Financhill
Sell
36

NKE Quote, Financials, Valuation and Earnings

Last price:
$76.95
Seasonality move :
6.79%
Day range:
$74.86 - $78.00
52-week range:
$70.75 - $110.80
Dividend yield:
1.96%
P/E ratio:
23.75x
P/S ratio:
2.37x
P/B ratio:
8.16x
Volume:
48.9M
Avg. volume:
12.8M
1-year change:
-36.64%
Market cap:
$114.5B
Revenue:
$51.4B
EPS (TTM):
$3.24
Period Ending 2020-05-31 2021-05-31 2022-05-31 2023-05-31 2024-05-31
Revenue $37.4B $44.5B $46.7B $51.2B $51.4B
Revenue Growth (YoY) -4.38% 19.08% 4.88% 9.65% 0.28%
 
Cost of Revenues $21.2B $24.6B $25.2B $28.9B $28.5B
Gross Profit $16.2B $20B $21.5B $22.3B $22.9B
Gross Profit Margin 43.42% 44.82% 45.98% 43.53% 44.56%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.1B $13B $14.8B $16.4B $16.6B
Other Inc / (Exp) -$139M -$14M $181M $280M $228M
Operating Expenses $13.1B $13B $14.8B $16.4B $16.6B
Operating Income $3.1B $6.9B $6.7B $5.9B $6.3B
 
Net Interest Expenses $89M $262M $205M -- --
EBT. Incl. Unusual Items $2.9B $6.7B $6.7B $6.2B $6.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $348M $934M $605M $1.1B $1B
Net Income to Company $2.5B $5.7B $6B $5.1B $5.7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.5B $5.7B $6B $5.1B $5.7B
 
Basic EPS (Cont. Ops) $1.63 $3.64 $3.83 $3.27 $3.76
Diluted EPS (Cont. Ops) $1.60 $3.56 $3.75 $3.23 $3.73
Weighted Average Basic Share $1.6B $1.6B $1.6B $1.6B $1.5B
Weighted Average Diluted Share $1.6B $1.6B $1.6B $1.6B $1.5B
 
EBITDA $4.2B $7.7B $7.5B $6.8B $7.2B
EBIT $3.1B $6.9B $6.7B $5.9B $6.3B
 
Revenue (Reported) $37.4B $44.5B $46.7B $51.2B $51.4B
Operating Income (Reported) $3.1B $6.9B $6.7B $5.9B $6.3B
Operating Income (Adjusted) $3.1B $6.9B $6.7B $5.9B $6.3B
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Revenue $10.6B $12.2B $12.7B $12.9B $11.6B
Revenue Growth (YoY) -0.62% 15.61% 3.58% 1.99% -10.43%
 
Cost of Revenues $5.9B $6.6B $7.1B $7.2B $6.3B
Gross Profit $4.7B $5.7B $5.6B $5.7B $5.3B
Gross Profit Margin 44.75% 46.51% 44.26% 44.21% 45.36%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3B $3.6B $3.9B $4.1B $4B
Other Inc / (Exp) $14M $39M $146M $10M $55M
Operating Expenses $3B $3.6B $3.9B $4.1B $4B
Operating Income $1.8B $2.1B $1.7B $1.6B $1.2B
 
Net Interest Expenses $65M $57M $13M -- --
EBT. Incl. Unusual Items $1.7B $2.1B $1.8B $1.6B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $197M $232M $360M $198M $256M
Net Income to Company $1.5B $1.9B $1.5B $1.5B $1.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.5B $1.9B $1.5B $1.5B $1.1B
 
Basic EPS (Cont. Ops) $0.97 $1.18 $0.94 $0.95 $0.70
Diluted EPS (Cont. Ops) $0.95 $1.16 $0.93 $0.94 $0.70
Weighted Average Basic Share $1.6B $1.6B $1.6B $1.5B $1.5B
Weighted Average Diluted Share $1.6B $1.6B $1.6B $1.5B $1.5B
 
