Stock Analysis on Net

GameStop Corp. (NYSE:GME)

この会社は アーカイブに移されました! 財務データは2022年6月1日以降更新されていません。

デュポン分析: ROE、ROA、純利益率の内訳 
四半期データ

Microsoft Excel

ROEを2つのコンポーネントに分解

GameStop Corp.、 ROE の分解(四半期データ)

Microsoft Excel
ROE = ROA × 財務レバレッジ比率
2022/04/30 -32.56% = -15.11% × 2.15
2022/01/29 -23.79% = -10.90% × 2.18
2021/10/30 -8.74% = -4.07% × 2.14
2021/07/31 -3.60% = -1.88% × 1.91
2021/05/01 -13.23% = -4.54% × 2.91
2021/01/30 -49.30% = -8.71% × 5.66
2020/10/31 -82.72% = -10.56% × 7.83
2020/08/01 -96.34% = -14.29% × 6.74
2020/05/02 -147.91% = -26.06% × 5.68
2020/02/01 -77.01% = -16.70% × 4.61
2019/11/02 -110.13% = -21.60% × 5.10
2019/08/03 -133.98% = -36.31% × 3.69
2019/05/04 -53.76% = -19.11% × 2.81
2019/02/02 -50.37% = -16.64% × 3.03
2018/11/03 -37.77% = -12.70% × 2.98
2018/08/04 -2.05% = -1.01% × 2.04
2018/05/05 0.18% = 0.09% × 1.97
2018/02/03 1.57% = 0.69% × 2.28
2017/10/28 15.10% = 6.38% × 2.37
2017/07/29 14.74% = 7.39% × 1.99
2017/04/29 15.27% = 7.40% × 2.06
2017/01/28 15.67% = 7.10% × 2.21
2016/10/29 = × 2.46
2016/07/30 = × 1.92
2016/04/30 = × 2.06

レポートに基づく: 10-Q (報告日: 2022-04-30), 10-K (報告日: 2022-01-29), 10-Q (報告日: 2021-10-30), 10-Q (報告日: 2021-07-31), 10-Q (報告日: 2021-05-01), 10-K (報告日: 2021-01-30), 10-Q (報告日: 2020-10-31), 10-Q (報告日: 2020-08-01), 10-Q (報告日: 2020-05-02), 10-K (報告日: 2020-02-01), 10-Q (報告日: 2019-11-02), 10-Q (報告日: 2019-08-03), 10-Q (報告日: 2019-05-04), 10-K (報告日: 2019-02-02), 10-Q (報告日: 2018-11-03), 10-Q (報告日: 2018-08-04), 10-Q (報告日: 2018-05-05), 10-K (報告日: 2018-02-03), 10-Q (報告日: 2017-10-28), 10-Q (報告日: 2017-07-29), 10-Q (報告日: 2017-04-29), 10-K (報告日: 2017-01-28), 10-Q (報告日: 2016-10-29), 10-Q (報告日: 2016-07-30), 10-Q (報告日: 2016-04-30).


ROEを3つの要素に分解

GameStop Corp.、 ROE の分解(四半期データ)

Microsoft Excel
ROE = 純利益率 × 資産回転率 × 財務レバレッジ比率
2022/04/30 -32.56% = -7.73% × 1.96 × 2.15
2022/01/29 -23.79% = -6.34% × 1.72 × 2.18
2021/10/30 -8.74% = -2.61% × 1.56 × 2.14
2021/07/31 -3.60% = -1.19% × 1.58 × 1.91
2021/05/01 -13.23% = -2.18% × 2.09 × 2.91
2021/01/30 -49.30% = -4.23% × 2.06 × 5.66
2020/10/31 -82.72% = -5.32% × 1.98 × 7.83
2020/08/01 -96.34% = -6.07% × 2.36 × 6.74
2020/05/02 -147.91% = -10.83% × 2.41 × 5.68
2020/02/01 -77.01% = -7.28% × 2.29 × 4.61
2019/11/02 -110.13% = -9.27% × 2.33 × 5.10
2019/08/03 -133.98% = -13.85% × 2.62 × 3.69
2019/05/04 -53.76% = -8.63% × 2.21 × 2.81
2019/02/02 -50.37% = -8.12% × 2.05 × 3.03
2018/11/03 -37.77% = -6.78% × 1.87 × 2.98
2018/08/04 -2.05% = -0.49% × 2.05 × 2.04
2018/05/05 0.18% = 0.04% × 2.08 × 1.97
2018/02/03 1.57% = 0.38% × 1.83 × 2.28
2017/10/28 15.10% = 3.98% × 1.60 × 2.37
2017/07/29 14.74% = 3.90% × 1.90 × 1.99
2017/04/29 15.27% = 3.99% × 1.85 × 2.06
2017/01/28 15.67% = 4.10% × 1.73 × 2.21
2016/10/29 = × × 2.46
2016/07/30 = × × 1.92
2016/04/30 = × × 2.06

