Stock Analysis on Net
Stock Analysis on Net

Thermo Fisher Scientific Inc. (NYSE:TMO)

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

Thermo Fisher Scientific Inc., ROE 분해 (분기별 데이터)

Microsoft Excel
ROE = ROA × 재무 레버리지 비율
2024. 9. 28. 12.52% = 6.11% × 2.05
2024. 6. 29. 13.12% = 6.32% × 2.08
2024. 3. 30. 13.26% = 6.21% × 2.13
2023. 12. 31. 12.83% = 6.07% × 2.11
2023. 9. 30. 13.11% = 6.12% × 2.14
2023. 7. 1. 13.08% = 6.08% × 2.15
2023. 4. 1. 14.26% = 6.36% × 2.24
2022. 12. 31. 15.80% = 7.15% × 2.21
2022. 10. 1. 16.15% = 7.77% × 2.08
2022. 7. 2. 17.59% = 8.21% × 2.14
2022. 4. 2. 18.56% = 8.20% × 2.26
2021. 12. 31. 18.94% = 8.12% × 2.33
2021. 10. 2. 22.13% = 11.64% × 1.90
2021. 7. 3. 23.32% = 12.70% × 1.84
2021. 4. 3. 22.60% = 12.02% × 1.88
2020. 12. 31. 18.47% = 9.23% × 2.00
2020. 9. 26. 15.33% = 7.62% × 2.01
2020. 6. 27. 12.41% = 6.02% × 2.06
2020. 3. 28. 12.85% = 6.25% × 2.05
2019. 12. 31. 12.45% = 6.33% × 1.97
2019. 9. 28. — = — × 1.93
2019. 6. 29. — = — × 2.02
2019. 3. 30. — = — × 2.01

보고서 기준: 10-Q (보고 날짜: 2024-09-28), 10-Q (보고 날짜: 2024-06-29), 10-Q (보고 날짜: 2024-03-30), 10-K (보고 날짜: 2023-12-31), 10-Q (보고 날짜: 2023-09-30), 10-Q (보고 날짜: 2023-07-01), 10-Q (보고 날짜: 2023-04-01), 10-K (보고 날짜: 2022-12-31), 10-Q (보고 날짜: 2022-10-01), 10-Q (보고 날짜: 2022-07-02), 10-Q (보고 날짜: 2022-04-02), 10-K (보고 날짜: 2021-12-31), 10-Q (보고 날짜: 2021-10-02), 10-Q (보고 날짜: 2021-07-03), 10-Q (보고 날짜: 2021-04-03), 10-K (보고 날짜: 2020-12-31), 10-Q (보고 날짜: 2020-09-26), 10-Q (보고 날짜: 2020-06-27), 10-Q (보고 날짜: 2020-03-28), 10-K (보고 날짜: 2019-12-31), 10-Q (보고 날짜: 2019-09-28), 10-Q (보고 날짜: 2019-06-29), 10-Q (보고 날짜: 2019-03-30).

2024년 3 분기 대비 주주자본비율(ROE)이 감소한 주된 이유는 자산수익률(ROA)로 측정한 수익성이 감소했기 때문입니다.

ROE 세 가지 구성 요소로 세분화

Thermo Fisher Scientific Inc., ROE 분해 (분기별 데이터)

