Stock Analysis on Net

Williams-Sonoma Inc. (NYSE:WSM)

$22.49

This company has been moved to the archive! The financial data has not been updated since May 24, 2024.

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

Microsoft Excel

Paying user area


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Two-Component Disaggregation of ROE

Williams-Sonoma Inc., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = ROA × Financial Leverage
Apr 28, 2024 = ×
Jan 28, 2024 = ×
Oct 29, 2023 = ×
Jul 30, 2023 = ×
Apr 30, 2023 = ×
Jan 29, 2023 = ×
Oct 30, 2022 = ×
Jul 31, 2022 = ×
May 1, 2022 = ×
Jan 30, 2022 = ×
Oct 31, 2021 = ×
Aug 1, 2021 = ×
May 2, 2021 = ×
Jan 31, 2021 = ×
Nov 1, 2020 = ×
Aug 2, 2020 = ×
May 3, 2020 = ×
Feb 2, 2020 = ×
Nov 3, 2019 = ×
Aug 4, 2019 = ×
May 5, 2019 = ×

Based on: 10-Q (reporting date: 2024-04-28), 10-K (reporting date: 2024-01-28), 10-Q (reporting date: 2023-10-29), 10-Q (reporting date: 2023-07-30), 10-Q (reporting date: 2023-04-30), 10-K (reporting date: 2023-01-29), 10-Q (reporting date: 2022-10-30), 10-Q (reporting date: 2022-07-31), 10-Q (reporting date: 2022-05-01), 10-K (reporting date: 2022-01-30), 10-Q (reporting date: 2021-10-31), 10-Q (reporting date: 2021-08-01), 10-Q (reporting date: 2021-05-02), 10-K (reporting date: 2021-01-31), 10-Q (reporting date: 2020-11-01), 10-Q (reporting date: 2020-08-02), 10-Q (reporting date: 2020-05-03), 10-K (reporting date: 2020-02-02), 10-Q (reporting date: 2019-11-03), 10-Q (reporting date: 2019-08-04), 10-Q (reporting date: 2019-05-05).


Return on Assets (ROA)
The return on assets exhibited a general upward trend from May 2019 through May 2022, increasing from approximately 9% to a peak of about 27.37%. This suggests an improvement in asset efficiency over this period. However, following the peak, ROA showed a gradual decline, decreasing to around 18.01% by January 2024 before a slight recovery to approximately 20.52% in April 2024. The initial growth could indicate enhanced operational performance or better utilization of assets, while the later decline may point to emerging inefficiencies or external challenges impacting asset returns.
Financial Leverage
The financial leverage ratio displayed moderate fluctuations across the periods under review. Starting at 3.38 in May 2019, the ratio varied, reaching a low of approximately 2.48 in April 2024. Notably, there was a decline from mid-2021 onwards, suggesting a reduction in the extent to which the company utilized debt relative to equity. This decreasing leverage may imply a strategic shift towards a more conservative capital structure or improved equity financing. Earlier peaks and troughs indicate some volatility in capital structure decisions during the earlier periods.
Return on Equity (ROE)
Return on equity demonstrated a strong upward trajectory from May 2019 through July 2022, rising sharply from about 30.41% to a high of approximately 91.82%. This significant increase indicates enhanced profitability relative to shareholder equity. After reaching this peak, ROE declined substantially through early 2024, falling to around 44.63% before slightly rebounding to nearly 47.92% by April 2024. The pattern suggests that while the company achieved remarkable efficiency and earnings on equity for a period, recent quarters have experienced pressures reducing overall equity returns, possibly due to increased costs, shifting market conditions, or changes in financial policy.

Three-Component Disaggregation of ROE

Williams-Sonoma Inc., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Apr 28, 2024 = × ×
Jan 28, 2024 = × ×
Oct 29, 2023 = × ×
Jul 30, 2023 = × ×
Apr 30, 2023 = × ×
Jan 29, 2023 = × ×
Oct 30, 2022 = × ×
Jul 31, 2022 = × ×
May 1, 2022 = × ×
Jan 30, 2022 = × ×
Oct 31, 2021 = × ×
Aug 1, 2021 = × ×
May 2, 2021 = × ×
Jan 31, 2021 = × ×
Nov 1, 2020 = × ×
Aug 2, 2020 = × ×
May 3, 2020 = × ×
Feb 2, 2020 = × ×
Nov 3, 2019 = × ×
Aug 4, 2019 = × ×
May 5, 2019 = × ×

