Stock Analysis on Net

Ulta Beauty Inc. (NASDAQ:ULTA)

$22.49

This company has been moved to the archive! The financial data has not been updated since August 24, 2023.

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

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

Ulta Beauty Inc., decomposition of ROE

Microsoft Excel
ROE = ROA × Financial Leverage
Jan 28, 2023 = ×
Jan 29, 2022 = ×
Jan 30, 2021 = ×
Feb 1, 2020 = ×
Feb 2, 2019 = ×
Feb 3, 2018 = ×

Based on: 10-K (reporting date: 2023-01-28), 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).


The financial data reveals notable fluctuations and trends in key profitability and leverage metrics over the six-year period analyzed.

Return on Assets (ROA)
The ROA shows a generally strong performance with values mostly exceeding 14%. Initially, ROA was 19.09% in 2018 and increased slightly to 20.64% in 2019. This was followed by a decline to 14.51% in 2020 and a sharp drop to 3.45% in 2021, likely indicating operational challenges during that year. However, a robust recovery is observed thereafter, with ROA rising to 20.69% in 2022 and further to 23.13% in 2023, exceeding earlier levels and demonstrating improved asset efficiency.
Financial Leverage
Financial leverage exhibited an upward trend from 2018 through 2022, increasing from 1.64 to a peak of 3.1. This steady rise suggests growing reliance on debt or liabilities relative to equity, potentially raising financial risk. In 2023, leverage slightly declined to 2.74, indicating a modest reduction in debt levels or improved equity base.
Return on Equity (ROE)
ROE shows significant variability with an overall upward trajectory. Beginning at 31.29% in 2018, ROE increased to 36.18% in 2019 and then marginally to 37.11% in 2020. A sharp decline to 8.79% in 2021 aligns with the drop in ROA, reflecting reduced profitability or disruption. Subsequently, ROE surged dramatically to 64.21% in 2022 and remained high at 63.39% in 2023. This peak performance may be associated with increased leverage and operational recovery, amplifying returns to equity holders.

In summary, the period under review reflects considerable volatility in profitability metrics, with substantial downturns in 2021 followed by strong recoveries in 2022 and 2023. The increased financial leverage over time, peaking in 2022, appears correlated with pronounced ROE growth, suggesting the company effectively utilized leverage to enhance shareholder returns in the later years, though this also implies increased financial risk during those periods.


Three-Component Disaggregation of ROE

Ulta Beauty Inc., decomposition of ROE

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Jan 28, 2023 = × ×
Jan 29, 2022 = × ×
Jan 30, 2021 = × ×
Feb 1, 2020 = × ×
Feb 2, 2019 = × ×
Feb 3, 2018 = × ×

Based on: 10-K (reporting date: 2023-01-28), 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).


The financial data presents several notable trends over the six-year period under review, revealing dynamic changes in profitability, efficiency, leverage, and overall return metrics.

Net Profit Margin
The net profit margin demonstrated relative stability from 2018 through 2020, fluctuating slightly around 9.4% to 9.8%. However, a significant decline occurred in 2021, dropping sharply to 2.86%. This downturn was followed by a strong recovery in 2022 and 2023, where margins increased substantially to 11.42% and 12.17%, respectively. This pattern indicates an initial period of consistent profitability, a temporary profit compression, and then a robust rebound, suggesting effective cost controls or pricing strategies in recent years.
Asset Turnover
The asset turnover ratio, reflecting operational efficiency, started relatively high at 2.02 in 2018 and peaked slightly at 2.1 in 2019. From 2020 through 2021, there was a notable decline to 1.52 and further down to 1.21, pointing to a reduced ability to generate revenue from assets during that time frame. However, in 2022 and 2023, asset turnover improved to 1.81 and 1.9, respectively, suggesting a recovery in asset utilization effectiveness, although not reaching the earlier peak levels.
Financial Leverage
Financial leverage increased steadily from 1.64 in 2018 to a peak of 3.1 in 2022, indicating greater use of debt financing over this period. In 2023, leverage decreased somewhat to 2.74, implying a partial reduction in debt levels or an increase in equity base. The rising leverage through most years could have amplified returns but also indicates higher financial risk, while the slight decline in the final year suggests a strategic move toward deleveraging or balance sheet strengthening.
Return on Equity (ROE)
ROE showed notable volatility. It increased from 31.29% in 2018 to a peak of 37.11% in 2020, followed by a sharp drop to 8.79% in 2021, mirroring the pattern seen in profit margins. Subsequently, ROE surged dramatically to above 60% in both 2022 and 2023 (64.21% and 63.39%). This substantial increase correlates with higher profit margins and increased leverage, reflecting enhanced returns to shareholders driven by both improved profitability and financial structure.