レポートに基づく: 10-Q (報告日: 2022-04-30), 10-K (報告日: 2022-01-29), 10-Q (報告日: 2021-10-30), 10-Q (報告日: 2021-07-31), 10-Q (報告日: 2021-05-01), 10-K (報告日: 2021-01-30), 10-Q (報告日: 2020-10-31), 10-Q (報告日: 2020-08-01), 10-Q (報告日: 2020-05-02), 10-K (報告日: 2020-02-01), 10-Q (報告日: 2019-11-02), 10-Q (報告日: 2019-08-03), 10-Q (報告日: 2019-05-04), 10-K (報告日: 2019-02-02), 10-Q (報告日: 2018-11-03), 10-Q (報告日: 2018-08-04), 10-Q (報告日: 2018-05-05), 10-K (報告日: 2018-02-03), 10-Q (報告日: 2017-10-28), 10-Q (報告日: 2017-07-29), 10-Q (報告日: 2017-04-29), 10-K (報告日: 2017-01-28), 10-Q (報告日: 2016-10-29), 10-Q (報告日: 2016-07-30), 10-Q (報告日: 2016-04-30).


ROEを5つの要素に分解

GameStop Corp.、 ROE の分解(四半期データ)

Microsoft Excel
ROE = 税負担 × 利息負担 × EBITマージン × 資産回転率 × 財務レバレッジ比率
2022/04/30 -32.56% = × × -7.88% × 1.96 × 2.15
2022/01/29 -23.79% = × × -6.13% × 1.72 × 2.18
2021/10/30 -8.74% = × × -3.10% × 1.56 × 2.14
2021/07/31 -3.60% = × × -2.55% × 1.58 × 1.91
2021/05/01 -13.23% = × × -3.17% × 2.09 × 2.91
2021/01/30 -49.30% = × × -4.65% × 2.06 × 5.66
2020/10/31 -82.72% = × × -3.55% × 1.98 × 7.83
2020/08/01 -96.34% = × × -2.94% × 2.36 × 6.74
2020/05/02 -147.91% = × × -8.83% × 2.41 × 5.68
2020/02/01 -77.01% = × × -6.11% × 2.29 × 4.61
2019/11/02 -110.13% = × × -8.39% × 2.33 × 5.10
2019/08/03 -133.98% = × × -13.66% × 2.62 × 3.69
2019/05/04 -53.76% = × × -7.55% × 2.21 × 2.81
2019/02/02 -50.37% = × × -6.93% × 2.05 × 3.03
2018/11/03 -37.77% = × × -5.99% × 1.87 × 2.98
2018/08/04 -2.05% = -6.17 × 0.11 × 0.73% × 2.05 × 2.04
2018/05/05 0.18% = 0.12 × 0.37 × 1.01% × 2.08 × 1.97
2018/02/03 1.57% = 0.43 × 0.59 × 1.49% × 1.83 × 2.28
2017/10/28 15.10% = 0.75 × 0.89 × 5.93% × 1.60 × 2.37
2017/07/29 14.74% = 0.72 × 0.89 × 6.07% × 1.90 × 1.99
2017/04/29 15.27% = 0.71 × 0.90 × 6.28% × 1.85 × 2.06
2017/01/28 15.67% = 0.70 × 0.90 × 6.49% × 1.73 × 2.21
2016/10/29 = × × × × 2.46
2016/07/30 = × × × × 1.92
2016/04/30 = × × × × 2.06

レポートに基づく: 10-Q (報告日: 2022-04-30), 10-K (報告日: 2022-01-29), 10-Q (報告日: 2021-10-30), 10-Q (報告日: 2021-07-31), 10-Q (報告日: 2021-05-01), 10-K (報告日: 2021-01-30), 10-Q (報告日: 2020-10-31), 10-Q (報告日: 2020-08-01), 10-Q (報告日: 2020-05-02), 10-K (報告日: 2020-02-01), 10-Q (報告日: 2019-11-02), 10-Q (報告日: 2019-08-03), 10-Q (報告日: 2019-05-04), 10-K (報告日: 2019-02-02), 10-Q (報告日: 2018-11-03), 10-Q (報告日: 2018-08-04), 10-Q (報告日: 2018-05-05), 10-K (報告日: 2018-02-03), 10-Q (報告日: 2017-10-28), 10-Q (報告日: 2017-07-29), 10-Q (報告日: 2017-04-29), 10-K (報告日: 2017-01-28), 10-Q (報告日: 2016-10-29), 10-Q (報告日: 2016-07-30), 10-Q (報告日: 2016-04-30).