Based on: 10-Q (reporting date: 2024-04-28), 10-K (reporting date: 2024-01-28), 10-Q (reporting date: 2023-10-29), 10-Q (reporting date: 2023-07-30), 10-Q (reporting date: 2023-04-30), 10-K (reporting date: 2023-01-29), 10-Q (reporting date: 2022-10-30), 10-Q (reporting date: 2022-07-31), 10-Q (reporting date: 2022-05-01), 10-K (reporting date: 2022-01-30), 10-Q (reporting date: 2021-10-31), 10-Q (reporting date: 2021-08-01), 10-Q (reporting date: 2021-05-02), 10-K (reporting date: 2021-01-31), 10-Q (reporting date: 2020-11-01), 10-Q (reporting date: 2020-08-02), 10-Q (reporting date: 2020-05-03), 10-K (reporting date: 2020-02-02), 10-Q (reporting date: 2019-11-03), 10-Q (reporting date: 2019-08-04), 10-Q (reporting date: 2019-05-05).


The financial indicators exhibit notable fluctuations and trends over the observed time frame. Each metric conveys distinct aspects of operational efficiency, profitability, and capital structure, providing insights into the underlying business performance and financial health.

Net Profit Margin
The net profit margin shows a general upward trend from early 2019 through early 2022, increasing from approximately 6% to around 13.7%. This reflects an improving ability to convert revenue into net income during this period. However, following this peak, the margin experiences a slight decline and stabilizes around 11.7% to 13.8% in 2023 and early 2024, indicating some pressure on profitability or changes in cost structure while maintaining strong profitability levels overall.
Asset Turnover
Asset turnover ratios remain relatively stable initially, fluctuating near 1.5 until mid-2020. Starting late 2020 through early 2022, a pronounced increase occurs, peaking close to 1.99, suggesting enhanced efficiency in using assets to generate sales. Subsequently, asset turnover declines gradually to around 1.47 by early 2024. This pattern indicates initial efficiency gains potentially related to operational improvements or asset management, followed by a moderation in asset use efficiency.
Financial Leverage
The financial leverage ratio displays a decreasing trend over time, from a high near 3.5 in 2019 to levels below 2.5 by early 2024. This reduction indicates a gradual deleveraging or a shift towards a more conservative capital structure, which may reduce financial risk but also influence return on equity dynamics. The leverage ratio's decline suggests stronger equity financing relative to debt or a reduction in liabilities.
Return on Equity (ROE)
ROE demonstrates significant volatility across the periods. Starting near 30% in early 2019, it climbs sharply to peak above 90% in mid-2022. This surge is largely influenced by combined effects of increased profit margins, rising asset turnover, and changing leverage. Post-peak, ROE declines steadily to below 50% by early 2024. The high ROE levels indicate periods of exceptional shareholder value generation, although the subsequent decline implies normalization or less aggressive financial leverage and operational performance factors.

Overall, the data portray a phase of operational and profitability improvements through 2021 and 2022, accompanied by significant changes in financial structure, particularly reducing leverage. The stabilization and slight pullback in several metrics by early 2024 suggest adaptation to changing market conditions or internal strategic shifts aimed at balancing growth with risk management.


Five-Component Disaggregation of ROE

Williams-Sonoma Inc., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Apr 28, 2024 = × × × ×
Jan 28, 2024 = × × × ×
Oct 29, 2023 = × × × ×
Jul 30, 2023 = × × × ×
Apr 30, 2023 = × × × ×
Jan 29, 2023 = × × × ×
Oct 30, 2022 = × × × ×
Jul 31, 2022 = × × × ×
May 1, 2022 = × × × ×
Jan 30, 2022 = × × × ×
Oct 31, 2021 = × × × ×
Aug 1, 2021 = × × × ×
May 2, 2021 = × × × ×
Jan 31, 2021 = × × × ×
Nov 1, 2020 = × × × ×
Aug 2, 2020 = × × × ×
May 3, 2020 = × × × ×
Feb 2, 2020 = × × × ×
Nov 3, 2019 = × × × ×
Aug 4, 2019 = × × × ×
May 5, 2019 = × × × ×

Based on: 10-Q (reporting date: 2024-04-28), 10-K (reporting date: 2024-01-28), 10-Q (reporting date: 2023-10-29), 10-Q (reporting date: 2023-07-30), 10-Q (reporting date: 2023-04-30), 10-K (reporting date: 2023-01-29), 10-Q (reporting date: 2022-10-30), 10-Q (reporting date: 2022-07-31), 10-Q (reporting date: 2022-05-01), 10-K (reporting date: 2022-01-30), 10-Q (reporting date: 2021-10-31), 10-Q (reporting date: 2021-08-01), 10-Q (reporting date: 2021-05-02), 10-K (reporting date: 2021-01-31), 10-Q (reporting date: 2020-11-01), 10-Q (reporting date: 2020-08-02), 10-Q (reporting date: 2020-05-03), 10-K (reporting date: 2020-02-02), 10-Q (reporting date: 2019-11-03), 10-Q (reporting date: 2019-08-04), 10-Q (reporting date: 2019-05-05).


