DuPont Analysis: Disaggregation of ROE, ROA, and Net Profit MarginQuarterly Data
Annual Data
Quarterly Data
Decomposing ROE involves expressing net income divided by shareholders’ equity as the product of component ratios.
Two-Component Disaggregation of ROE
Annual Data
Quarterly Data
Williams-Sonoma Inc., decomposition of ROE (quarterly data)
ROE
=
ROA
×
Financial Leverage
Apr 28, 2024
47.92%
=
20.52%
×
2.34
Jan 28, 2024
44.63%
=
18.01%
×
2.48
Oct 29, 2023
52.41%
=
19.46%
×
2.69
Jul 30, 2023
59.52%
=
21.10%
×
2.82
Apr 30, 2023
70.24%
=
23.04%
×
3.05
Jan 29, 2023
66.31%
=
24.19%
×
2.74
Oct 30, 2022
83.22%
=
25.60%
×
3.25
Jul 31, 2022
91.82%
=
27.17%
×
3.38
May 1, 2022
88.01%
=
27.37%
×
3.21
Jan 30, 2022
67.68%
=
24.35%
×
2.78
Oct 31, 2021
66.89%
=
23.06%
×
2.90
Aug 1, 2021
64.49%
=
23.19%
×
2.78
May 2, 2021
60.33%
=
21.24%
×
2.84
Jan 31, 2021
41.23%
=
14.60%
×
2.82
Nov 1, 2020
38.36%
=
12.48%
×
3.07
Aug 2, 2020
30.82%
=
9.15%
×
3.37
May 3, 2020
27.80%
=
7.67%
×
3.62
Feb 2, 2020
28.81%
=
8.78%
×
3.28
Nov 3, 2019
30.51%
=
8.71%
×
3.50
Aug 4, 2019
31.39%
=
9.10%
×
3.45
May 5, 2019
30.41%
=
9.01%
×
3.38
Feb 3, 2019
28.87%
=
11.86%
×
2.43
Oct 28, 2018
—
=
—
×
2.49
Jul 29, 2018
—
=
—
×
2.41
Apr 29, 2018
—
=
—
×
2.22
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) ,
10-K (reporting date: 2019-02-03) ,
10-Q (reporting date: 2018-10-28) ,
10-Q (reporting date: 2018-07-29) ,
10-Q (reporting date: 2018-04-29) .
The primary reason for the increase in return on equity ratio (ROE) over Q1 2025 is the increase in profitability measured by return on assets ratio (ROA).
Three-Component Disaggregation of ROE
Annual Data
Quarterly Data
Williams-Sonoma Inc., decomposition of ROE (quarterly data)
ROE
=
Net Profit Margin
×
Asset Turnover
×
Financial Leverage
Apr 28, 2024
47.92%
=
13.83%
×
1.48
×
2.34
Jan 28, 2024
44.63%
=
12.25%
×
1.47
×
2.48
Oct 29, 2023
52.41%
=
11.99%
×
1.62
×
2.69
Jul 30, 2023
59.52%
=
11.67%
×
1.81
×
2.82
Apr 30, 2023
70.24%
=
12.07%
×
1.91
×
3.05
Jan 29, 2023
66.31%
=
13.00%
×
1.86
×
2.74
Oct 30, 2022
83.22%
=
13.48%
×
1.90
×
3.25
Jul 31, 2022
91.82%
=
13.68%
×
1.99
×
3.38
May 1, 2022
88.01%
=
13.74%
×
1.99
×
3.21
Jan 30, 2022
67.68%
=
13.66%
×
1.78
×
2.78
Oct 31, 2021
66.89%
=
12.84%
×
1.80
×
2.90
Aug 1, 2021
64.49%
=
12.70%
×
1.83
×
2.78
May 2, 2021
60.33%
=
11.97%
×
1.78
×
2.84
Jan 31, 2021
41.23%
=
10.04%
×
1.46
×
2.82
Nov 1, 2020
38.36%
=
8.49%
×
1.47
×
3.07
Aug 2, 2020
30.82%
=
6.83%
×
1.34
×
3.37
May 3, 2020
27.80%
=
5.75%
×
1.33
×
3.62
Feb 2, 2020
28.81%
=
6.04%
×
1.45
×
3.28
Nov 3, 2019
30.51%
=
5.86%
×
1.49
×
3.50
Aug 4, 2019
31.39%
=
6.07%
×
1.50
×
3.45
May 5, 2019
30.41%
=
5.98%
×
1.51
×
3.38
Feb 3, 2019
28.87%
=
5.88%
×
2.02
×
2.43
Oct 28, 2018
—
=
—
×
—
×
2.49
Jul 29, 2018
—
=
—
×
—
×
2.41
Apr 29, 2018
—
=
—
×
—
×
2.22
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) ,
10-K (reporting date: 2019-02-03) ,
10-Q (reporting date: 2018-10-28) ,
10-Q (reporting date: 2018-07-29) ,
10-Q (reporting date: 2018-04-29) .
