.77% × 0.29
2023. 3. 31. -1.37% = -4.55% × 0.30
2022. 12. 31. -1.11% = -3.60% × 0.31
2022. 9. 30. 2.56% = 8.28% × 0.31
2022. 6. 30. 2.00% = 6.40% × 0.31
2022. 3. 31. 2.64% = 8.53% × 0.31
2021. 12. 31. 2.87% = 9.54% × 0.30
2021. 9. 30. 5.11% = 16.67% × 0.31
2021. 6. 30. 7.06% = 23.00% × 0.31
2021. 3. 31. 6.25% = 21.77% × 0.29
2020. 12. 31. 6.84% = 24.61% × 0.28
2020. 9. 30. 6.34% = 23.19% × 0.27
2020. 6. 30. 9.80% = 36.79% × 0.27
2020. 3. 31. 8.92% = 33.66% × 0.26
2019. 12. 31. 7.02% = 28.80% × 0.24
2019. 9. 30. — = — × —
2019. 6. 30. — = — × —
2019. 3. 31. — = — × —

보고서 기준: 10-Q (보고 날짜: 2024-03-31), 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

Newmont Corp., ROA 분해 (분기별 데이터)

Microsoft Excel
ROA = 세금 부담 × 이자 부담 × EBIT 마진 × 자산 회전율
2024. 3. 31. -4.83% = — × — × -13.92% × 0.24
2023. 12. 31. -4.49% = — × — × -14.60% × 0.21
2023. 9. 30. -2.13% = — × — × -0.33% × 0.29
2023. 6. 30. -1.99% = — × -3.63 × 0.43% × 0.29
2023. 3. 31. -1.37% = — × -0.46 × 1.37% × 0.30
2022. 12. 31. -1.11% = -16.50 × 0.10 × 2.12% × 0.31
2022. 9. 30. 2.56% = 0.61 × 0.87 × 15.57% × 0.31
2022. 6. 30. 2.00% = 0.51 × 0.86 × 14.65% × 0.31
2022. 3. 31. 2.64% = 0.49 × 0.89 × 19.35% × 0.31
2021. 12. 31. 2.87% = 0.52 × 0.89 × 20.77% × 0.30
2021. 9. 30. 5.11% = 0.66 × 0.92 × 27.62% × 0.31
2021. 6. 30. 7.06% = 0.72 × 0.93 × 34.44% × 0.31
2021. 3. 31. 6.25% = 0.73 × 0.92 × 32.47% × 0.29
2020. 12. 31. 6.84% = 0.80 × 0.92 × 33.41% × 0.28
2020. 9. 30. 6.34% = 0.82 × 0.91 × 31.26% × 0.27
2020. 6. 30. 9.80% = 0.83 × 0.94 × 47.60% × 0.27
2020. 3. 31. 8.92% = 0.84 × 0.93 × 43.25% × 0.26
2019. 12. 31. 7.02% = 0.77 × 0.92 × 40.43% × 0.24
2019. 9. 30. — = — × — × — × —
2019. 6. 30. — = — × — × — × —
2019. 3. 31. — = — × — × — × —

보고서 기준: 10-Q (보고 날짜: 2024-03-31), 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(Net Profit Margin Ratio)의 세분화

Newmont Corp., 순이익률의 분해(분기별 데이터)

Microsoft Excel
순이익률(Net Profit Margin Ratio) = 세금 부담 × 이자 부담 × EBIT 마진
2024. 3. 31. -20.33% = — × — × -13.92%
2023. 12. 31. -21.11% = — × — × -14.60%
2023. 9. 30. -7.35% = — × — × -0.33%
2023. 6. 30. -6.77% = — × -3.63 × 0.43%
2023. 3. 31. -4.55% = — × -0.46 × 1.37%
2022. 12. 31. -3.60% = -16.50 × 0.10 × 2.12%
2022. 9. 30. 8.28% = 0.61 × 0.87 × 15.57%
2022. 6. 30. 6.40% = 0.51 × 0.86 × 14.65%
2022. 3. 31. 8.53% = 0.49 × 0.89 × 19.35%
2021. 12. 31. 9.54% = 0.52 × 0.89 × 20.77%
2021. 9. 30. 16.67% = 0.66 × 0.92 × 27.62%
2021. 6. 30. 23.00% = 0.72 × 0.93 × 34.44%
2021. 3. 31. 21.77% = 0.73 × 0.92 × 32.47%
2020. 12. 31. 24.61% = 0.80 × 0.92 × 33.41%
2020. 9. 30. 23.19% = 0.82 × 0.91 × 31.26%
2020. 6. 30. 36.79% = 0.83 × 0.94 × 47.60%
2020. 3. 31. 33.66% = 0.84 × 0.93 × 43.25%
2019. 12. 31. 28.80% = 0.77 × 0.92 × 40.43%
2019. 9. 30. — = — × — × —
2019. 6. 30. — = — × — × —
2019. 3. 31. — = — × — × —

보고서 기준: 10-Q (보고 날짜: 2024-03-31), 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).