Tax Burden
The tax burden ratio remained relatively stable over the observed quarters, fluctuating narrowly between 0.75 and 0.79. This indicates a consistent effective tax rate with no significant changes in tax obligations or tax planning strategies during the period.
Interest Burden
The interest burden ratio showed a gradual upward trend, starting at 0.98 and increasing to approximately 1.03 by the latest quarter. This progression suggests a slight improvement in the company's ability to manage its interest expenses, potentially reflecting reduced interest costs or stronger operating income relative to interest payments.
EBIT Margin
The EBIT margin exhibited a clear upward trajectory from around 7.77% in early 2019 to 17.88% by the first quarter of 2024. Notable jumps occurred between mid-2020 and early 2022, peaking near 18%. This improvement indicates enhanced operational efficiency or favorable pricing strategies, resulting in higher earnings before interest and taxes relative to revenue.
Asset Turnover
Asset turnover showed some variability with an initial decline from 1.51 to 1.33 between early 2019 and mid-2020, followed by a rebound and peak close to 1.99 in mid-2022. Subsequently, a moderate decline was observed, reaching around 1.48 in early 2024. These fluctuations suggest changes in asset utilization effectiveness, with periods of both increased and decreased efficiency in generating sales from assets.
Financial Leverage
Financial leverage decreased from 3.38 at the start of 2019 to 2.34 by early 2024, indicating a reduction in the company's use of debt relative to equity. This downward trend points to a more conservative capital structure, possibly aimed at lowering financial risk.
Return on Equity (ROE)
Return on equity demonstrated substantial variation, initially near 30%, climbing sharply to peak around 91.82% in mid-2022 before declining to approximately 47.92% by early 2024. The sharp rise correlates with improvements in EBIT margin and asset turnover, as well as changing financial leverage. The subsequent decline in ROE in recent periods could be attributed to decreases in operational margins, asset efficiency, and leverage.

Two-Component Disaggregation of ROA

Williams-Sonoma Inc., decomposition of ROA (quarterly data)

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Apr 28, 2024 = ×
Jan 28, 2024 = ×
Oct 29, 2023 = ×
Jul 30, 2023 = ×
Apr 30, 2023 = ×
Jan 29, 2023 = ×
Oct 30, 2022 = ×
Jul 31, 2022 = ×
May 1, 2022 = ×
Jan 30, 2022 = ×
Oct 31, 2021 = ×
Aug 1, 2021 = ×
May 2, 2021 = ×
Jan 31, 2021 = ×
Nov 1, 2020 = ×
Aug 2, 2020 = ×
May 3, 2020 = ×
Feb 2, 2020 = ×
Nov 3, 2019 = ×
Aug 4, 2019 = ×
May 5, 2019 = ×

Based on: 10-Q (reporting date: 2024-04-28), 10-K (reporting date: 2024-01-28), 10-Q (reporting date: 2023-10-29), 10-Q (reporting date: 2023-07-30), 10-Q (reporting date: 2023-04-30), 10-K (reporting date: 2023-01-29), 10-Q (reporting date: 2022-10-30), 10-Q (reporting date: 2022-07-31), 10-Q (reporting date: 2022-05-01), 10-K (reporting date: 2022-01-30), 10-Q (reporting date: 2021-10-31), 10-Q (reporting date: 2021-08-01), 10-Q (reporting date: 2021-05-02), 10-K (reporting date: 2021-01-31), 10-Q (reporting date: 2020-11-01), 10-Q (reporting date: 2020-08-02), 10-Q (reporting date: 2020-05-03), 10-K (reporting date: 2020-02-02), 10-Q (reporting date: 2019-11-03), 10-Q (reporting date: 2019-08-04), 10-Q (reporting date: 2019-05-05).


The analysis of the financial ratios over the observed periods reveals several distinct trends in the company's performance metrics related to profitability, efficiency, and asset utilization.