ROAを2つのコンポーネントに分解

GameStop Corp.、 ROA の分解(四半期データ)

Microsoft Excel
ROA = 純利益率 × 資産回転率
2022/04/30 -15.11% = -7.73% × 1.96
2022/01/29 -10.90% = -6.34% × 1.72
2021/10/30 -4.07% = -2.61% × 1.56
2021/07/31 -1.88% = -1.19% × 1.58
2021/05/01 -4.54% = -2.18% × 2.09
2021/01/30 -8.71% = -4.23% × 2.06
2020/10/31 -10.56% = -5.32% × 1.98
2020/08/01 -14.29% = -6.07% × 2.36
2020/05/02 -26.06% = -10.83% × 2.41
2020/02/01 -16.70% = -7.28% × 2.29
2019/11/02 -21.60% = -9.27% × 2.33
2019/08/03 -36.31% = -13.85% × 2.62
2019/05/04 -19.11% = -8.63% × 2.21
2019/02/02 -16.64% = -8.12% × 2.05
2018/11/03 -12.70% = -6.78% × 1.87
2018/08/04 -1.01% = -0.49% × 2.05
2018/05/05 0.09% = 0.04% × 2.08
2018/02/03 0.69% = 0.38% × 1.83
2017/10/28 6.38% = 3.98% × 1.60
2017/07/29 7.39% = 3.90% × 1.90
2017/04/29 7.40% = 3.99% × 1.85
2017/01/28 7.10% = 4.10% × 1.73
2016/10/29 = ×
2016/07/30 = ×
2016/04/30 = ×

レポートに基づく: 10-Q (報告日: 2022-04-30), 10-K (報告日: 2022-01-29), 10-Q (報告日: 2021-10-30), 10-Q (報告日: 2021-07-31), 10-Q (報告日: 2021-05-01), 10-K (報告日: 2021-01-30), 10-Q (報告日: 2020-10-31), 10-Q (報告日: 2020-08-01), 10-Q (報告日: 2020-05-02), 10-K (報告日: 2020-02-01), 10-Q (報告日: 2019-11-02), 10-Q (報告日: 2019-08-03), 10-Q (報告日: 2019-05-04), 10-K (報告日: 2019-02-02), 10-Q (報告日: 2018-11-03), 10-Q (報告日: 2018-08-04), 10-Q (報告日: 2018-05-05), 10-K (報告日: 2018-02-03), 10-Q (報告日: 2017-10-28), 10-Q (報告日: 2017-07-29), 10-Q (報告日: 2017-04-29), 10-K (報告日: 2017-01-28), 10-Q (報告日: 2016-10-29), 10-Q (報告日: 2016-07-30), 10-Q (報告日: 2016-04-30).


ROAを4つの要素に分解

GameStop Corp.、 ROA の分解(四半期データ)

Microsoft Excel
ROA = 税負担 × 利息負担 × EBITマージン × 資産回転率
2022/04/30 -15.11% = × × -7.88% × 1.96
2022/01/29 -10.90% = × × -6.13% × 1.72
2021/10/30 -4.07% = × × -3.10% × 1.56
2021/07/31 -1.88% = × × -2.55% × 1.58
2021/05/01 -4.54% = × × -3.17% × 2.09
2021/01/30 -8.71% = × × -4.65% × 2.06
2020/10/31 -10.56% = × × -3.55% × 1.98
2020/08/01 -14.29% = × × -2.94% × 2.36
2020/05/02 -26.06% = × × -8.83% × 2.41
2020/02/01 -16.70% = × × -6.11% × 2.29
2019/11/02 -21.60% = × × -8.39% × 2.33
2019/08/03 -36.31% = × × -13.66% × 2.62
2019/05/04 -19.11% = × × -7.55% × 2.21
2019/02/02 -16.64% = × × -6.93% × 2.05
2018/11/03 -12.70% = × × -5.99% × 1.87
2018/08/04 -1.01% = -6.17 × 0.11 × 0.73% × 2.05
2018/05/05 0.09% = 0.12 × 0.37 × 1.01% × 2.08
2018/02/03 0.69% = 0.43 × 0.59 × 1.49% × 1.83
2017/10/28 6.38% = 0.75 × 0.89 × 5.93% × 1.60
2017/07/29 7.39% = 0.72 × 0.89 × 6.07% × 1.90
2017/04/29 7.40% = 0.71 × 0.90 × 6.28% × 1.85
2017/01/28 7.10% = 0.70 × 0.90 × 6.49% × 1.73
2016/10/29 = × × ×
2016/07/30 = × × ×
2016/04/30 = × × ×