The primary reason for the increase in return on equity ratio (ROE) over Q1 2025 is the increase in profitability measured by net profit margin ratio.
Five-Component Disaggregation of ROE
Annual Data
Quarterly Data
Williams-Sonoma Inc., decomposition of ROE (quarterly data)
ROE
=
Tax Burden
×
Interest Burden
×
EBIT Margin
×
Asset Turnover
×
Financial Leverage
Apr 28, 2024
47.92%
=
0.75
×
1.03
×
17.88%
×
1.48
×
2.34
Jan 28, 2024
44.63%
=
0.75
×
1.02
×
16.05%
×
1.47
×
2.48
Oct 29, 2023
52.41%
=
0.75
×
1.01
×
15.85%
×
1.62
×
2.69
Jul 30, 2023
59.52%
=
0.75
×
1.01
×
15.49%
×
1.81
×
2.82
Apr 30, 2023
70.24%
=
0.75
×
1.01
×
16.10%
×
1.91
×
3.05
Jan 29, 2023
66.31%
=
0.75
×
1.00
×
17.27%
×
1.86
×
2.74
Oct 30, 2022
83.22%
=
0.76
×
1.00
×
17.81%
×
1.90
×
3.25
Jul 31, 2022
91.82%
=
0.76
×
1.00
×
18.00%
×
1.99
×
3.38
May 1, 2022
88.01%
=
0.77
×
1.00
×
17.90%
×
1.99
×
3.21
Jan 30, 2022
67.68%
=
0.78
×
1.00
×
17.62%
×
1.78
×
2.78
Oct 31, 2021
66.89%
=
0.78
×
1.00
×
16.56%
×
1.80
×
2.90
Aug 1, 2021
64.49%
=
0.78
×
0.99
×
16.44%
×
1.83
×
2.78
May 2, 2021
60.33%
=
0.78
×
0.99
×
15.58%
×
1.78
×
2.84
Jan 31, 2021
41.23%
=
0.76
×
0.98
×
13.43%
×
1.46
×
2.82
Nov 1, 2020
38.36%
=
0.77
×
0.98
×
11.25%
×
1.47
×
3.07
Aug 2, 2020
30.82%
=
0.78
×
0.98
×
8.98%
×
1.34
×
3.37
May 3, 2020
27.80%
=
0.79
×
0.98
×
7.47%
×
1.33
×
3.62
Feb 2, 2020
28.81%
=
0.78
×
0.98
×
7.90%
×
1.45
×
3.28
Nov 3, 2019
30.51%
=
0.76
×
0.98
×
7.86%
×
1.49
×
3.50
Aug 4, 2019
31.39%
=
0.79
×
0.98
×
7.85%
×
1.50
×
3.45
May 5, 2019
30.41%
=
0.78
×
0.98
×
7.77%
×
1.51
×
3.38
Feb 3, 2019
28.87%
=
0.78
×
0.98
×
7.69%
×
2.02
×
2.43
Oct 28, 2018
—
=
—
×
—
×
—
×
—
×
2.49
Jul 29, 2018
—
=
—
×
—
×
—
×
—
×
2.41
Apr 29, 2018
—
=
—
×
—
×
—
×
—
×
2.22
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) ,
10-K (reporting date: 2019-02-03) ,
10-Q (reporting date: 2018-10-28) ,
10-Q (reporting date: 2018-07-29) ,
10-Q (reporting date: 2018-04-29) .