In summary, the data reveals a period of strong operational and financial performance initially, interrupted by a downturn in 2021 impacting margins, efficiency, and returns. The company then exhibited significant recovery and growth in profitability and returns in the last two years, supported partly by increased financial leverage. Asset utilization showed a similar U-shaped recovery pattern, reinforcing the overall positive recent trend despite some elevated leverage risks.


Five-Component Disaggregation of ROE

Ulta Beauty Inc., decomposition of ROE

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Jan 28, 2023 = × × × ×
Jan 29, 2022 = × × × ×
Jan 30, 2021 = × × × ×
Feb 1, 2020 = × × × ×
Feb 2, 2019 = × × × ×
Feb 3, 2018 = × × × ×

Based on: 10-K (reporting date: 2023-01-28), 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).


Tax Burden
The tax burden ratio exhibited a general increase from 0.71 in 2018 to 0.78 in 2020, indicating a higher proportion of earnings retained after tax. From 2021 onwards, the ratio stabilized at 0.76, suggesting consistent tax efficiency during the last three reported years.
Interest Burden
The interest burden ratio remained steady at 1.00 throughout the entire period. This constancy indicates that the company maintained a consistent level of earnings before interest and taxes relative to earnings before taxes, implying no significant changes in interest expenses impacting profits.
EBIT Margin
The EBIT margin showed a declining trend from 13.37% in 2018 to 12.25% in 2020, followed by a sharp drop to 3.76% in 2021. This was succeeded by a strong recovery, reaching 15.01% in 2022 and further increasing to 16.1% in 2023. The significant dip in 2021 may indicate a period of operational challenges or increased costs, whereas the subsequent rebound suggests improved operating efficiency or revenue growth.
Asset Turnover
Asset turnover decreased from 2.02 in 2018 to a low of 1.21 in 2021, reflecting a diminishing efficiency in utilizing assets to generate sales. However, the ratio improved to 1.81 in 2022 and slightly increased to 1.9 in 2023, indicating a recovery in asset utilization efficiency.
Financial Leverage
Financial leverage increased steadily from 1.64 in 2018 to a peak of 3.1 in 2022, suggesting increased use of debt or other liabilities to finance assets. The ratio decreased to 2.74 in 2023, signaling a partial reduction in leverage or refinancing efforts during that year.
Return on Equity (ROE)
ROE rose from 31.29% in 2018 to 37.11% in 2020, then sharply declined to 8.79% in 2021, consistent with the dip in EBIT margin. This was followed by a dramatic increase to 64.21% in 2022 and a slight decrease to 63.39% in 2023. The volatility in ROE highlights a period of operational strain in 2021, succeeded by substantial improvements likely driven by enhanced profitability and leveraging efficiency in subsequent years.

Two-Component Disaggregation of ROA

Ulta Beauty Inc., decomposition of ROA

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Jan 28, 2023 = ×
Jan 29, 2022 = ×
Jan 30, 2021 = ×
Feb 1, 2020 = ×
Feb 2, 2019 = ×
Feb 3, 2018 = ×

Based on: 10-K (reporting date: 2023-01-28), 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).


Net Profit Margin
The net profit margin demonstrated relative stability between 2018 and 2020, maintaining values around 9.4% to 9.8%. A significant decline occurred in 2021, where the margin dropped sharply to 2.86%. Following this downturn, the net profit margin experienced a robust recovery, increasing to 11.42% in 2022 and further to 12.17% in 2023. This indicates a strong rebound in profitability after a notable dip.
Asset Turnover
The asset turnover ratio exhibited a gradually decreasing trend from 2.02 in 2018 to 1.21 in 2021, reflecting reduced efficiency in generating sales from assets over this period. However, from 2021 onwards, the ratio improved, climbing to 1.81 in 2022 and 1.90 in 2023, suggesting enhanced utilization of assets in generating revenue during the most recent years.
Return on Assets (ROA)
Return on assets followed a similar pattern to the net profit margin. It was relatively high and stable between 2018 and 2019, reaching a peak of 20.64% in 2019, then dropped significantly to 3.45% in 2021. Subsequently, ROA rebounded strongly to 20.69% in 2022 and further to 23.13% in 2023, indicating improved overall asset profitability after the pronounced decline.