EBITDA $2B $2.3B $1.9B $1.8B $1.4B
EBIT $1.8B $2.1B $1.7B $1.6B $1.2B
 
Revenue (Reported) $10.6B $12.2B $12.7B $12.9B $11.6B
Operating Income (Reported) $1.8B $2.1B $1.7B $1.6B $1.2B
Operating Income (Adjusted) $1.8B $2.1B $1.7B $1.6B $1.2B
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Revenue $37.3B $46.2B $47.1B $51.5B $50B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $21.2B $25.3B $25.8B $29.1B $27.6B
Gross Profit $16.1B $20.9B $21.4B $22.4B $22.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.8B $13.6B $15.2B $16.6B $16.5B
Other Inc / (Exp) -$158M $11M $288M $144M $273M
Operating Expenses $12.8B $13.6B $15.2B $16.6B $16.5B
Operating Income $3.3B $7.3B $6.2B $5.8B $5.9B
 
Net Interest Expenses $139M $254M $161M -- --
EBT. Incl. Unusual Items $3B $7.1B $6.4B $6B $6.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $351M $969M $733M $969M $1.1B
Net Income to Company $2.7B $6.1B $5.6B $5.1B $5.3B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.7B $6.1B $5.6B $5.1B $5.3B
 
Basic EPS (Cont. Ops) $1.71 $3.86 $3.57 $3.27 $3.50
Diluted EPS (Cont. Ops) $1.67 $3.77 $3.53 $3.24 $3.49
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $4.5B $8B $7.1B $6.7B $6.8B
EBIT $3.3B $7.3B $6.2B $5.8B $5.9B
 
Revenue (Reported) $37.3B $46.2B $47.1B $51.5B $50B
Operating Income (Reported) $3.3B $7.3B $6.2B $5.8B $5.9B
Operating Income (Adjusted) $3.3B $7.3B $6.2B $5.8B $5.9B
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Revenue $10.6B $12.2B $12.7B $12.9B $11.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.9B $6.6B $7.1B $7.2B $6.3B
Gross Profit $4.7B $5.7B $5.6B $5.7B $5.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3B $3.6B $3.9B $4.1B $4B
Other Inc / (Exp) $14M $39M $146M $10M $55M
Operating Expenses $3B $3.6B $3.9B $4.1B $4B
Operating Income $1.8B $2.1B $1.7B $1.6B $1.2B
 
Net Interest Expenses $65M $57M $13M -- --
EBT. Incl. Unusual Items $1.7B $2.1B $1.8B $1.6B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $197M $232M $360M $198M $256M
Net Income to Company $1.5B $1.9B $1.5B $1.5B $1.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.5B $1.9B $1.5B $1.5B $1.1B
 
Basic EPS (Cont. Ops) $0.97 $1.18 $0.94 $0.95 $0.70
Diluted EPS (Cont. Ops) $0.95 $1.16 $0.93 $0.94 $0.70
Weighted Average Basic Share $1.6B $1.6B $1.6B $1.5B $1.5B
Weighted Average Diluted Share $1.6B $1.6B $1.6B $1.5B $1.5B
 
EBITDA $2B $2.3B $1.9B $1.8B $1.4B
EBIT $1.8B $2.1B $1.7B $1.6B $1.2B
 
Revenue (Reported) $10.6B $12.2B $12.7B $12.9B $11.6B
Operating Income (Reported) $1.8B $2.1B $1.7B $1.6B $1.2B
Operating Income (Adjusted) $1.8B $2.1B $1.7B $1.6B $1.2B
Period Ending 2020-05-31 2021-05-31 2022-05-31 2023-05-31 2024-05-31
Cash and Equivalents $8.3B $9.9B $8.6B $7.4B $9.9B
Short Term Investments $439M $3.6B $4.4B $3.2B $1.7B
Accounts Receivable, Net $2.7B $4.5B $4.7B $4.1B $4.4B
Inventory $7.4B $6.9B $8.4B $8.5B $7.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.7B $1.5B $2.1B $1.9B $1.9B
Total Current Assets $20.6B $26.3B $28.2B $25.2B $25.4B
 
Property Plant And Equipment $8B $8B $7.7B $8B $7.7B
Long-Term Investments -- -- -- -- --
Goodwill $223M $242M $284M $281M $240M
Other Intangibles $274M $269M $286M $274M $259M
Other Long-Term Assets $2.3B $2.9B $3.8B $3.8B $4.5B
Total Assets $31.3B $37.7B $40.3B $37.5B $38.1B
 
