DuPont Decomposition
Why does COCHINSHIP earn its ROE?
Breaking down Return on Equity into profitability, efficiency, and leverage.
ROE = Net Margin × Asset Turnover × Equity Multiplier
12.2% = 14.3% × 0.35 × 2.47
Latest: FY2026
Profitability
Net Margin
14.3%
18.0% →14.3%
How much profit per ₹ of revenue
Efficiency
Asset Turnover
0.35x
0.37x →0.35x
Revenue per ₹ of assets
Leverage
Equity Multiplier
2.47x
1.92x →2.47x
Assets funded by equity vs debt
Trend Analysis
ROE stable at ~12%. Driven by net margin declining (18.0% → 14.3%), leverage rising (1.92x → 2.47x).
Historical Decomposition
Last 5 years
| Year | Revenue | PAT | Net Margin | Asset TO | Leverage | ROE |
|---|---|---|---|---|---|---|
| FY2022 | ₹0Cr | ₹0Cr | 18.0% | 0.37 | 1.92 | 12.8% |
| FY2023 | ₹0Cr | ₹0Cr | 13.1% | 0.23 | 2.26 | 6.9% |
| FY2024 | ₹0Cr | ₹0Cr | 20.9% | 0.31 | 2.41 | 15.7% |
| FY2025 | ₹0Cr | ₹0Cr | 17.2% | 0.36 | 2.40 | 14.8% |
| FY2026 | ₹0Cr | ₹0Cr | 14.3% | 0.35 | 2.47 | 12.2% |
How to read DuPont
- • Rising ROE from margin = pricing power, operational improvement (good)
- • Rising ROE from turnover = better asset utilization (good)
- • Rising ROE from leverage = more debt, amplified risk (caution)
- • Falling ROE across all three = structural deterioration (red flag)
DuPont decomposition from audited annual financials. Factual analysis, not investment advice.