Four-Component Disaggregation of ROA

Ulta Beauty Inc., decomposition of ROA

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Jan 28, 2023 = × × ×
Jan 29, 2022 = × × ×
Jan 30, 2021 = × × ×
Feb 1, 2020 = × × ×
Feb 2, 2019 = × × ×
Feb 3, 2018 = × × ×

Based on: 10-K (reporting date: 2023-01-28), 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).


The financial ratios indicate a variety of trends in the company’s operational efficiency and profitability over the examined periods.

Tax Burden
The tax burden ratio shows a general increase from 0.71 in early 2018 to a stable rate of 0.76 from 2021 through 2023. This suggests a slight increase in the proportion of earnings retained after tax in the earlier years, stabilizing in the later years.
Interest Burden
This ratio remains constant at 1 across all periods, indicating no interest expense impact on earnings before taxes throughout the timeline. This points to the absence of interest expense or effective interest management.
EBIT Margin
The EBIT margin shows a declining trend from 13.37% in 2018 down to a low of 3.76% in 2021, implying a significant reduction in earnings from operations relative to sales during that year. Subsequently, there is a sharp recovery to 15.01% in 2022 and further improvement to 16.1% in 2023, signaling enhanced operational profitability and cost control after the dip.
Asset Turnover
The asset turnover ratio generally declines from 2.02 in 2018 to a low of 1.21 in 2021, indicating reduced efficiency in generating sales from asset investments. However, this ratio improves in the last two years, reaching 1.9 in 2023, suggesting better utilization of assets to generate revenue.
Return on Assets (ROA)
ROA trends largely mirror the EBIT margin and asset turnover changes. It increased from 19.09% in 2018 to 20.64% in 2019, then declined sharply to 3.45% in 2021. After this, ROA rebounds to 20.69% in 2022 and peaks at 23.13% in 2023, reflecting improved overall profitability driven by recovery in operating income and asset efficiency.

Overall, the data reveal that the company experienced a period of declining operational efficiency and profitability culminating in 2021, followed by a robust recovery in 2022 and 2023. The stability in interest burden and tax burden ratios during this time indicates that the primary influences on profitability were changes in operating performance and asset utilization rather than financing or tax strategies.


Disaggregation of Net Profit Margin

Ulta Beauty Inc., decomposition of net profit margin ratio

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Jan 28, 2023 = × ×
Jan 29, 2022 = × ×
Jan 30, 2021 = × ×
Feb 1, 2020 = × ×
Feb 2, 2019 = × ×
Feb 3, 2018 = × ×

Based on: 10-K (reporting date: 2023-01-28), 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).


Tax Burden
The tax burden ratio shows a general increasing trend from 0.71 in 2018 to 0.76 in 2021, where it stabilizes through 2023. This indicates a progressive rise in the proportion of earnings retained after taxes over the analyzed period, reflecting a relatively consistent tax impact on profitability since 2021.
Interest Burden
The interest burden remains constant at a ratio of 1 throughout the entire period, suggesting that interest expenses have no impact on operating income, either due to zero or negligible interest costs.
EBIT Margin
EBIT margin exhibits minor fluctuations, initially declining slightly from 13.37% in 2018 to 12.25% in 2020, followed by a sharp decline to 3.76% in 2021. After this significant dip, there is a marked recovery, reaching 15.01% in 2022 and further increasing to 16.1% in 2023. This pattern indicates a period of operational challenges or extraordinary events in 2021, with strong operational performance resuming in the subsequent years.
Net Profit Margin
Similar to the EBIT margin, net profit margin remains relatively stable around 9.4% to 9.8% from 2018 through 2020, then falls significantly to 2.86% in 2021. Afterwards, the margin improves substantially, rising to 11.42% in 2022 and 12.17% in 2023. This trend reflects a temporary decrease in profitability followed by a recovery that ultimately surpasses pre-2021 levels, implying improved cost management or revenue growth after the dip.