Accounts Payable $2.2B $2.8B $3.4B $2.9B $2.9B
Accrued Expenses $2.4B $3.2B $2.5B $1.9B $2B
Current Portion Of Long-Term Debt $3M -- $500M -- $1B
Current Portion Of Capital Lease Obligations $445M $467M $420M $425M $477M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $8.3B $9.7B $10.7B $9.3B $10.6B
 
Long-Term Debt $9.4B $9.4B $8.9B $8.9B $7.9B
Capital Leases -- -- -- -- --
Total Liabilities $23.3B $25B $25B $23.5B $23.7B
 
Common Stock $3M $3M $3M $3M $3M
Other Common Equity Adj -$56M -$380M $318M $231M $53M
Common Equity $8.1B $12.8B $15.3B $14B $14.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $8.1B $12.8B $15.3B $14B $14.4B
 
Total Liabilities and Equity $31.3B $37.7B $40.3B $37.5B $38.1B
Cash and Short Terms $8.8B $13.5B $13B $10.7B $11.6B
Total Debt $9.7B $9.4B $9.4B $8.9B $8.9B
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Cash and Equivalents $8.1B $10.7B $7.2B $6.2B $8.5B
Short Term Investments $1.3B $3B $4.7B $2.6B $1.8B
Accounts Receivable, Net $3.8B $4.3B $5B $4.7B $4.8B
Inventory $6.7B $6.7B $9.7B $8.7B $8.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.9B $1.7B $2.4B $2B $1.7B
Total Current Assets $21.9B $26.4B $28.9B $24.3B $25B
 
Property Plant And Equipment $8.1B $7.9B $7.7B $8B $7.7B
Long-Term Investments -- -- -- -- --
Goodwill $223M $242M $282M $281M $240M
Other Intangibles $272M $267M $283M $272M $259M
Other Long-Term Assets $2.7B $3.1B $4B $3.9B $4.6B
Total Assets $33.3B $37.9B $41.1B $36.8B $37.9B
 
Accounts Payable $2B $2.1B $3.4B $2.7B $3.4B
Accrued Expenses $2.7B $1.9B $3B $2B $2B
Current Portion Of Long-Term Debt $1M -- $500M -- $1B
Current Portion Of Capital Lease Obligations $459M $462M $424M $435M $491M
Other Current Liabilities $512M -- $962M -- --
Total Current Liabilities $8.6B $8.3B $10.9B $8.5B $10.6B
 
Long-Term Debt $9.4B $9.4B $8.9B $8.9B $8B
Capital Leases -- -- -- -- --
Total Liabilities $24B $23.6B $25.3B $22.8B $23.9B
 
Common Stock $3M $3M $3M $3M $3M
Other Common Equity Adj -$401M -$67M $636M $136M -$27M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $9.2B $14.3B $15.8B $14B $13.9B
 
Total Liabilities and Equity $33.3B $37.9B $41.1B $36.8B $37.9B
Cash and Short Terms $9.5B $13.7B $11.9B $8.8B $10.3B
Total Debt $9.5B $9.4B $9.4B $8.9B $9B
Period Ending 2020-05-31 2021-05-31 2022-05-31 2023-05-31 2024-05-31
Net Income to Stockholders $2.5B $5.7B $6B $5.1B $5.7B
Depreciation & Amoritzation $1.1B $797M $840M $859M $844M
Stock-Based Compensation $429M $611M $638M $755M $804M
Change in Accounts Receivable $1.2B -$1.6B -$504M $489M -$329M
Change in Inventories -$1.9B $507M -$1.7B -$133M $908M
Cash From Operations $2.5B $6.7B $5.2B $5.8B $7.4B
 
Capital Expenditures $1.1B $695M $758M $969M $812M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1B -$3.8B -$1.5B $564M $894M
 
Dividends Paid (Ex Special Dividend) -$1.5B -$1.6B -$1.8B -$2B -$2.2B
Special Dividend Paid
Long-Term Debt Issued $6.1B -- -- -- --
Long-Term Debt Repaid -$6M -$197M -- -$500M --
Repurchase of Common Stock -$3.1B -$608M -$4B -$5.5B -$4.3B
Other Financing Activities -$52M -$136M -$151M -$102M -$136M
Cash From Financing $2.5B -$1.5B -$4.8B -$7.4B -$5.9B
 
