Stock Analysis on Net
Stock Analysis on Net

GameStop Corp. (NYSE:GME)

This company has been moved to the archive! The financial data has not been updated since June 1, 2022.

DuPont Analysis: Disaggregation of ROE, ROA, and Net Profit Margin 

Microsoft Excel

Decomposing ROE involves expressing net income divided by shareholders’ equity as the product of component ratios.

Two-Component Disaggregation of ROE

GameStop Corp., decomposition of ROE

Microsoft Excel
ROE = ROA × Financial Leverage
Jan 29, 2022 -23.79% = -10.90% × 2.18
Jan 30, 2021 -49.30% = -8.71% × 5.66
Feb 1, 2020 -77.01% = -16.70% × 4.61
Feb 2, 2019 -50.37% = -16.64% × 3.03
Feb 3, 2018 1.57% = 0.69% × 2.28
Jan 28, 2017 15.67% = 7.10% × 2.21

Based on: 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03), 10-K (reporting date: 2017-01-28).

Three-Component Disaggregation of ROE

GameStop Corp., decomposition of ROE

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Jan 29, 2022 -23.79% = -6.34% × 1.72 × 2.18
Jan 30, 2021 -49.30% = -4.23% × 2.06 × 5.66
Feb 1, 2020 -77.01% = -7.28% × 2.29 × 4.61
Feb 2, 2019 -50.37% = -8.12% × 2.05 × 3.03
Feb 3, 2018 1.57% = 0.38% × 1.83 × 2.28
Jan 28, 2017 15.67% = 4.10% × 1.73 × 2.21

Based on: 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03), 10-K (reporting date: 2017-01-28).

Five-Component Disaggregation of ROE

GameStop Corp., decomposition of ROE

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Jan 29, 2022 -23.79% = — × — × -6.13% × 1.72 × 2.18
Jan 30, 2021 -49.30% = — × — × -4.65% × 2.06 × 5.66
Feb 1, 2020 -77.01% = — × — × -6.11% × 2.29 × 4.61
Feb 2, 2019 -50.37% = — × — × -6.93% × 2.05 × 3.03
Feb 3, 2018 1.57% = 0.43 × 0.59 × 1.49% × 1.83 × 2.28
Jan 28, 2017 15.67% = 0.70 × 0.90 × 6.49% × 1.73 × 2.21

Based on: 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03), 10-K (reporting date: 2017-01-28).

Two-Component Disaggregation of ROA

GameStop Corp., decomposition of ROA

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Jan 29, 2022 -10.90% = -6.34% × 1.72
Jan 30, 2021 -8.71% = -4.23% × 2.06
Feb 1, 2020 -16.70% = -7.28% × 2.29
Feb 2, 2019 -16.64% = -8.12% × 2.05
Feb 3, 2018 0.69% = 0.38% × 1.83
Jan 28, 2017 7.10% = 4.10% × 1.73

Based on: 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03), 10-K (reporting date: 2017-01-28).

Four-Component Disaggregation of ROA

GameStop Corp., decomposition of ROA

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Jan 29, 2022 -10.90% = — × — × -6.13% × 1.72
Jan 30, 2021 -8.71% = — × — × -4.65% × 2.06
Feb 1, 2020 -16.70% = — × — × -6.11% × 2.29
Feb 2, 2019 -16.64% = — × — × -6.93% × 2.05
Feb 3, 2018 0.69% = 0.43 × 0.59 × 1.49% × 1.83
Jan 28, 2017 7.10% = 0.70 × 0.90 × 6.49% × 1.73

Based on: 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03), 10-K (reporting date: 2017-01-28).

Disaggregation of Net Profit Margin

GameStop Corp., decomposition of net profit margin ratio

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Jan 29, 2022 -6.34% = — × — × -6.13%
Jan 30, 2021 -4.23% = — × — × -4.65%
Feb 1, 2020 -7.28% = — × — × -6.11%
Feb 2, 2019 -8.12% = — × — × -6.93%
Feb 3, 2018 0.38% = 0.43 × 0.59 × 1.49%
Jan 28, 2017 4.10% = 0.70 × 0.90 × 6.49%

Based on: 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03), 10-K (reporting date: 2017-01-28).