ADDYY vs WSM: Earnings, Dividends & Valuation

adidas AG ADDYY | OTC

$98.77 $0.00 | 0.00%

Dividend Safety RatingUnlock

Market Cap: $34.76 B

PE Ratio: 18.61

52-Week Range: $75.19 - $107.57

10-year Total Return: +52.2%

Dividend Yield (FWD): 1.64%

Williams-Sonoma, Inc. WSM | NYSE

$258.87 $0.00 | 0.00%

Dividend Safety RatingUnlock

Market Cap: $30.49 B

PE Ratio: 26.5

52-Week Range: $165.51 - $274.45

10-year Total Return: +1,201.9%

Dividend Yield (FWD): 1.17%

10-year Total Returns with DRIP & Price Chart for ADDYY and WSM

1Y 2Y 5Y 10Y All

10-yr Total Returns ADDYY vs WSM

	ADDYY	WSM
Initial Balance	$10,000	$10,000
Initial Price	$71.71	$25.73
Initial Shares	139.45	388.65

Total Dividends	$1,657	$8,033
Last Dividend	$1.622	$0.76
Estimated Divs	$250 / year	$382 / quarter
Yield-on-Cost	2.26%	11.82%
End Shares	154.06 (+14.61)	502.92 (+114.27)
Last Shares Price	$98.77	$258.87
Total End Value	$15,216	$130,190
Total Return	+52.2%	+1,201.9%
Comparison start date: Nov 10, 2016

ADDYY & WSM Dividend Charts

Dividend Payments & Yield - ADDYY

ADDYY Dividend CAGR:1Y: 43.79%2Y: 160.31%5Y: -1.79%10Y: -7.62%

Dividend Payments & Yield - WSM

WSM Dividend CAGR:1Y: 15.15%2Y: 15.47%5Y: 16.44%10Y: 15.18%

Dividend Payout Ratio - ADDYY

Dividend Payout Ratio - WSM

Dividend to Free Cash Flow (FCF) Ratio - ADDYY

Dividend to Free Cash Flow (FCF) Ratio - WSM

DRIPCalc Compare puts two stocks side by side: total return with DRIP, share price, dividend payments and the dividend yield curve, earnings, cash flow, debt, margins and the other ratios we track for 1000s of stocks.

You can compare any two tickers here. The dividend charts are free to view, and so are the Revenue and Earnings Per Share (EPS) charts wherever a company reports earnings. Every other chart on this page is blurred until you start a 7-day free trial.

When you sign up for DRIPCalc PRO for just $14.25/mo ~~$19/mo~~ with a 7-day Free Trial and full access, every chart on this page unlocks, for any stock or ETF in our database.

Fundamentals: Revenue, Earnings, Cash Flow, EBITDA & Shares Outstanding:

ADDYY reports in EUR. These charts show U.S. dollars, converted from EUR at each quarter’s closing rate (quarters that are still estimates use the latest rate). Click “Show EUR” to see the numbers as filed.

ADDYY - RevenueShow EUR

ADDYY Revenue CAGR:1Y: 5.61%2Y: 7.06%5Y: 4.29%10Y: 3.06%

WSM - Revenue

WSM Revenue CAGR:1Y: 6.70%2Y: 4.68%5Y: 0.12%10Y: 5.39%

ADDYY - Earnings Per Share (EPS)Show EUR

ADDYY EPS CAGR:1Y: 52.69%2Y: 29.38%5Y: -4.17%10Y: 8.15%

WSM - Earnings Per Share (EPS)

WSM EPS CAGR:1Y: 42.00%2Y: 27.76%5Y: 12.07%10Y: 25.69%

ADDYY - Net IncomeShow EUR

ADDYY Net Income CAGR:1Y: 40.55%2Y: 27.34%5Y: -6.36%10Y: 6.29%

WSM - Net Income

WSM Net Income CAGR:1Y: 36.58%2Y: 22.38%5Y: 6.56%10Y: 20.64%

ADDYY - EBITDAShow EUR

ADDYY EBITDA CAGR:1Y: -3.07%2Y: 5.71%5Y: 1.46%10Y: 4.46%

WSM - EBITDA

WSM EBITDA CAGR:1Y: 28.30%2Y: 18.25%5Y: 6.32%10Y: 14.96%

ADDYY - Free Cash FlowShow EUR

ADDYY Free Cash Flow CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

WSM - Free Cash Flow

WSM Free Cash Flow CAGR:1Y: 108.42%2Y: 49.52%5Y: 19.07%10Y: 23.90%

ADDYY - Free Cash Flow / ShareShow EUR

ADDYY Free Cash Flow / Share CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

