Financhill
Sell
17

NKE Quote, Financials, Valuation and Earnings

Last price:
$54.38
Seasonality move :
3.85%
Day range:
$52.86 - $55.03
52-week range:
$52.28 - $98.04
Dividend yield:
2.83%
P/E ratio:
18.07x
P/S ratio:
1.70x
P/B ratio:
5.73x
Volume:
22.4M
Avg. volume:
24.2M
1-year change:
-40.88%
Market cap:
$80.3B
Revenue:
$51.4B
EPS (TTM):
$3.01
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 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Revenue $10.4B $10.9B $12.4B -- $11.3B
Revenue Growth (YoY) 2.5% 4.96% 13.97% -- -9.33%
 
Cost of Revenues $5.6B $5.8B $7B -- $6.6B
Gross Profit $4.7B $5.1B $5.4B -- $4.7B
Gross Profit Margin 45.56% 46.61% 43.35% -- 41.49%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3B $3.4B $4B -- $3.9B
Other Inc / (Exp) $22M $94M $58M -- $38M
Operating Expenses $3B $3.4B $4B -- $3.9B
Operating Income $1.7B $1.6B $1.4B -- $788M
 
Net Interest Expenses $64M $53M -- -- --
EBT. Incl. Unusual Items $1.6B $1.7B $1.5B -- $844M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $187M $274M $237M -- $50M
Net Income to Company $1.4B $1.4B $1.2B -- $794M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.4B $1.4B $1.2B -- $794M
 
Basic EPS (Cont. Ops) $0.92 $0.88 $0.80 -- $0.54
Diluted EPS (Cont. Ops) $0.90 $0.87 $0.79 -- $0.54
Weighted Average Basic Share $1.6B $1.6B $1.5B -- $1.5B
Weighted Average Diluted Share $1.6B $1.6B $1.6B -- $1.5B
 
EBITDA $1.8B $1.8B $1.6B -- $1B
EBIT $1.7B $1.6B $1.4B -- $788M
 
Revenue (Reported) $10.4B $10.9B $12.4B -- $11.3B
Operating Income (Reported) $1.7B $1.6B $1.4B -- $788M
Operating Income (Adjusted) $1.7B $1.6B $1.4B -- $788M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Revenue $38.5B $46.8B $50.6B -- $47.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $21.8B $25.2B $28.4B -- $26.9B
Gross Profit $16.7B $21.6B $22.2B -- $21B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.5B $14.5B $16B -- $16B
Other Inc / (Exp) $66M $239M $229M -- $228M
Operating Expenses $12.5B $14.5B $16B -- $16B
Operating Income $4.2B $7.1B $6.2B -- $4.9B
 
Net Interest Expenses $249M $228M $62M -- --
EBT. Incl. Unusual Items $4B $7.1B $6.3B -- $5.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $575M $1B $851M -- $785M
Net Income to Company $3.4B $6.1B $5.5B -- $4.5B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.4B $6.1B $5.5B -- $4.5B
 
Basic EPS (Cont. Ops) $2.18 $3.86 $3.50 -- $3.01
Diluted EPS (Cont. Ops) $2.12 $3.79 $3.47 -- $3.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $5B $7.9B $7.1B -- $5.7B
EBIT $4.2B $7.1B $6.2B -- $4.9B
 
Revenue (Reported) $38.5B $46.8B $50.6B -- $47.8B
Operating Income (Reported) $4.2B $7.1B $6.2B -- $4.9B
Operating Income (Adjusted) $4.2B $7.1B $6.2B -- $4.9B
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Revenue $32.2B $34.5B $38.4B $26.3B $35.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $17.9B $18.5B $21.7B $14.6B $19.9B
Gross Profit $14.3B $16B $16.7B $11.7B $15.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.3B $10.8B $12B $8.3B $11.9B
Other Inc / (Exp) -$18M $235M $283M $85M $101M
Operating Expenses $9.3B $10.8B $12B $8.3B $11.9B
Operating Income $5B $5.2B $4.7B $3.4B $3.4B
 
Net Interest Expenses $199M $165M $29M -- --
EBT. Incl. Unusual Items $4.8B $5.3B $5B $3.6B $3.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $589M $670M $916M $542M $559M
Net Income to Company $4.2B $4.6B $4B $3B $3B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.2B $4.6B $4B $3B $3B
 
Basic EPS (Cont. Ops) $2.69 $2.90 $2.59 $1.99 $2.02
Diluted EPS (Cont. Ops) $2.63 $2.86 $2.57 $1.97 $2.02
Weighted Average Basic Share $4.7B $4.7B $4.7B $3B $4.5B
Weighted Average Diluted Share $4.8B $4.8B $4.7B $3.1B $4.5B
 