Beginning Cash (CF) $4.5B $8.3B $9.9B $8.6B $7.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.9B $1.4B -$1.2B -$1B $2.4B
Ending Cash (CF) $8.3B $9.9B $8.6B $7.4B $9.9B
 
Levered Free Cash Flow $1.4B $6B $4.4B $4.9B $6.6B
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Net Income to Stockholders $1.5B $1.9B $1.5B $1.5B $1.1B
Depreciation & Amoritzation $217M $168M $160M $186M $184M
Stock-Based Compensation $136M $136M $170M $196M $183M
Change in Accounts Receivable -$990M $36M -$415M -$621M -$312M
Change in Inventories $689M $101M -$1.4B -$263M -$679M
Cash From Operations $882M $1.1B $357M -$66M $394M
 
Capital Expenditures $176M $184M $264M $253M $120M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$889M $501M -$214M $418M -$166M
 
Dividends Paid (Ex Special Dividend) -$384M -$435M -$480M -$524M -$558M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$113M -- -- -- --
Repurchase of Common Stock -- -$752M -$983M -$1.1B -$1.2B
Other Financing Activities -$53M -$42M -$22M -$41M -$17M
Cash From Financing -$248M -$743M -$1.4B -$1.6B -$1.6B
 
Beginning Cash (CF) $8.3B $9.9B $8.6B $7.4B $9.9B
Foreign Exchange Rate Adjustment $55M -$38M -$87M -$16M $19M
Additions / Reductions -$255M $869M -$1.3B -$1.2B -$1.4B
Ending Cash (CF) $8.1B $10.7B $7.2B $6.2B $8.5B
 
Levered Free Cash Flow $706M $927M $93M -$319M $274M
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Net Income to Stockholders $2.7B $6.1B $5.6B $5.1B $5.3B
Depreciation & Amoritzation $1.2B $748M $832M $885M $842M
Stock-Based Compensation $485M $611M $672M $781M $791M
Change in Accounts Receivable $705M -$580M -$955M $283M -$20M
Change in Inventories -$895M -$81M -$3.1B $967M $492M
Cash From Operations $3B $6.9B $4.4B $5.4B $7.9B
 
Capital Expenditures $978M $703M $838M $958M $679M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.6B -$2.4B -$2.2B $1.2B $310M
 
Dividends Paid (Ex Special Dividend) -$1.5B -$1.7B -$1.9B -$2.1B -$2.2B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$117M -- -- -- --
Repurchase of Common Stock -$2.1B -$1.4B -$4.2B -$5.6B -$4.3B
Other Financing Activities -$89M -$125M -$131M -$121M -$112M
Cash From Financing $3.3B -$2B -$5.5B -$7.6B -$5.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.7B $2.5B -$3.3B -$1B $2.3B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2B $6.2B $3.6B $4.5B $7.2B
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Net Income to Stockholders $1.5B $1.9B $1.5B $1.5B $1.1B
Depreciation & Amoritzation $217M $168M $160M $186M $184M
Stock-Based Compensation $136M $136M $170M $196M $183M
Change in Accounts Receivable -$990M $36M -$415M -$621M -$312M
Change in Inventories $689M $101M -$1.4B -$263M -$679M
Cash From Operations $882M $1.1B $357M -$66M $394M
 
Capital Expenditures $176M $184M $264M $253M $120M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$889M $501M -$214M $418M -$166M
 
Dividends Paid (Ex Special Dividend) -$384M -$435M -$480M -$524M -$558M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$113M -- -- -- --
Repurchase of Common Stock -- -$752M -$983M -$1.1B -$1.2B
Other Financing Activities -$53M -$42M -$22M -$41M -$17M
Cash From Financing -$248M -$743M -$1.4B -$1.6B -$1.6B
 
Beginning Cash (CF) $8.3B $9.9B $8.6B $7.4B $9.9B
Foreign Exchange Rate Adjustment $55M -$38M -$87M -$16M $19M
Additions / Reductions -$255M $869M -$1.3B -$1.2B -$1.4B
Ending Cash (CF) $8.1B $10.7B $7.2B $6.2B $8.5B
 
Levered Free Cash Flow $706M $927M $93M -$319M $274M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock