vs
Side-by-side financial comparison of Ulta Beauty (ULTA) and Williams Companies (WMB). Click either name above to swap in a different company.
Williams Companies is the larger business by last-quarter revenue ($3.8B vs $2.9B, roughly 1.3× Ulta Beauty). Williams Companies runs the higher net margin — 19.1% vs 8.1%, a 11.0% gap on every dollar of revenue. On growth, Ulta Beauty posted the faster year-over-year revenue change (12.9% vs 12.7%). Ulta Beauty produced more free cash flow last quarter ($-81.6M vs $-379.0M). Over the past eight quarters, Williams Companies's revenue compounded faster (7.3% CAGR vs 7.2%).
Ulta Beauty, Inc., formerly known as Ulta Salon, Cosmetics & Fragrance Inc. and before 2000 as Ulta3, is an American chain of cosmetic stores headquartered in Bolingbrook, Illinois. Ulta Beauty carries both high- and low-end cosmetics, fragrances, nail products, bath and body products, beauty tools and haircare products. Each location has a beauty salon available to the public.
The Williams Companies, Inc. is an American energy company based in Tulsa, Oklahoma. Its core business is natural gas processing and transportation, with additional petroleum and electricity generation assets. A Fortune 500 company, its common stock is a component of the S&P 500.
ULTA vs WMB — Head-to-Head
Income Statement — Q3 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $2.9B | $3.8B |
| Net Profit | $230.9M | $734.0M |
| Gross Margin | 40.4% | — |
| Operating Margin | 10.8% | 27.3% |
| Net Margin | 8.1% | 19.1% |
| Revenue YoY | 12.9% | 12.7% |
| Net Profit YoY | -4.7% | 51.0% |
| EPS (diluted) | $5.14 | $0.60 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $2.9B | $3.8B | ||
| Q3 25 | $2.8B | $3.5B | ||
| Q2 25 | $2.8B | $3.4B | ||
| Q1 25 | — | $4.2B | ||
| Q4 24 | $2.5B | $3.4B | ||
| Q3 24 | $2.6B | $3.0B | ||
| Q2 24 | $2.7B | $2.8B | ||
| Q1 24 | $3.6B | $3.3B |
| Q4 25 | $230.9M | $734.0M | ||
| Q3 25 | $260.9M | $647.0M | ||
| Q2 25 | $305.1M | $546.0M | ||
| Q1 25 | — | $691.0M | ||
| Q4 24 | $242.2M | $486.0M | ||
| Q3 24 | $252.6M | $706.0M | ||
| Q2 24 | $313.1M | $401.0M | ||
| Q1 24 | $394.4M | $632.0M |
| Q4 25 | 40.4% | — | ||
| Q3 25 | 39.2% | — | ||
| Q2 25 | 39.1% | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 39.7% | — | ||
| Q3 24 | 38.3% | — | ||
| Q2 24 | 39.2% | — | ||
| Q1 24 | 37.7% | — |
| Q4 25 | 10.8% | 27.3% | ||
| Q3 25 | 12.4% | 31.8% | ||
| Q2 25 | 14.1% | 28.0% | ||
| Q1 25 | — | 26.1% | ||
| Q4 24 | 12.6% | 23.2% | ||
| Q3 24 | 12.9% | 27.6% | ||
| Q2 24 | 14.7% | 24.4% | ||
| Q1 24 | 14.5% | 30.3% |
| Q4 25 | 8.1% | 19.1% | ||
| Q3 25 | 9.4% | 18.5% | ||
| Q2 25 | 10.7% | 16.2% | ||
| Q1 25 | — | 16.5% | ||
| Q4 24 | 9.6% | 14.2% | ||
| Q3 24 | 9.9% | 23.3% | ||
| Q2 24 | 11.5% | 14.1% | ||
| Q1 24 | 11.1% | 18.9% |
| Q4 25 | $5.14 | $0.60 | ||
| Q3 25 | $5.78 | $0.53 | ||
| Q2 25 | $6.70 | $0.45 | ||
| Q1 25 | — | $0.56 | ||
| Q4 24 | $5.14 | $0.39 | ||
| Q3 24 | $5.30 | $0.58 | ||
| Q2 24 | $6.47 | $0.33 | ||
| Q1 24 | $8.06 | $0.52 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $204.9M | — |
| Total DebtLower is stronger | — | $27.3B |
| Stockholders' EquityBook value | $2.6B | $12.8B |