WSM - Free Cash Flow / Share

WSM Free Cash Flow / Share CAGR:1Y: 116.13%2Y: 56.04%5Y: 24.90%10Y: 29.13%

ADDYY - Shares Outstanding

ADDYY Shares Outstanding CAGR:1Y: -3.16%2Y: -1.58%5Y: -2.29%10Y: -1.72%

WSM - Shares Outstanding

WSM Shares Outstanding CAGR:1Y: -3.81%2Y: -4.30%5Y: -4.94%10Y: -4.03%

ADDYY - Stock-Based CompShow EUR

ADDYY Stock-Based Comp CAGR:1Y: N/A2Y: N/A5Y: N/A10Y: N/A

WSM - Stock-Based Comp

WSM Stock-Based Comp CAGR:1Y: 20.34%2Y: 20.94%5Y: 9.93%10Y: 10.54%

ADDYY - ExpensesShow EUR

ADDYY Expenses CAGR:1Y: -12.29%2Y: 0.15%5Y: -0.83%10Y: 18.04%

WSM - Expenses

WSM Expenses CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:

ADDYY - REVENUE: Actual + EstimatesShow EUR

ADDYY Actual Revenue CAGR:1Y: 5.61%2Y: 7.06%5Y: 4.29%10Y: 3.06%

WSM - REVENUE: Actual + Estimates

WSM Actual Revenue CAGR:1Y: 6.70%2Y: 4.68%5Y: 0.12%10Y: 5.39%

ADDYY - EPS: Actual + EstimatesShow EUR

ADDYY Actual EPS CAGR:1Y: 52.69%2Y: 29.38%5Y: -4.17%10Y: 8.15%

WSM - EPS: Actual + Estimates

WSM Actual EPS CAGR:1Y: 42.00%2Y: 27.76%5Y: 12.07%10Y: 25.69%

ADDYY - NET INCOME: Actual + EstimatesShow EUR

ADDYY Actual Net Income CAGR:1Y: 40.55%2Y: 27.34%5Y: -6.36%10Y: 6.29%

WSM - NET INCOME: Actual + Estimates

WSM Actual Net Income CAGR:1Y: 36.58%2Y: 22.38%5Y: 6.56%10Y: 20.64%

ADDYY - EBITDA: Actual + EstimatesShow EUR

ADDYY Actual EBITDA CAGR:1Y: -3.07%2Y: 5.71%5Y: 1.46%10Y: 4.46%

WSM - EBITDA: Actual + Estimates

WSM Actual EBITDA CAGR:1Y: 28.30%2Y: 18.25%5Y: 6.32%10Y: 14.96%

Ratios, Profit Margins & Return on Capital:

ADDYY - Net Profit Margin

ADDYY Net Profit Margin CAGR:1Y: 40.14%2Y: 18.98%5Y: -10.21%10Y: 3.14%

WSM - Net Profit Margin

WSM Net Profit Margin CAGR:1Y: 27.97%2Y: 16.91%5Y: 6.43%10Y: 14.46%

ADDYY - Gross Profit Margin

ADDYY Gross Profit Margin CAGR:1Y: 4.88%2Y: 2.95%5Y: 1.62%10Y: 1.34%

WSM - Gross Profit Margin

WSM Gross Profit Margin CAGR:1Y: 9.71%2Y: 5.71%5Y: 3.23%10Y: 3.84%

ADDYY - Price to Earnings

WSM - Price to Earnings

ADDYY - Price To Sales Ratio

WSM - Price To Sales Ratio

ADDYY - Return on Capital Employed

WSM - Return on Capital Employed

ADDYY - Return on Invested Capital

WSM - Return on Invested Capital

Combined Charts: Earnings, Cash Flow, Valuation, Cash & Debt:

ADDYY - EPS vs PE RatioShow EUR

WSM - EPS vs PE Ratio

ADDYY - FCF vs FCF/ShareShow EUR

WSM - FCF vs FCF/Share

ADDYY - EPS vs FCF per ShareShow EUR

WSM - EPS vs FCF per Share

ADDYY - FCF vs Stock Based CompShow EUR

WSM - FCF vs Stock Based Comp

ADDYY - Revenue vs Net IncomeShow EUR

WSM - Revenue vs Net Income

ADDYY - Cash & DebtShow EUR

WSM - Cash & Debt

Get the best Dividend Stock Research Tools:

Get 3 Months Free with Annual Plan

PRO

$171 ($14.25/mo) $128.25/yr ($10.69/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Trend Signals Dashboard
Stock Fundamentals
Compare Stocks Side-by-Side
Revenue & EPS Estimates
DCF Valuation Modeling

Try it free for 7 days

Combined 44% Lifetime Discount

Dividend History Tables

ADDYY Dividends Info:

Estimated Annual Dividend: $1.622

Forward Yield: 1.64%

Ex-Dividend Date: 2026-05-11

Lifetime Dividends / Share: $21.51

ADDYY Dividend History: Dates, Payments & Yield list

Below is a schedule of all ADDYY dividend payments, ex-dates, share price on the day of the payment as well as the annualized yield & forward yield

Ex-Date	Payment Date	Amount	Yield	Forward Yield	Price on Ex-Date
05/11/2026	05/13/2026	$1.622	1.95%	1.91%	$84.90
05/19/2025	05/21/2025	$1.128	0.91%	0.91%	$123.59
05/17/2024	05/20/2024	$0.239	0.19%	0.19%	$123.69
05/12/2023	05/15/2023	$0.244	0.27%	0.27%	$90.79
05/13/2022	05/23/2022	$1.821	1.92%	1.94%	$93.67
05/13/2021	05/25/2021	$1.775	1.02%	0.96%	$184.00
05/10/2019	05/21/2019	$1.881	1.32%	1.31%	$143.89
05/10/2018	05/22/2018	$1.615	1.41%	1.4%	$115.04
05/12/2017	05/23/2017	$1.078	1.12%	1.13%	$95.75
05/10/2016	05/20/2016	$0.901	1.41%	1.42%	$63.24
04/04/2016	04/06/2016	$3.581	6.08%	6.03%	$59.42
05/05/2015	05/15/2015	$0.794	1.95%	1.86%	$42.60
05/06/2014	05/16/2014	$1.043	1.99%	1.95%	$53.50
05/06/2013	05/15/2013	$0.875	1.6%	1.6%	$54.77
05/08/2012	05/18/2012	$0.659	1.68%	1.75%	$37.68
05/10/2011	05/20/2011	$0.579	1.53%	1.57%	$36.77
05/04/2010	05/14/2010	$0.241	0.86%	0.92%	$26.15
05/05/2009	05/18/2009	$0.330	1.93%	1.9%	$17.36
05/06/2008	05/19/2008	$0.397	1.2%	1.09%	$36.30
05/08/2007	05/21/2007	$0.286	0.93%	0.95%	$30.20
05/09/2006	05/22/2006	$0.208	0.75%	0.85%	$24.38
05/12/2005	05/16/2005	$0.208	4.09%	0%	$0.00

WSM Dividends Info:

Estimated Annual Dividend: $3.04

Forward Yield: 1.17%

Ex-Dividend Date: 2026-10-16

Lifetime Dividends / Share: $22.95

WSM Dividend History: Dates, Payments & Yield list

Below is a schedule of all WSM dividend payments, ex-dates, share price on the day of the payment as well as the annualized yield & forward yield

