Last Price$174.9(5.6%)
Market Cap$22.1B
LTM Total Equity
$1,906.6M
YoY Growth
+5.1%
3Y CAGR
+7.3%
5Y CAGR
+11.0%
Stock quality & Intrinsic value
7/10
29.9% overvalued
Williams-Sonoma, Inc. Total Equity
Annual
Quarterly
LTM
Crunching data... Almost there!
| Jan'05 | Jan'06 | Jan'07 | Feb'08 | Feb'09 | Jan'10 | Jan'11 | Jan'12 | Feb'13 | Feb'14 | Feb'15 | Jan'16 | Jan'17 | Jan'18 | Feb'19 | Feb'20 | Jan'21 | Jan'22 | Jan'23 | Jan'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Equity | $957.7M | $1,125.3M | $1,151.4M | $1,165.7M | $1,148.0M | $1,211.6M | $1,258.9M | $1,255.3M | $1,309.1M | $1,256.0M | $1,224.7M | $1,198.2M | $1,248.2M | $1,203.6M | $1,155.7M | $1,235.9M | $1,651.2M | $1,664.2M | $1,701.1M | $2,127.9M |
Overvalued or undervalued?
Check the intrinsic value for WSM
and see if it's the right time to invest.
Williams-Sonoma, Inc. (WSM) Total Equity comparison analysis
General
LTM Total Equity
Growth
Company name
YoY growth
3Y CAGR
5Y CAGR
Williams-Sonoma, Inc.WSM
$1,906.6M
5.1%
7.3%
11.0%
Median Peer Set
$6,414.3M
3.0%
28.7%
23.6%
Amazon.com, Inc.AMZN
$286.0B
41.7%
27.4%
35.7%
Alibaba Group Holding LimitedBABA
$149.9B
(6.8%)
(0.8%)
4.8%
JD.com, Inc.JD
$42.3B
4.2%
6.0%
25.9%
PDD Holdings Inc.PDD
$39.7B
78.8%
59.9%
60.7%
Sea LimitedSE
$8,477.6M
26.6%
4.5%
48.5%
MercadoLibre, Inc.MELI
$4,351.0M
41.7%
41.6%
15.9%
Coupang, Inc.CPNG
$4,177.0M
1.8%
24.3%
N/A
Carvana Co.CVNA
$1,375.0M
N/A
37.8%
48.3%
O'Reilly Automotive, Inc.ORLY
($1,371.0M)
(21.2%)
174.3%
N/A
AutoZone, Inc.AZO
($4,672.9M)
(10.4%)
30.0%
21.3%
WSM key stats
USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Jan'05 | Jan'06 | Jan'07 | Feb'08 | Feb'09 | Jan'10 | Jan'11 | Jan'12 | Feb'13 | Feb'14 | Feb'15 | Jan'16 | Jan'17 | Jan'18 | Feb'19 | Feb'20 | Jan'21 | Jan'22 | Jan'23 | Jan'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 3,136.9 13.9% | 3,538.9 12.8% | 3,727.5 5.3% | 3,944.9 5.8% | 3,361.5 (14.8%) | 3,102.7 (7.7%) | 3,504.2 12.9% | 3,720.9 6.2% | 4,042.9 8.7% | 4,387.9 8.5% | 4,698.7 7.1% | 4,976.1 5.9% | 5,083.8 2.2% | 5,292.4 4.1% | 5,671.6 7.2% | 5,898.0 4.0% | 6,783.2 15.0% | 8,245.9 21.6% | 8,674.4 5.2% | 7,750.7 (10.6%) |
| Cost of Goods Sold (COGS) | 1,865.8 | 2,103.5 | 2,240.2 | 2,409.0 | 2,226.3 | 1,999.5 | 2,130.3 | 2,261.0 | 2,450.4 | 2,683.7 | 2,898.2 | 3,131.9 | 3,200.5 | 3,360.6 | 3,570.6 | 3,758.9 | 4,146.9 | 4,614.0 | 4,996.7 | 4,447.1 |
% margin | 1,271.1 40.5% | 1,435.5 40.6% | 1,487.3 39.9% | 1,536.0 38.9% | 1,135.2 33.8% | 1,103.2 35.6% | 1,373.9 39.2% | 1,459.9 39.2% | 1,592.5 39.4% | 1,704.2 38.8% | 1,800.5 38.3% | 1,844.2 37.1% | 1,883.3 37.0% | 1,931.7 36.5% | 2,101.0 37.0% | 2,139.1 36.3% | 2,636.3 38.9% | 3,632.0 44.0% | 3,677.7 42.4% | 3,303.6 42.6% |
| Operating Expenses | 961.2 | 1,090.4 | 1,159.8 | 1,222.6 | 1,093.0 | 981.8 | 1,050.4 | 1,078.1 | 1,183.3 | 1,252.1 | 1,298.2 | 1,355.6 | 1,410.7 | 1,477.9 | 1,665.1 | 1,673.2 | 1,725.6 | 2,178.8 | 2,179.3 | 2,059.4 |
| Research & Development Expenses (R&D) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Selling, General & Administrative Expenses (SG&A) | 961.2 | 1,090.4 | 1,159.8 | 1,222.6 | 1,093.0 | 981.8 | 1,050.4 | 1,078.1 | 1,183.3 | 1,252.1 | 1,298.2 | 1,355.6 | 1,410.7 | 1,477.9 | 1,665.1 | 1,673.2 | 1,725.6 | 2,178.8 | 2,179.3 | 2,044.9 |