| Total Assets | $7.0B | $58.6B |
| Debt / EquityLower = less leverage | — | 2.13× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $204.9M | — | ||
| Q3 25 | $242.7M | — | ||
| Q2 25 | $454.6M | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $177.8M | — | ||
| Q3 24 | $414.0M | — | ||
| Q2 24 | $524.6M | — | ||
| Q1 24 | $766.6M | — |
| Q4 25 | — | $27.3B | ||
| Q3 25 | — | $25.6B | ||
| Q2 25 | — | $25.6B | ||
| Q1 25 | — | $24.1B | ||
| Q4 24 | — | $24.7B | ||
| Q3 24 | — | $24.8B | ||
| Q2 24 | — | $24.1B | ||
| Q1 24 | — | $24.1B |
| Q4 25 | $2.6B | $12.8B | ||
| Q3 25 | $2.6B | $12.5B | ||
| Q2 25 | $2.4B | $12.4B | ||
| Q1 25 | — | $12.5B | ||
| Q4 24 | $2.3B | $12.4B | ||
| Q3 24 | $2.3B | $12.4B | ||
| Q2 24 | $2.3B | $12.3B | ||
| Q1 24 | $2.3B | $12.4B |
| Q4 25 | $7.0B | $58.6B | ||
| Q3 25 | $6.6B | $55.7B | ||
| Q2 25 | $6.0B | $56.1B | ||
| Q1 25 | — | $54.9B | ||
| Q4 24 | $6.0B | $54.5B | ||
| Q3 24 | $5.7B | $53.8B | ||
| Q2 24 | $5.6B | $52.4B | ||
| Q1 24 | $5.7B | $52.7B |
| Q4 25 | — | 2.13× | ||
| Q3 25 | — | 2.04× | ||
| Q2 25 | — | 2.06× | ||
| Q1 25 | — | 1.93× | ||
| Q4 24 | — | 1.99× | ||
| Q3 24 | — | 2.00× | ||
| Q2 24 | — | 1.96× | ||
| Q1 24 | — | 1.94× |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $5.6M | $1.6B |
| Free Cash FlowOCF − Capex | $-81.6M | $-379.0M |
| FCF MarginFCF / Revenue | -2.9% | -9.9% |
| Capex IntensityCapex / Revenue | 3.1% | 50.9% |
| Cash ConversionOCF / Net Profit | 0.02× | 2.15× |
| TTM Free Cash FlowTrailing 4 quarters | $-92.2M | $1.0B |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $5.6M | $1.6B | ||
| Q3 25 | $96.5M | $1.4B | ||
| Q2 25 | $220.0M | $1.4B | ||
| Q1 25 | — | $1.4B | ||
| Q4 24 | $-56.8M | $1.2B | ||
| Q3 24 | $199.5M | $1.2B | ||
| Q2 24 | $159.3M | $1.3B | ||
| Q1 24 | $1.1B | $1.2B |
| Q4 25 | $-81.6M | $-379.0M | ||
| Q3 25 | $19.6M | $485.0M | ||
| Q2 25 | $141.0M | $478.0M | ||
| Q1 25 | — | $421.0M | ||
| Q4 24 | $-171.1M | $450.0M | ||
| Q3 24 | $104.3M | $561.0M | ||
| Q2 24 | $68.3M | $700.0M | ||
| Q1 24 | $994.0M | $690.0M |
| Q4 25 | -2.9% | -9.9% | ||
| Q3 25 | 0.7% | 13.9% | ||
| Q2 25 | 4.9% | 14.2% | ||
| Q1 25 | — | 10.1% | ||
| Q4 24 | -6.8% | 13.2% | ||
| Q3 24 | 4.1% | 18.5% | ||
| Q2 24 | 2.5% | 24.6% | ||
| Q1 24 | 28.0% | 20.7% |
| Q4 25 | 3.1% | 50.9% | ||
| Q3 25 | 2.8% | 27.3% | ||
| Q2 25 | 2.8% | 28.8% | ||
| Q1 25 | — | 24.2% | ||
| Q4 24 | 4.5% | 22.5% | ||
| Q3 24 | 3.7% | 22.5% | ||
| Q2 24 | 3.3% | 20.3% | ||
| Q1 24 | 3.5% | 16.3% |
| Q4 25 | 0.02× | 2.15× | ||
| Q3 25 | 0.37× | 2.22× | ||
| Q2 25 | 0.72× | 2.66× | ||
| Q1 25 | — | 2.07× | ||
| Q4 24 | -0.23× | 2.51× | ||
| Q3 24 | 0.79× | 1.76× | ||
| Q2 24 | 0.51× | 3.19× | ||
| Q1 24 | 2.84× | 1.95× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
ULTA
Segment breakdown not available.
WMB
| Services | $2.2B | 57% |
| Natural Gas Us Regulated | $740.0M | 19% |
| West | $730.0M | 19% |
| Non Regulated Service Commodity Consideration | $51.0M | 1% |
| Natural Gas Gathering Transportation Marketing And Processing | $45.0M | 1% |
| Affiliated Entity | $23.0M | 1% |
| Other | $14.0M | 0% |
| Other Service | $11.0M | 0% |