Ex-Date	Payment Date	Amount	Yield	Forward Yield	Price on Ex-Date
10/16/2026	10/19/2026	$0.760	1.22%	1.22%	$249.43
07/17/2026	07/20/2026	$0.760	1.33%	1.36%	$223.34
04/17/2026	04/20/2026	$0.760	1.53%	1.5%	$202.02
01/16/2026	01/19/2026	$0.660	1.25%	1.23%	$214.86
10/17/2025	10/20/2025	$0.660	1.42%	1.39%	$189.83
07/18/2025	07/21/2025	$0.660	1.55%	1.53%	$172.20
04/17/2025	04/21/2025	$0.660	1.9%	1.91%	$137.87
01/17/2025	01/20/2025	$0.570	1.12%	1.17%	$195.18
10/18/2024	10/21/2024	$0.570	1.58%	1.63%	$139.76
07/19/2024	07/22/2024	$0.570	1.55%	1.5%	$152.20
04/18/2024	04/22/2024	$1.130	3.23%	3.23%	$140.11
01/18/2024	01/22/2024	$0.900	3.48%	3.44%	$104.80
10/19/2023	10/23/2023	$0.900	4.56%	4.6%	$78.23
07/20/2023	07/24/2023	$0.900	5.51%	5.52%	$65.17
04/20/2023	04/24/2023	$0.900	5.89%	5.98%	$60.19
01/19/2023	01/23/2023	$0.780	5.24%	5.04%	$61.88
10/20/2022	11/25/2022	$0.390	2.75%	2.55%	$61.21
07/21/2022	08/26/2022	$0.390	2.22%	2.02%	$77.32
04/21/2022	05/27/2022	$0.390	2.22%	2.38%	$65.46
01/20/2022	02/25/2022	$0.355	1.99%	1.96%	$72.27
10/21/2021	11/26/2021	$0.355	1.51%	1.38%	$102.86
07/22/2021	08/27/2021	$0.295	1.53%	1.28%	$91.93
04/22/2021	05/28/2021	$0.295	1.4%	1.39%	$84.77
01/21/2021	02/26/2021	$0.265	1.67%	1.61%	$65.65
10/22/2020	11/27/2020	$0.265	2.17%	1.93%	$54.97
07/23/2020	08/28/2020	$0.240	2.25%	2.14%	$44.78
04/23/2020	05/29/2020	$0.240	3.5%	2.31%	$41.61
01/23/2020	02/28/2020	$0.240	2.54%	3.08%	$31.20
10/24/2019	11/29/2019	$0.240	2.83%	2.77%	$34.70
07/25/2019	08/30/2019	$0.240	2.84%	2.92%	$32.90
04/25/2019	05/31/2019	$0.240	3.41%	3.28%	$29.25
01/24/2019	02/22/2019	$0.215	3.32%	3.1%	$27.77
10/25/2018	11/21/2018	$0.215	3.02%	3.27%	$26.31
07/19/2018	08/24/2018	$0.215	2.74%	2.41%	$35.68
04/26/2018	05/25/2018	$0.215	3.52%	3.24%	$26.55
01/24/2018	02/23/2018	$0.195	2.91%	2.88%	$27.09
10/26/2017	11/22/2017	$0.195	2.97%	3.37%	$23.14
07/19/2017	08/25/2017	$0.195	3.48%	3.44%	$22.69
04/26/2017	05/26/2017	$0.195	2.85%	3.17%	$24.57
01/24/2017	02/24/2017	$0.185	3.03%	3.06%	$24.19
10/25/2016	11/23/2016	$0.185	3.17%	2.7%	$27.44
07/20/2016	08/26/2016	$0.185	2.73%	2.81%	$26.37
04/27/2016	05/27/2016	$0.185	2.4%	2.75%	$26.90
01/22/2016	02/24/2016	$0.175	2.68%	2.46%	$28.41
10/23/2015	11/25/2015	$0.175	1.94%	2.19%	$32.01
07/22/2015	08/26/2015	$0.175	1.69%	1.68%	$41.56
04/22/2015	05/28/2015	$0.175	1.84%	1.77%	$39.50
01/22/2015	02/24/2015	$0.165	1.68%	1.63%	$40.57
10/23/2014	11/25/2014	$0.165	2.02%	1.78%	$37.14
07/23/2014	08/26/2014	$0.165	1.9%	1.76%	$37.42
04/23/2014	05/28/2014	$0.165	2.11%	1.94%	$34.06
01/22/2014	02/24/2014	$0.155	2.32%	2.24%	$27.70
10/23/2013	11/25/2013	$0.155	2.34%	2.11%	$29.45
07/24/2013	08/23/2013	$0.155	2.14%	2.11%	$29.37
04/24/2013	05/24/2013	$0.155	2.37%	2.23%	$27.77
01/23/2013	02/25/2013	$0.110	2.01%	2%	$21.98
10/24/2012	11/23/2012	$0.110	1.92%	1.93%	$22.75
07/25/2012	08/24/2012	$0.110	2.61%	2.08%	$21.15
04/25/2012	05/24/2012	$0.110	2.3%	2.45%	$17.95
01/25/2012	02/24/2012	$0.110	2.52%	2.27%	$19.42
10/25/2011	11/23/2011	$0.085	1.81%	1.93%	$17.60
07/25/2011	08/24/2011	$0.085	1.77%	2.22%	$15.32
04/25/2011	05/24/2011	$0.085	1.62%	1.74%	$19.50
01/25/2011	02/24/2011	$0.075	1.87%	1.68%	$17.84
10/25/2010	11/24/2010	$0.075	1.87%	1.77%	$16.95
07/23/2010	08/24/2010	$0.075	2.24%	2.36%	$12.69
04/23/2010	05/24/2010	$0.065	1.67%	1.78%	$14.64
01/25/2010	02/24/2010	$0.060	2.41%	2.25%	$10.65
10/23/2009	11/24/2009	$0.060	2.34%	2.26%	$10.61
07/23/2009	08/24/2009	$0.060	3.42%	3.3%	$7.28
04/23/2009	05/26/2009	$0.060	3.62%	3.91%	$6.14
01/22/2009	02/23/2009	$0.060	6.38%	6.05%	$3.97
10/23/2008	11/24/2008	$0.060	4.6%	7.1%	$3.38
07/23/2008	08/22/2008	$0.060	2.49%	2.6%	$9.22
04/23/2008	05/23/2008	$0.060	1.82%	1.95%	$12.28
01/23/2008	02/27/2008	$0.058	1.84%	1.82%	$12.63
10/24/2007	11/23/2007	$0.058	1.51%	1.62%	$14.20
07/25/2007	08/24/2007	$0.058	1.4%	1.46%	$15.75
04/25/2007	05/24/2007	$0.058	1.32%	1.36%	$16.89
01/24/2007	02/23/2007	$0.050	1.15%	1.12%	$17.90
10/25/2006	11/24/2006	$0.050	1.18%	1.26%	$15.85
07/25/2006	08/24/2006	$0.050	1.2%	1.34%	$14.95
04/24/2006	05/24/2006	$0.050	0.96%	1.07%	$18.63