Microsoft Excel
ROE = 순이익률(Net Profit Margin Ratio) × 자산 회전율 × 재무 레버리지 비율
2024. 9. 28. 12.52% = 14.48% × 0.42 × 2.05
2024. 6. 29. 13.12% = 14.69% × 0.43 × 2.08
2024. 3. 30. 13.26% = 14.20% × 0.44 × 2.13
2023. 12. 31. 12.83% = 13.99% × 0.43 × 2.11
2023. 9. 30. 13.11% = 13.68% × 0.45 × 2.14
2023. 7. 1. 13.08% = 13.14% × 0.46 × 2.15
2023. 4. 1. 14.26% = 13.75% × 0.46 × 2.24
2022. 12. 31. 15.80% = 15.47% × 0.46 × 2.21
2022. 10. 1. 16.15% = 15.92% × 0.49 × 2.08
2022. 7. 2. 17.59% = 17.37% × 0.47 × 2.14
2022. 4. 2. 18.56% = 18.49% × 0.44 × 2.26
2021. 12. 31. 18.94% = 19.70% × 0.41 × 2.33
2021. 10. 2. 22.13% = 21.93% × 0.53 × 1.90
2021. 7. 3. 23.32% = 22.47% × 0.57 × 1.84
2021. 4. 3. 22.60% = 22.08% × 0.54 × 1.88
2020. 12. 31. 18.47% = 19.79% × 0.47 × 2.00
2020. 9. 26. 15.33% = 17.12% × 0.44 × 2.01
2020. 6. 27. 12.41% = 14.12% × 0.43 × 2.06
2020. 3. 28. 12.85% = 14.31% × 0.44 × 2.05
2019. 12. 31. 12.45% = 14.47% × 0.44 × 1.97
2019. 9. 28. — = — × — × 1.93
2019. 6. 29. — = — × — × 2.02
2019. 3. 30. — = — × — × 2.01

보고서 기준: 10-Q (보고 날짜: 2024-09-28), 10-Q (보고 날짜: 2024-06-29), 10-Q (보고 날짜: 2024-03-30), 10-K (보고 날짜: 2023-12-31), 10-Q (보고 날짜: 2023-09-30), 10-Q (보고 날짜: 2023-07-01), 10-Q (보고 날짜: 2023-04-01), 10-K (보고 날짜: 2022-12-31), 10-Q (보고 날짜: 2022-10-01), 10-Q (보고 날짜: 2022-07-02), 10-Q (보고 날짜: 2022-04-02), 10-K (보고 날짜: 2021-12-31), 10-Q (보고 날짜: 2021-10-02), 10-Q (보고 날짜: 2021-07-03), 10-Q (보고 날짜: 2021-04-03), 10-K (보고 날짜: 2020-12-31), 10-Q (보고 날짜: 2020-09-26), 10-Q (보고 날짜: 2020-06-27), 10-Q (보고 날짜: 2020-03-28), 10-K (보고 날짜: 2019-12-31), 10-Q (보고 날짜: 2019-09-28), 10-Q (보고 날짜: 2019-06-29), 10-Q (보고 날짜: 2019-03-30).

2024년 3 분기 대비 주주자본비율(ROE)이 감소한 주된 이유는 자산회전율로 측정한 효율성의 감소입니다.

ROE를 5개 구성 요소로 세분화

Thermo Fisher Scientific Inc., ROE 분해 (분기별 데이터)

Microsoft Excel
ROE = 세금 부담 × 이자 부담 × EBIT 마진 × 자산 회전율 × 재무 레버리지 비율
2024. 9. 28. 12.52% = 0.91 × 0.82 × 19.45% × 0.42 × 2.05
2024. 6. 29. 13.12% = 0.91 × 0.82 × 19.56% × 0.43 × 2.08
2024. 3. 30. 13.26% = 0.92 × 0.82 × 18.81% × 0.44 × 2.13
2023. 12. 31. 12.83% = 0.95 × 0.82 × 17.86% × 0.43 × 2.11
2023. 9. 30. 13.11% = 0.95 × 0.83 × 17.32% × 0.45 × 2.14
2023. 7. 1. 13.08% = 0.95 × 0.85 × 16.29% × 0.46 × 2.15
2023. 4. 1. 14.26% = 0.93 × 0.88 × 16.81% × 0.46 × 2.24
2022. 12. 31. 15.80% = 0.91 × 0.91 × 18.66% × 0.46 × 2.21
2022. 10. 1. 16.15% = 0.91 × 0.93 × 18.98% × 0.49 × 2.08
2022. 7. 2. 17.59% = 0.88 × 0.94 × 20.98% × 0.47 × 2.14
2022. 4. 2. 18.56% = 0.88 × 0.94 × 22.24% × 0.44 × 2.26
2021. 12. 31. 18.94% = 0.87 × 0.94 × 23.90% × 0.41 × 2.33
2021. 10. 2. 22.13% = 0.87 × 0.95 × 26.59% × 0.53 × 1.90
2021. 7. 3. 23.32% = 0.86 × 0.95 × 27.40% × 0.57 × 1.84
2021. 4. 3. 22.60% = 0.87 × 0.94 × 27.03% × 0.54 × 1.88
2020. 12. 31. 18.47% = 0.88 × 0.93 × 24.14% × 0.47 × 2.00
2020. 9. 26. 15.33% = 0.91 × 0.91 × 20.77% × 0.44 × 2.01
2020. 6. 27. 12.41% = 0.94 × 0.87 × 17.18% × 0.43 × 2.06
2020. 3. 28. 12.85% = 0.90 × 0.87 × 18.30% × 0.44 × 2.05
2019. 12. 31. 12.45% = 0.91 × 0.86 × 18.58% × 0.44 × 1.97
2019. 9. 28. — = — × — × — × — × 1.93
2019. 6. 29. — = — × — × — × — × 2.02
2019. 3. 30. — = — × — × — × — × 2.01

보고서 기준: 10-Q (보고 날짜: 2024-09-28), 10-Q (보고 날짜: 2024-06-29), 10-Q (보고 날짜: 2024-03-30), 10-K (보고 날짜: 2023-12-31), 10-Q (보고 날짜: 2023-09-30), 10-Q (보고 날짜: 2023-07-01), 10-Q (보고 날짜: 2023-04-01), 10-K (보고 날짜: 2022-12-31), 10-Q (보고 날짜: 2022-10-01), 10-Q (보고 날짜: 2022-07-02), 10-Q (보고 날짜: 2022-04-02), 10-K (보고 날짜: 2021-12-31), 10-Q (보고 날짜: 2021-10-02), 10-Q (보고 날짜: 2021-07-03), 10-Q (보고 날짜: 2021-04-03), 10-K (보고 날짜: 2020-12-31), 10-Q (보고 날짜: 2020-09-26), 10-Q (보고 날짜: 2020-06-27), 10-Q (보고 날짜: 2020-03-28), 10-K (보고 날짜: 2019-12-31), 10-Q (보고 날짜: 2019-09-28), 10-Q (보고 날짜: 2019-06-29), 10-Q (보고 날짜: 2019-03-30).

2024년 3 분기 대비 주주자본비율(ROE)이 감소한 주된 이유는 자산회전율로 측정한 효율성의 감소입니다.

ROA 두 가지 구성 요소로 세분화

Thermo Fisher Scientific Inc., ROA 분해 (분기별 데이터)

Microsoft Excel
ROA = 순이익률(Net Profit Margin Ratio) × 자산 회전율
2024. 9. 28. 6.11% = 14.48% × 0.42
2024. 6. 29. 6.32% = 14.69% × 0.43
2024. 3. 30. 6.21% = 14.20% × 0.44
2023. 12. 31. 6.07% = 13.99% × 0.43
2023. 9. 30. 6.12% = 13.68% × 0.45
2023. 7. 1. 6.08% = 13.14% × 0.46
2023. 4. 1. 6.36% = 13.75% × 0.46
2022. 12. 31. 7.15% = 15.47% × 0.46
2022. 10. 1. 7.77% = 15.92% × 0.49
2022. 7. 2. 8.21% = 17.37% × 0.47
2022. 4. 2. 8.20% = 18.49% × 0.44
2021. 12. 31. 8.12% = 19.70% × 0.41
2021. 10. 2. 11.64% = 21.93% × 0.53
2021. 7. 3. 12.70% = 22.47% × 0.57
2021. 4. 3. 12.02% = 22.08% × 0.54
2020. 12. 31. 9.23% = 19.79% × 0.47
2020. 9. 26. 7.62% = 17.12% × 0.44
2020. 6. 27. 6.02% = 14.12% × 0.43
2020. 3. 28. 6.25% = 14.31% × 0.44
2019. 12. 31. 6.33% = 14.47% × 0.44
2019. 9. 28. — = — × —
2019. 6. 29. — = — × —
2019. 3. 30. — = — × —