Net Profit Margin
The net profit margin shows a general upward trend from early 2019 through mid-2022, increasing from approximately 6.0% to a peak near 13.7%. Following this peak, the margin experiences a moderate decline, fluctuating between 11.7% and 13.8% through early 2024. This pattern suggests improving profitability up to 2022, followed by a period of stabilization with some volatility but sustained strong margins relative to the initial periods.
Asset Turnover
Asset turnover trends indicate fluctuating operational efficiency. Starting around 1.5 in 2019, the ratio declines to approximately 1.33 by May 2020, indicating reduced sales generation relative to asset base during that phase. Subsequently, there is a recovery and growth period, with asset turnover increasing to nearly 2.0 by mid-2022, signifying improved asset utilization and sales efficiency. However, from late 2022 onward, a gradual decline is noted, dropping back toward values around 1.47 by April 2024, which may reflect changing operational dynamics or asset base adjustments.
Return on Assets (ROA)
Return on assets exhibits a strong growth trajectory across the timeline. From approximately 9.0% in early 2019, ROA dips slightly around mid-2020, but then sharply rises to a peak exceeding 27% by mid-2022. This peak indicates highly effective use of assets in generating net income during that period. Following this apex, the ROA decreases progressively, reaching just over 20.5% by early 2024. Despite the decline, the ROA remains significantly above the starting levels, indicating sustained improvement in asset profitability.

Overall, the financial ratios suggest an initial phase of stable but moderate profitability and efficiency, followed by notable improvements in all three metrics through 2022. Subsequent periods show some regression or volatility but maintain relatively high levels of profitability and efficiency compared to the beginning of the period. These trends highlight cycles of operational strength and possible market or internal challenges influencing efficiency and profitability in recent quarters.


Four-Component Disaggregation of ROA

Williams-Sonoma Inc., decomposition of ROA (quarterly data)

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Apr 28, 2024 = × × ×
Jan 28, 2024 = × × ×
Oct 29, 2023 = × × ×
Jul 30, 2023 = × × ×
Apr 30, 2023 = × × ×
Jan 29, 2023 = × × ×
Oct 30, 2022 = × × ×
Jul 31, 2022 = × × ×
May 1, 2022 = × × ×
Jan 30, 2022 = × × ×
Oct 31, 2021 = × × ×
Aug 1, 2021 = × × ×
May 2, 2021 = × × ×
Jan 31, 2021 = × × ×
Nov 1, 2020 = × × ×
Aug 2, 2020 = × × ×
May 3, 2020 = × × ×
Feb 2, 2020 = × × ×
Nov 3, 2019 = × × ×
Aug 4, 2019 = × × ×
May 5, 2019 = × × ×

Based on: 10-Q (reporting date: 2024-04-28), 10-K (reporting date: 2024-01-28), 10-Q (reporting date: 2023-10-29), 10-Q (reporting date: 2023-07-30), 10-Q (reporting date: 2023-04-30), 10-K (reporting date: 2023-01-29), 10-Q (reporting date: 2022-10-30), 10-Q (reporting date: 2022-07-31), 10-Q (reporting date: 2022-05-01), 10-K (reporting date: 2022-01-30), 10-Q (reporting date: 2021-10-31), 10-Q (reporting date: 2021-08-01), 10-Q (reporting date: 2021-05-02), 10-K (reporting date: 2021-01-31), 10-Q (reporting date: 2020-11-01), 10-Q (reporting date: 2020-08-02), 10-Q (reporting date: 2020-05-03), 10-K (reporting date: 2020-02-02), 10-Q (reporting date: 2019-11-03), 10-Q (reporting date: 2019-08-04), 10-Q (reporting date: 2019-05-05).


The financial data over the observed periods reveals several notable trends regarding profitability, operational efficiency, and financial burden metrics.

Tax Burden
The tax burden ratio remained relatively stable, fluctuating closely around 0.75 to 0.79 throughout the periods. A slight decreasing trend is observed in the later quarters, indicating a marginal reduction in tax expense relative to pre-tax earnings.
Interest Burden
The interest burden ratio showed a subtle upward movement over time, increasing from approximately 0.98 initially to a range around 1.02-1.03 in the most recent quarters. This minor increase suggests an improvement in the company's capacity to manage interest expenses, likely reflecting reduced interest costs relative to earnings before interest and taxes.
EBIT Margin (%)
The EBIT margin demonstrated a clear upward trajectory overall. Starting at about 7.77%, it rose steadily to peak near 18% around mid-2022, indicating enhanced operational profitability. A slight decline followed, stabilizing around 15-17% in the latest quarters. This pattern points to significant efficiency gains or margin improvements earlier on, with some normalization recently.
Asset Turnover (ratio)
The asset turnover ratio exhibited variability but generally higher levels in the more recent periods compared to earlier ones. Initially around 1.5, the ratio peaked near 1.99 in 2022, implying improved utilization of assets in generating sales. However, a gradual decline ensued afterward, suggesting some easing in asset productivity.
Return on Assets (ROA) (%)
ROA experienced a marked increase from around 9% initially to a peak exceeding 27% in 2022, paralleling improvements in EBIT margin and asset turnover. This reflects substantial growth in overall asset efficiency and profitability. Following this peak, ROA declined somewhat but remained elevated relative to the starting point, hovering between 18% and 23%, indicating sustained strong returns on invested assets.

