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

Microsoft Excel

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

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

Two-Component Disaggregation of ROE

Williams-Sonoma Inc., decomposition of ROE

Microsoft Excel
ROE = ROA × Financial Leverage
Jan 28, 2024 = ×
Jan 29, 2023 = ×
Jan 30, 2022 = ×
Jan 31, 2021 = ×
Feb 2, 2020 = ×
Feb 3, 2019 = ×

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


Return on Assets (ROA)
The Return on Assets exhibited a fluctuating but overall upward trend from 11.86% in early 2019 to a peak of 24.35% in early 2022. Following this peak, there was a modest decline to 24.19% in 2023 and a more notable decrease to 18.01% by early 2024. This pattern suggests initially improving efficiency in asset utilization, followed by some reduction in performance in the most recent period.
Financial Leverage
Financial leverage increased significantly from 2.43 in 2019 to 3.28 in 2020, indicating a rise in the use of debt relative to equity. It then steadily decreased over the subsequent years to 2.48 by early 2024. This decline may reflect a strategic decision to reduce debt levels or a change in capital structure to decrease financial risk.
Return on Equity (ROE)
Return on Equity showed a substantial increase from 28.87% in 2019 to a peak of 67.68% in early 2022, mirroring the rise in asset returns and increased leverage up to that time. After peaking, ROE declined to 66.31% in 2023 and further to 44.63% by 2024. Although still elevated compared to 2019 levels, the downward trend in recent years suggests a reduction in equity profitability possibly linked to the decrease in financial leverage and ROA.

Three-Component Disaggregation of ROE

Williams-Sonoma Inc., decomposition of ROE

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Jan 28, 2024 = × ×
Jan 29, 2023 = × ×
Jan 30, 2022 = × ×
Jan 31, 2021 = × ×
Feb 2, 2020 = × ×
Feb 3, 2019 = × ×

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


Net Profit Margin
The net profit margin shows a general upward trend from 5.88% in 2019 to a peak of 13.66% in 2022. This indicates an improvement in profitability over the years. However, there is a slight decline after 2022, with the margin decreasing to 13.00% in 2023 and further to 12.25% in 2024, suggesting a mild erosion in profit efficiency more recently.
Asset Turnover
The asset turnover ratio experienced a notable decline from 2.02 in 2019 to 1.45 in 2020 and remained relatively stable around this level through 2021. A recovery is observed in 2022 and 2023, with the ratio rising to 1.78 and then 1.86 respectively, indicating improved efficiency in using assets to generate revenue. However, this improvement did not sustain into 2024, as the ratio fell back to 1.47.
Financial Leverage
Financial leverage increased sharply from 2.43 in 2019 to 3.28 in 2020, suggesting a higher reliance on debt or other liabilities. Subsequently, leverage trends downward gradually, reducing to 2.82 in 2021 and continuing to decline to 2.48 by 2024. This indicates a strategic move towards lower reliance on financial leverage over the latter years.
Return on Equity (ROE)
Return on equity demonstrates significant growth from 28.87% in 2019 to 67.68% in 2022, reflecting enhanced overall profitability and effective use of shareholders’ equity. This improvement aligns with the trends observed in net profit margin and asset turnover during the same period. Nonetheless, ROE decreases notably to 44.63% in 2024, though it remains substantially higher than the early years, showing sustained but reduced profitability.

Five-Component Disaggregation of ROE

Williams-Sonoma Inc., decomposition of ROE

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Jan 28, 2024 = × × × ×
Jan 29, 2023 = × × × ×
Jan 30, 2022 = × × × ×
Jan 31, 2021 = × × × ×
Feb 2, 2020 = × × × ×
Feb 3, 2019 = × × × ×

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


The financial data reveals several noteworthy trends over the analyzed period.

Tax Burden
The tax burden ratio remained relatively stable, fluctuating slightly between 0.75 and 0.78, indicating consistent tax expense management relative to pre-tax earnings.
Interest Burden
Interest burden held steady near 1.00 for most of the period, with a minor increase to 1.02 in the final year. This suggests consistent or slightly improved earnings before interest and taxes relative to earnings before taxes, reflecting stable interest expense impact.
EBIT Margin
EBIT margin exhibited a strong upward trend from 7.69% in 2019 to a peak of 17.62% in early 2022, followed by a slight decline to 16.05% by early 2024. This indicates significant improvement in operating profitability, with a recent moderate decrease potentially reflecting operational challenges or increased costs.
Asset Turnover
Asset turnover declined sharply from 2.02 in 2019 to 1.45-1.46 in 2020-2021, then rebounded to 1.86 in 2023 before decreasing again to 1.47 by 2024. The initial decline may indicate reduced efficiency in asset utilization, with partial recovery thereafter but not reaching earlier levels.
Financial Leverage
Financial leverage rose notably from 2.43 in 2019 to 3.28 in 2020, then gradually declined back to 2.48 in 2024. The peak leverage in 2020 suggests increased debt or equity structure adjustments, with a rebalancing towards lower leverage in subsequent years.
Return on Equity (ROE)
ROE demonstrated substantial growth from 28.87% in 2019 to a high of 67.68% in 2022, then decreased to 44.63% by 2024. The rapid increase aligns with improvements in profitability and leverage, while the later decline corresponds with modest drops in EBIT margin and asset turnover, combined with reduced financial leverage.

Overall, the data reflects enhanced operational profitability and strong equity returns in the early part of the period, supported by increased financial leverage. However, recent years show some softening in efficiency and profitability metrics, coupled with a trend toward reduced leverage, indicating a shift towards more conservative financial management.


Two-Component Disaggregation of ROA

Williams-Sonoma Inc., decomposition of ROA

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Jan 28, 2024 = ×
Jan 29, 2023 = ×
Jan 30, 2022 = ×
Jan 31, 2021 = ×
Feb 2, 2020 = ×
Feb 3, 2019 = ×

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


Net Profit Margin
The net profit margin exhibited an overall increasing trend from 5.88% in February 2019 to a peak of 13.66% in January 2022. Following this peak, a slight decline occurred, resulting in 12.25% by January 2024. This suggests an improvement in profitability efficiency up to 2022, with a minor decrease afterward, while still maintaining a relatively high margin compared to the earlier periods.
Asset Turnover
The asset turnover ratio experienced a notable decline from 2.02 in February 2019 to around 1.45-1.46 in the years 2020 and 2021. Subsequently, the ratio increased again in 2022 and 2023, reaching 1.86, before falling back to 1.47 in 2024. This pattern indicates fluctuations in the efficiency of asset utilization to generate revenue, with a moderate recovery followed by a decrease in the most recent period.
Return on Assets (ROA)
The return on assets showed a significant rise over the six-year span, from 11.86% in 2019 to a high of 24.35% in 2022, maintaining a similar level in 2023 at 24.19%. However, a decline was observed in 2024, dropping to 18.01%. The data reflect an enhanced overall effectiveness in asset use to produce profits up to 2022-2023, with a diminishing but still elevated ROA in the latest year.
Overall Insights
The period from 2019 to 2024 reveals improvements in profitability and asset efficiency, with peak performance generally around 2022-2023. The declines observed in 2024 across the net profit margin, asset turnover, and ROA indicate some reduction in operational efficiency and profitability, though the company maintains stronger results compared to the initial years. The varied trend in asset turnover suggests changing dynamics in revenue generation relative to asset base, which may warrant further investigation.

Four-Component Disaggregation of ROA

Williams-Sonoma Inc., decomposition of ROA

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Jan 28, 2024 = × × ×
Jan 29, 2023 = × × ×
Jan 30, 2022 = × × ×
Jan 31, 2021 = × × ×
Feb 2, 2020 = × × ×
Feb 3, 2019 = × × ×

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


Tax Burden
The tax burden ratio remained relatively stable over the analyzed period, fluctuating slightly between 0.75 and 0.78. This stability indicates consistent tax expense management relative to pre-tax earnings, with a minor reduction observed in the most recent years (2023 and 2024) compared to earlier years.
Interest Burden
Interest burden showed a slight upward trend, starting at 0.98 in 2019 and increasing to 1.02 by 2024. This suggests an improvement in operating income relative to earnings before interest and taxes, indicating potentially lower interest expenses or improved efficiency in covering interest obligations over time.
EBIT Margin
The EBIT margin exhibited a significant improvement from 7.69% in 2019 to a peak of 17.62% in 2022. After peaking, there was a slight decline in 2023 and 2024 to 17.27% and 16.05%, respectively. The overall trend reflects enhanced operational profitability over the period, with a minor softening in recent years.
Asset Turnover
Asset turnover showed fluctuations throughout the period. It declined sharply from 2.02 in 2019 to 1.45 in 2020 and remained nearly stagnant in 2021. A recovery phase was observed in 2022 and 2023, reaching 1.86 before dropping again to 1.47 in 2024. These variations point to inconsistent efficiency in asset utilization to generate sales.
Return on Assets (ROA)
ROA followed a pattern roughly consistent with the EBIT margin and asset turnover trends. It decreased from 11.86% in 2019 to 8.78% in 2020, then rose sharply to its highest point of 24.35% in 2022 and remained elevated at 24.19% in 2023 before declining to 18.01% in 2024. This indicates that the company improved its overall asset profitability considerably after 2020, although the recent dip suggests emerging pressures.

Disaggregation of Net Profit Margin

Williams-Sonoma Inc., decomposition of net profit margin ratio

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Jan 28, 2024 = × ×
Jan 29, 2023 = × ×
Jan 30, 2022 = × ×
Jan 31, 2021 = × ×
Feb 2, 2020 = × ×
Feb 3, 2019 = × ×

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


Tax Burden
The tax burden ratio remained relatively stable over the observed periods, fluctuating slightly between 0.75 and 0.78. This indicates a consistent effective tax rate with minor variations, suggesting stable tax management and fiscal policies.
Interest Burden
The interest burden ratio showed a slight upward trend, rising from 0.98 in early 2019 through 2020 and 2021 to reach 1.02 by early 2024. This increase implies a marginal improvement in the company's ability to cover interest expenses, possibly due to reduced interest costs or better management of debt obligations.
EBIT Margin
The EBIT margin demonstrated a significant positive trend during the period under review. Starting at 7.69% in early 2019, it increased sharply to 13.43% by early 2021 and peaked at 17.62% in early 2022. Although a slight decrease followed, the margin remained robust at 16.05% by early 2024, indicating enhanced operational efficiency and profitability before interest and taxes over these years.
Net Profit Margin
The net profit margin exhibited a consistent upward trajectory from 5.88% in early 2019 to a high of 13.66% in early 2022, subsequently experiencing minor declines to 12.25% by early 2024. This pattern reflects overall improved profitability and effective cost control, with some fluctuations possibly tied to external market conditions or internal strategic decisions.