보고서 기준: 10-Q (보고 날짜: 2024-09-28), 10-Q (보고 날짜: 2024-06-29), 10-Q (보고 날짜: 2024-03-30), 10-K (보고 날짜: 2023-12-31), 10-Q (보고 날짜: 2023-09-30), 10-Q (보고 날짜: 2023-07-01), 10-Q (보고 날짜: 2023-04-01), 10-K (보고 날짜: 2022-12-31), 10-Q (보고 날짜: 2022-10-01), 10-Q (보고 날짜: 2022-07-02), 10-Q (보고 날짜: 2022-04-02), 10-K (보고 날짜: 2021-12-31), 10-Q (보고 날짜: 2021-10-02), 10-Q (보고 날짜: 2021-07-03), 10-Q (보고 날짜: 2021-04-03), 10-K (보고 날짜: 2020-12-31), 10-Q (보고 날짜: 2020-09-26), 10-Q (보고 날짜: 2020-06-27), 10-Q (보고 날짜: 2020-03-28), 10-K (보고 날짜: 2019-12-31), 10-Q (보고 날짜: 2019-09-28), 10-Q (보고 날짜: 2019-06-29), 10-Q (보고 날짜: 2019-03-30).

2024년 3 분기 자산회전율(ROA)이 감소한 가장 큰 이유는 자산회전율 감소입니다.

ROA를 4개의 구성 요소로 세분화

Thermo Fisher Scientific Inc., ROA 분해 (분기별 데이터)

Microsoft Excel
ROA = 세금 부담 × 이자 부담 × EBIT 마진 × 자산 회전율
2024. 9. 28. 6.11% = 0.91 × 0.82 × 19.45% × 0.42
2024. 6. 29. 6.32% = 0.91 × 0.82 × 19.56% × 0.43
2024. 3. 30. 6.21% = 0.92 × 0.82 × 18.81% × 0.44
2023. 12. 31. 6.07% = 0.95 × 0.82 × 17.86% × 0.43
2023. 9. 30. 6.12% = 0.95 × 0.83 × 17.32% × 0.45
2023. 7. 1. 6.08% = 0.95 × 0.85 × 16.29% × 0.46
2023. 4. 1. 6.36% = 0.93 × 0.88 × 16.81% × 0.46
2022. 12. 31. 7.15% = 0.91 × 0.91 × 18.66% × 0.46
2022. 10. 1. 7.77% = 0.91 × 0.93 × 18.98% × 0.49
2022. 7. 2. 8.21% = 0.88 × 0.94 × 20.98% × 0.47
2022. 4. 2. 8.20% = 0.88 × 0.94 × 22.24% × 0.44
2021. 12. 31. 8.12% = 0.87 × 0.94 × 23.90% × 0.41
2021. 10. 2. 11.64% = 0.87 × 0.95 × 26.59% × 0.53
2021. 7. 3. 12.70% = 0.86 × 0.95 × 27.40% × 0.57
2021. 4. 3. 12.02% = 0.87 × 0.94 × 27.03% × 0.54
2020. 12. 31. 9.23% = 0.88 × 0.93 × 24.14% × 0.47
2020. 9. 26. 7.62% = 0.91 × 0.91 × 20.77% × 0.44
2020. 6. 27. 6.02% = 0.94 × 0.87 × 17.18% × 0.43
2020. 3. 28. 6.25% = 0.90 × 0.87 × 18.30% × 0.44
2019. 12. 31. 6.33% = 0.91 × 0.86 × 18.58% × 0.44
2019. 9. 28. — = — × — × — × —
2019. 6. 29. — = — × — × — × —
2019. 3. 30. — = — × — × — × —

보고서 기준: 10-Q (보고 날짜: 2024-09-28), 10-Q (보고 날짜: 2024-06-29), 10-Q (보고 날짜: 2024-03-30), 10-K (보고 날짜: 2023-12-31), 10-Q (보고 날짜: 2023-09-30), 10-Q (보고 날짜: 2023-07-01), 10-Q (보고 날짜: 2023-04-01), 10-K (보고 날짜: 2022-12-31), 10-Q (보고 날짜: 2022-10-01), 10-Q (보고 날짜: 2022-07-02), 10-Q (보고 날짜: 2022-04-02), 10-K (보고 날짜: 2021-12-31), 10-Q (보고 날짜: 2021-10-02), 10-Q (보고 날짜: 2021-07-03), 10-Q (보고 날짜: 2021-04-03), 10-K (보고 날짜: 2020-12-31), 10-Q (보고 날짜: 2020-09-26), 10-Q (보고 날짜: 2020-06-27), 10-Q (보고 날짜: 2020-03-28), 10-K (보고 날짜: 2019-12-31), 10-Q (보고 날짜: 2019-09-28), 10-Q (보고 날짜: 2019-06-29), 10-Q (보고 날짜: 2019-03-30).