レポートに基づく: 10-Q (報告日: 2022-04-30), 10-K (報告日: 2022-01-29), 10-Q (報告日: 2021-10-30), 10-Q (報告日: 2021-07-31), 10-Q (報告日: 2021-05-01), 10-K (報告日: 2021-01-30), 10-Q (報告日: 2020-10-31), 10-Q (報告日: 2020-08-01), 10-Q (報告日: 2020-05-02), 10-K (報告日: 2020-02-01), 10-Q (報告日: 2019-11-02), 10-Q (報告日: 2019-08-03), 10-Q (報告日: 2019-05-04), 10-K (報告日: 2019-02-02), 10-Q (報告日: 2018-11-03), 10-Q (報告日: 2018-08-04), 10-Q (報告日: 2018-05-05), 10-K (報告日: 2018-02-03), 10-Q (報告日: 2017-10-28), 10-Q (報告日: 2017-07-29), 10-Q (報告日: 2017-04-29), 10-K (報告日: 2017-01-28), 10-Q (報告日: 2016-10-29), 10-Q (報告日: 2016-07-30), 10-Q (報告日: 2016-04-30).


純利益率の分解

GameStop Corp.、純利益率の分解(四半期データ)

Microsoft Excel
純利益率 = 税負担 × 利息負担 × EBITマージン
2022/04/30 -7.73% = × × -7.88%
2022/01/29 -6.34% = × × -6.13%
2021/10/30 -2.61% = × × -3.10%
2021/07/31 -1.19% = × × -2.55%
2021/05/01 -2.18% = × × -3.17%
2021/01/30 -4.23% = × × -4.65%
2020/10/31 -5.32% = × × -3.55%
2020/08/01 -6.07% = × × -2.94%
2020/05/02 -10.83% = × × -8.83%
2020/02/01 -7.28% = × × -6.11%
2019/11/02 -9.27% = × × -8.39%
2019/08/03 -13.85% = × × -13.66%
2019/05/04 -8.63% = × × -7.55%
2019/02/02 -8.12% = × × -6.93%
2018/11/03 -6.78% = × × -5.99%
2018/08/04 -0.49% = -6.17 × 0.11 × 0.73%
2018/05/05 0.04% = 0.12 × 0.37 × 1.01%
2018/02/03 0.38% = 0.43 × 0.59 × 1.49%
2017/10/28 3.98% = 0.75 × 0.89 × 5.93%
2017/07/29 3.90% = 0.72 × 0.89 × 6.07%
2017/04/29 3.99% = 0.71 × 0.90 × 6.28%
2017/01/28 4.10% = 0.70 × 0.90 × 6.49%
2016/10/29 = × ×
2016/07/30 = × ×
2016/04/30 = × ×

レポートに基づく: 10-Q (報告日: 2022-04-30), 10-K (報告日: 2022-01-29), 10-Q (報告日: 2021-10-30), 10-Q (報告日: 2021-07-31), 10-Q (報告日: 2021-05-01), 10-K (報告日: 2021-01-30), 10-Q (報告日: 2020-10-31), 10-Q (報告日: 2020-08-01), 10-Q (報告日: 2020-05-02), 10-K (報告日: 2020-02-01), 10-Q (報告日: 2019-11-02), 10-Q (報告日: 2019-08-03), 10-Q (報告日: 2019-05-04), 10-K (報告日: 2019-02-02), 10-Q (報告日: 2018-11-03), 10-Q (報告日: 2018-08-04), 10-Q (報告日: 2018-05-05), 10-K (報告日: 2018-02-03), 10-Q (報告日: 2017-10-28), 10-Q (報告日: 2017-07-29), 10-Q (報告日: 2017-04-29), 10-K (報告日: 2017-01-28), 10-Q (報告日: 2016-10-29), 10-Q (報告日: 2016-07-30), 10-Q (報告日: 2016-04-30).