% margin | 310.0 9.9% | 345.1 9.8% | 327.5 8.8% | 313.4 7.9% | 42.2 1.3% | 121.4 3.9% | 323.4 9.2% | 381.7 10.3% | 409.2 10.1% | 452.1 10.3% | 502.3 10.7% | 488.6 9.8% | 472.6 9.3% | 453.8 8.6% | 436.0 7.7% | 465.9 7.9% | 910.7 13.4% | 1,453.1 17.6% | 1,498.4 17.3% | 1,244.2 16.1% |
| Interest Income | 0.0 | 0.0 | 0.0 | 5.0 | 1.3 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 8.9 | 16.2 | 1.9 | 2.3 | 29.2 |
| Interest Expense | 0.0 | 0.0 | 0.0 | 2.1 | 1.5 | 1.2 | 0.4 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 6.7 | 8.9 | 16.2 | 1.9 | 2.3 | 0.0 |
| Pre-tax Income | 310.2 | 348.8 | 337.2 | 316.3 | 42.0 | 120.3 | 323.1 | 381.8 | 410.0 | 452.7 | 502.2 | 488.0 | 471.9 | 452.4 | 429.2 | 457.0 | 894.5 | 1,451.3 | 1,500.7 | 1,273.4 |
% effective tax rate | 119.0 38.4% | 133.9 38.4% | 128.3 38.1% | 120.6 38.1% | 11.9 28.4% | 42.8 35.6% | 122.8 38.0% | 144.9 37.9% | 153.2 37.4% | 173.8 38.4% | 193.3 38.5% | 177.9 36.5% | 166.5 35.3% | 192.9 42.6% | 95.6 22.3% | 101.0 22.1% | 213.8 23.9% | 324.9 22.4% | 372.8 24.8% | 323.6 25.4% |
% margin | 191.2 6.1% | 214.9 6.1% | 208.9 5.6% | 195.8 5.0% | 30.0 0.9% | 77.4 2.5% | 200.2 5.7% | 236.9 6.4% | 256.7 6.4% | 278.9 6.4% | 308.9 6.6% | 310.1 6.2% | 305.4 6.0% | 259.5 4.9% | 333.7 5.9% | 356.1 6.0% | 680.7 10.0% | 1,126.3 13.7% | 1,127.9 13.0% | 949.8 12.3% |
| EPS | 0.82 | 0.93 | 0.92 | 0.90 | 0.14 | 0.37 | 0.94 | 1.14 | 1.29 | 1.44 | 1.65 | 1.71 | 1.72 | 1.55 | 2.05 | 2.28 | 4.41 | 7.58 | 8.29 | 7.35 |
| Diluted EPS | 0.80 | 0.91 | 0.89 | 0.88 | 0.14 | 0.36 | 0.91 | 1.11 | 1.27 | 1.41 | 1.62 | 1.68 | 1.71 | 1.55 | 2.03 | 2.25 | 4.31 | 7.38 | 8.16 | 7.28 |
% margin | 310.0 9.9% | 345.1 9.8% | 327.5 8.8% | 459.1 11.6% | 191.5 5.7% | 273.2 8.8% | 468.0 13.4% | 512.3 13.8% | 543.6 13.4% | 601.9 13.7% | 664.5 14.1% | 656.4 13.2% | 645.8 12.7% | 636.9 12.0% | 624.8 11.0% | 653.6 11.1% | 1,126.5 16.6% | 1,649.2 20.0% | 1,498.4 17.3% | 1,491.3 19.2% |
Discover more Stock Ideas
Undervalued stocks right now
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Undervalued growth stocks
Discover the top 20 best undervalued large-cap growth stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 35.3%
S&P Outperformance 22.3%
Next 3M Predicted Return 26.8%
Undervalued dividend stocks
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%
FAQ
1) What is Williams-Sonoma, Inc.'s Total Equity?
As of today, Williams-Sonoma, Inc.'s last 12-month Total Equity is $1,906.6M, based on the financial report for Oct 27, 2024 (Q4’2024).
2) What is Williams-Sonoma, Inc.'s Total Equity growth rate?
Over the last year, Williams-Sonoma, Inc.'s Total Equity growth was 5.1%. The average annual Total Equity growth rates for Williams-Sonoma, Inc. have been 9.6% over the past three years, 11.0% over the past five years.
3) Is Williams-Sonoma, Inc.'s Total Equity growth rate Good?
Over the last year, Williams-Sonoma, Inc.'s Total Equity growth was 5.1%, which is higher than industry growth of (0.3%). It indicates that Williams-Sonoma, Inc.'s Total Equity growth is Good.