2024년 3 분기 자산회전율(ROA)이 감소한 주된 이유는 자산회전율로 측정한 효율성이 감소했기 때문입니다.

순이익률(Net Profit Margin Ratio)의 세분화

Thermo Fisher Scientific Inc., 순이익률의 분해(분기별 데이터)

Microsoft Excel
순이익률(Net Profit Margin Ratio) = 세금 부담 × 이자 부담 × EBIT 마진
2024. 9. 28. 14.48% = 0.91 × 0.82 × 19.45%
2024. 6. 29. 14.69% = 0.91 × 0.82 × 19.56%
2024. 3. 30. 14.20% = 0.92 × 0.82 × 18.81%
2023. 12. 31. 13.99% = 0.95 × 0.82 × 17.86%
2023. 9. 30. 13.68% = 0.95 × 0.83 × 17.32%
2023. 7. 1. 13.14% = 0.95 × 0.85 × 16.29%
2023. 4. 1. 13.75% = 0.93 × 0.88 × 16.81%
2022. 12. 31. 15.47% = 0.91 × 0.91 × 18.66%
2022. 10. 1. 15.92% = 0.91 × 0.93 × 18.98%
2022. 7. 2. 17.37% = 0.88 × 0.94 × 20.98%
2022. 4. 2. 18.49% = 0.88 × 0.94 × 22.24%
2021. 12. 31. 19.70% = 0.87 × 0.94 × 23.90%
2021. 10. 2. 21.93% = 0.87 × 0.95 × 26.59%
2021. 7. 3. 22.47% = 0.86 × 0.95 × 27.40%
2021. 4. 3. 22.08% = 0.87 × 0.94 × 27.03%
2020. 12. 31. 19.79% = 0.88 × 0.93 × 24.14%
2020. 9. 26. 17.12% = 0.91 × 0.91 × 20.77%
2020. 6. 27. 14.12% = 0.94 × 0.87 × 17.18%
2020. 3. 28. 14.31% = 0.90 × 0.87 × 18.30%
2019. 12. 31. 14.47% = 0.91 × 0.86 × 18.58%
2019. 9. 28. — = — × — × —
2019. 6. 29. — = — × — × —
2019. 3. 30. — = — × — × —

보고서 기준: 10-Q (보고 날짜: 2024-09-28), 10-Q (보고 날짜: 2024-06-29), 10-Q (보고 날짜: 2024-03-30), 10-K (보고 날짜: 2023-12-31), 10-Q (보고 날짜: 2023-09-30), 10-Q (보고 날짜: 2023-07-01), 10-Q (보고 날짜: 2023-04-01), 10-K (보고 날짜: 2022-12-31), 10-Q (보고 날짜: 2022-10-01), 10-Q (보고 날짜: 2022-07-02), 10-Q (보고 날짜: 2022-04-02), 10-K (보고 날짜: 2021-12-31), 10-Q (보고 날짜: 2021-10-02), 10-Q (보고 날짜: 2021-07-03), 10-Q (보고 날짜: 2021-04-03), 10-K (보고 날짜: 2020-12-31), 10-Q (보고 날짜: 2020-09-26), 10-Q (보고 날짜: 2020-06-27), 10-Q (보고 날짜: 2020-03-28), 10-K (보고 날짜: 2019-12-31), 10-Q (보고 날짜: 2019-09-28), 10-Q (보고 날짜: 2019-06-29), 10-Q (보고 날짜: 2019-03-30).

2024년 3 분기 순이익률 감소의 주요 원인은 조세부담률로 측정한 세금의 영향이 감소했기 때문이다.