In summary, the company demonstrated significant enhancements in profitability and asset utilization up to 2022, as evidenced by rising EBIT margins, asset turnover, and ROA. These gains were accompanied by consistent tax and interest burden ratios, with minor beneficial shifts. Some normalization in margins, turnover, and returns appears in the most recent quarters but still reflects an overall positive financial performance trend over the full timeframe.


Disaggregation of Net Profit Margin

Williams-Sonoma Inc., decomposition of net profit margin ratio (quarterly data)

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Apr 28, 2024 = × ×
Jan 28, 2024 = × ×
Oct 29, 2023 = × ×
Jul 30, 2023 = × ×
Apr 30, 2023 = × ×
Jan 29, 2023 = × ×
Oct 30, 2022 = × ×
Jul 31, 2022 = × ×
May 1, 2022 = × ×
Jan 30, 2022 = × ×
Oct 31, 2021 = × ×
Aug 1, 2021 = × ×
May 2, 2021 = × ×
Jan 31, 2021 = × ×
Nov 1, 2020 = × ×
Aug 2, 2020 = × ×
May 3, 2020 = × ×
Feb 2, 2020 = × ×
Nov 3, 2019 = × ×
Aug 4, 2019 = × ×
May 5, 2019 = × ×

Based on: 10-Q (reporting date: 2024-04-28), 10-K (reporting date: 2024-01-28), 10-Q (reporting date: 2023-10-29), 10-Q (reporting date: 2023-07-30), 10-Q (reporting date: 2023-04-30), 10-K (reporting date: 2023-01-29), 10-Q (reporting date: 2022-10-30), 10-Q (reporting date: 2022-07-31), 10-Q (reporting date: 2022-05-01), 10-K (reporting date: 2022-01-30), 10-Q (reporting date: 2021-10-31), 10-Q (reporting date: 2021-08-01), 10-Q (reporting date: 2021-05-02), 10-K (reporting date: 2021-01-31), 10-Q (reporting date: 2020-11-01), 10-Q (reporting date: 2020-08-02), 10-Q (reporting date: 2020-05-03), 10-K (reporting date: 2020-02-02), 10-Q (reporting date: 2019-11-03), 10-Q (reporting date: 2019-08-04), 10-Q (reporting date: 2019-05-05).


The financial data reveals several notable trends in the company's profitability and cost structure over the examined periods.

Tax Burden
The tax burden ratio has remained relatively stable throughout the periods, consistently hovering around 0.75 to 0.79. There is a slight gradual decline from approximately 0.78-0.79 in earlier periods to a steady 0.75 in the most recent quarters, indicating a marginal improvement in post-tax profitability attributable to tax expenses.
Interest Burden
The interest burden ratio has been mostly stable and close to 1.00, particularly from mid-2020 onward, with a slight upward trend reaching about 1.03 by the last period. This suggests that interest expenses have become less of a drag on earnings, with the company consistently covering interest costs efficiently and even showing improvement in this area recently.
EBIT Margin
The EBIT margin demonstrates a clear upward trajectory from about 7.7% in early 2019 to a peak approaching 18% between 2021 and mid-2022. After this peak, there is a moderate decline, with margins decreasing to around 15.5%-16% by the end of 2023, followed by a rebound to nearly 18% as of early 2024. Overall, the trend indicates significant improvement in operating profitability over the years, notwithstanding some recent volatility.
Net Profit Margin
Net profit margin follows a similar pattern to EBIT margin, rising steadily from approximately 6% in early 2019 to a high near 13.7% in 2022. The margin then dips gradually to around 11.7% by late 2023 but recovers to almost 13.8% at the start of 2024. This suggests that the company has improved its ability to convert revenues into net income over time, despite some fluctuations in the latest quarters.

In summary, the company has shown sustained improvements in operational efficiency and profitability metrics over the evaluated timeframe. The consistent tax and interest burden ratios support stable financial leverage and tax management, while increasing EBIT and net profit margins reflect enhanced earnings quality. Slight declines in profitability margins during late 2022 and 2023 warrant monitoring, though the recent recovery to higher levels indicates resilience and effective management response to recent challenges.