The primary reason for the increase in return on equity ratio (ROE) over Q1 2025 is the increase in operating profitability measured by EBIT margin ratio.
Two-Component Disaggregation of ROA
Annual Data
Quarterly Data
Williams-Sonoma Inc., decomposition of ROA (quarterly data)
ROA
=
Net Profit Margin
×
Asset Turnover
Apr 28, 2024
20.52%
=
13.83%
×
1.48
Jan 28, 2024
18.01%
=
12.25%
×
1.47
Oct 29, 2023
19.46%
=
11.99%
×
1.62
Jul 30, 2023
21.10%
=
11.67%
×
1.81
Apr 30, 2023
23.04%
=
12.07%
×
1.91
Jan 29, 2023
24.19%
=
13.00%
×
1.86
Oct 30, 2022
25.60%
=
13.48%
×
1.90
Jul 31, 2022
27.17%
=
13.68%
×
1.99
May 1, 2022
27.37%
=
13.74%
×
1.99
Jan 30, 2022
24.35%
=
13.66%
×
1.78
Oct 31, 2021
23.06%
=
12.84%
×
1.80
Aug 1, 2021
23.19%
=
12.70%
×
1.83
May 2, 2021
21.24%
=
11.97%
×
1.78
Jan 31, 2021
14.60%
=
10.04%
×
1.46
Nov 1, 2020
12.48%
=
8.49%
×
1.47
Aug 2, 2020
9.15%
=
6.83%
×
1.34
May 3, 2020
7.67%
=
5.75%
×
1.33
Feb 2, 2020
8.78%
=
6.04%
×
1.45
Nov 3, 2019
8.71%
=
5.86%
×
1.49
Aug 4, 2019
9.10%
=
6.07%
×
1.50
May 5, 2019
9.01%
=
5.98%
×
1.51
Feb 3, 2019
11.86%
=
5.88%
×
2.02
Oct 28, 2018
—
=
—
×
—
Jul 29, 2018
—
=
—
×
—
Apr 29, 2018
—
=
—
×
—
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) ,
10-K (reporting date: 2019-02-03) ,
10-Q (reporting date: 2018-10-28) ,
10-Q (reporting date: 2018-07-29) ,
10-Q (reporting date: 2018-04-29) .
The primary reason for the increase in return on assets ratio (ROA) over Q1 2025 is the increase in profitability measured by net profit margin ratio.
Four-Component Disaggregation of ROA
Annual Data
Quarterly Data
Williams-Sonoma Inc., decomposition of ROA (quarterly data)
ROA
=
Tax Burden
×
Interest Burden
×
EBIT Margin
×
Asset Turnover
Apr 28, 2024
20.52%
=
0.75
×
1.03
×
17.88%
×
1.48
Jan 28, 2024
18.01%
=
0.75
×
1.02
×
16.05%
×
1.47
Oct 29, 2023
19.46%
=
0.75
×
1.01
×
15.85%
×
1.62
Jul 30, 2023
21.10%
=
0.75
×
1.01
×
15.49%
×
1.81
Apr 30, 2023
23.04%
=
0.75
×
1.01
×
16.10%
×
1.91
Jan 29, 2023
24.19%
=
0.75
×
1.00
×
17.27%
×
1.86
Oct 30, 2022
25.60%
=
0.76
×
1.00
×
17.81%
×
1.90
Jul 31, 2022
27.17%
=
0.76
×
1.00
×
18.00%
×
1.99
May 1, 2022
27.37%
=
0.77
×
1.00
×
17.90%
×
1.99
Jan 30, 2022
24.35%
=
0.78
×
1.00
×
17.62%
×
1.78
Oct 31, 2021
23.06%
=
0.78
×
1.00
×
16.56%
×
1.80
Aug 1, 2021
23.19%
=
0.78
×
0.99
×
16.44%
×
1.83
May 2, 2021
21.24%
=
0.78
×
0.99
×
15.58%
×
1.78
Jan 31, 2021
14.60%
=
0.76
×
0.98
×
13.43%
×