Projected Future Values & Dividends for ADDYY & WSM

Based on past 10 years performance, ADDYY had share price CAGR of +1.88%, and dividend CAGR of -3.91%.

During same period WSM had share price CAGR of +27.25%, and dividend CAGR of +15.22%.

Using these CAGR metrics, we can estimate that your initial $10,000 investment from 10 years ago, with dividends being reinvested (DRIP), is modelled to grow and collect dividends as follows:

Projection uses WSM applied at 10.00% price / 10.00% dividend.

	ADDYY	WSM
Start Value	$10,000	$10,000
Start Share Price	$98.77	$258.87
Start Shares	101.25	38.63

After 10 years:	ADDYY	WSM
Final Share Count	114.97	43.44
Dividends Payment	$1.09	$1.97
Annual Dividends	$125	$342
Share Price	$118.97	$671.44
Total Dividends	$1,466	$2,001
Final Value	$13,679	$29,164

Estimated Future Returns - ADDYY

Estimated Future Returns - WSM

Estimate Dividend Snowball and total future returns for ADDYY and WSM with our dividend (DRIP) calculator.

Above numbers are merely projections based on Dividend and Price CAGR for each stock, and should only be considered as 'potential future returns'! These numbers assume DRIP (reinvesting dividends).

We cannot guarantee that your actual returns will meet these metrics.

Compare Stocks: ADDYY vs WSM