1.46
Nov 1, 2020
12.48%
=
0.77
×
0.98
×
11.25%
×
1.47
Aug 2, 2020
9.15%
=
0.78
×
0.98
×
8.98%
×
1.34
May 3, 2020
7.67%
=
0.79
×
0.98
×
7.47%
×
1.33
Feb 2, 2020
8.78%
=
0.78
×
0.98
×
7.90%
×
1.45
Nov 3, 2019
8.71%
=
0.76
×
0.98
×
7.86%
×
1.49
Aug 4, 2019
9.10%
=
0.79
×
0.98
×
7.85%
×
1.50
May 5, 2019
9.01%
=
0.78
×
0.98
×
7.77%
×
1.51
Feb 3, 2019
11.86%
=
0.78
×
0.98
×
7.69%
×
2.02
Oct 28, 2018
—
=
—
×
—
×
—
×
—
Jul 29, 2018
—
=
—
×
—
×
—
×
—
Apr 29, 2018
—
=
—
×
—
×
—
×
—
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) ,
10-K (reporting date: 2019-02-03) ,
10-Q (reporting date: 2018-10-28) ,
10-Q (reporting date: 2018-07-29) ,
10-Q (reporting date: 2018-04-29) .
The primary reason for the increase in return on assets ratio (ROA) over Q1 2025 is the increase in operating profitability measured by EBIT margin ratio.
Disaggregation of Net Profit Margin
Annual Data
Quarterly Data
Williams-Sonoma Inc., decomposition of net profit margin ratio (quarterly data)
Net Profit Margin
=
Tax Burden
×
Interest Burden
×
EBIT Margin
Apr 28, 2024
13.83%
=
0.75
×
1.03
×
17.88%
Jan 28, 2024
12.25%
=
0.75
×
1.02
×
16.05%
Oct 29, 2023
11.99%
=
0.75
×
1.01
×
15.85%
Jul 30, 2023
11.67%
=
0.75
×
1.01
×
15.49%
Apr 30, 2023
12.07%
=
0.75
×
1.01
×
16.10%
Jan 29, 2023
13.00%
=
0.75
×
1.00
×
17.27%
Oct 30, 2022
13.48%
=
0.76
×
1.00
×
17.81%
Jul 31, 2022
13.68%
=
0.76
×
1.00
×
18.00%
May 1, 2022
13.74%
=
0.77
×
1.00
×
17.90%
Jan 30, 2022
13.66%
=
0.78
×
1.00
×
17.62%
Oct 31, 2021
12.84%
=
0.78
×
1.00
×
16.56%
Aug 1, 2021
12.70%
=
0.78
×
0.99
×
16.44%
May 2, 2021
11.97%
=
0.78
×
0.99
×
15.58%
Jan 31, 2021
10.04%
=
0.76
×
0.98
×
13.43%
Nov 1, 2020
8.49%
=
0.77
×
0.98
×
11.25%
Aug 2, 2020
6.83%
=
0.78
×
0.98
×
8.98%
May 3, 2020
5.75%
=
0.79
×
0.98
×
7.47%
Feb 2, 2020
6.04%
=
0.78
×
0.98
×
7.90%
Nov 3, 2019
5.86%
=
0.76
×
0.98
×
7.86%
Aug 4, 2019
6.07%
=
0.79
×
0.98
×
7.85%
May 5, 2019
5.98%
=
0.78
×
0.98
×
7.77%
Feb 3, 2019
5.88%
=
0.78
×
0.98
×
7.69%
Oct 28, 2018
—
=
—
×
—
×
—
Jul 29, 2018
—
=
—
×
—
×
—
Apr 29, 2018
—
=
—
×
—
×
—
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) ,
10-K (reporting date: 2019-02-03) ,
10-Q (reporting date: 2018-10-28) ,
10-Q (reporting date: 2018-07-29) ,
10-Q (reporting date: 2018-04-29) .
The primary reason for the increase in net profit margin ratio over Q1 2025 is the increase in operating profitability measured by EBIT margin ratio.