EBITDA $5.6B $5.8B $5.3B $3.8B $4B
EBIT $5B $5.2B $4.7B $3.4B $3.4B
 
Revenue (Reported) $32.2B $34.5B $38.4B $26.3B $35.2B
Operating Income (Reported) $5B $5.2B $4.7B $3.4B $3.4B
Operating Income (Adjusted) $5B $5.2B $4.7B $3.4B $3.4B
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 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Cash and Equivalents $8.5B $8.7B $7B -- $8.6B
Short Term Investments $4B $4.8B $3.8B -- $1.8B
Accounts Receivable, Net $3.7B $3.8B $4.5B -- $4.5B
Inventory $6.7B $7.7B $8.9B -- $7.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.8B $2B $1.8B -- $2.2B
Total Current Assets $24.7B $27B $26B -- $24.6B
 
Property Plant And Equipment $8.1B $7.8B $7.8B -- $7.3B
Long-Term Investments -- -- -- -- --
Goodwill $242M $284M $281M -- $239M
Other Intangibles $271M $291M $277M -- $259M
Other Long-Term Assets $2.9B $3.3B $3.9B -- $5.4B
Total Assets $36.2B $38.6B $38.3B -- $37.8B
 
Accounts Payable $2.3B $2.8B $2.7B -- $3.1B
Accrued Expenses $2.7B $2.5B $2.1B -- $1.9B
Current Portion Of Long-Term Debt -- -- $500M -- $1B
Current Portion Of Capital Lease Obligations $470M $455M $435M -- $474M
Other Current Liabilities $463M -- -- -- --
Total Current Liabilities $8.9B $8.8B $9.5B -- $11.2B
 
Long-Term Debt $9.4B $9.4B $8.9B -- $8B
Capital Leases -- -- -- -- --
Total Liabilities $24.3B $23.8B $23.8B -- $23.8B
 
Common Stock $3M $3M $3M -- $3M
Other Common Equity Adj -$446M $99M $302M -- $263M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $11.9B $14.8B $14.5B -- $14B
 
Total Liabilities and Equity $36.2B $38.6B $38.3B -- $37.8B
Cash and Short Terms $12.5B $13.5B $10.8B -- $10.4B
Total Debt $9.4B $9.4B $9.4B -- $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 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Net Income to Stockholders $1.4B $1.4B $1.2B -- $794M
Depreciation & Amoritzation $112M $183M $144M -- $242M
Stock-Based Compensation $142M $161M $192M -- $169M
Change in Accounts Receivable $84M -$77M $987M -- $779M
Change in Inventories -$647M -$1.1B $421M -- $448M
Cash From Operations $1.3B $169M $2.2B -- $1.8B
 
Capital Expenditures $177M $154M $200M -- $81M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.1B -$606M $160M -- -$49M
 
Dividends Paid (Ex Special Dividend) -$434M -$483M -$528M -- -$594M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$37M -- -- -- --
Repurchase of Common Stock -- -$1.2B -$1.6B -- -$506M
Other Financing Activities -$37M -$31M -$26M -- -$16M
Cash From Financing -$320M -$1.6B -$1.9B -- -$1.1B
 
Beginning Cash (CF) $8.6B $10.8B $6.5B -- $8B
Foreign Exchange Rate Adjustment $21M -- $20M -- -$15M
Additions / Reductions -$140M -$2B $445M -- $637M
Ending Cash (CF) $8.5B $8.7B $7B -- $8.6B
 
Levered Free Cash Flow $1.1B $15M $2B -- $1.7B
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Net Income to Stockholders $3.4B $6.1B $5.5B -- $4.5B
Depreciation & Amoritzation $799M $765M $919M -- $815M
Stock-Based Compensation $593M $611M $727M -- $730M
Change in Accounts Receivable $877M -$303M -$861M -- -$64M
Change in Inventories -$725M -$1B -$1.3B -- $111M
Cash From Operations $4.6B $6B $4.7B -- $5.9B
 
Capital Expenditures $810M $690M $942M -- $543M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.3B -$1.5B $324M -- -$579M
 
Dividends Paid (Ex Special Dividend) -$1.6B -$1.8B -$2B -- -$2.3B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$248M -- -- -- --
Repurchase of Common Stock -$202M -$3.5B -$5.2B -- -$3.8B
Other Financing Activities -$136M -$145M -$105M -- -$93M
Cash From Financing $5.2B -$4.3B -$6.6B -- -$5.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.6B $222M -$1.6B -- -$321M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3.8B $5.4B $3.8B -- $5.3B
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Net Income to Stockholders $4.2B $4.6B $4B $3B $3B
Depreciation & Amoritzation $576M $544M $623M $370M $611M
Stock-Based Compensation $467M $467M $556M $402M $544M
Change in Accounts Receivable -$837M $466M $109M -$649M -$164M
Change in Inventories $674M -$872M -$527M $493M -$99M
Cash From Operations $4.6B $4B $3.6B $2.8B $3.2B
 
Capital Expenditures $521M $516M $700M $458M $330M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4B -$1.7B $137M $875M -$289M
 
Dividends Paid (Ex Special Dividend) -$1.2B -$1.4B -$1.5B -$1B -$1.7B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$247M -- -- -- --
Repurchase of Common Stock -- -$2.9B -$4.1B -$2.3B -$2.8B
Other Financing Activities -$131M -$140M -$94M -$100M -$79M
Cash From Financing -$612M -$3.5B -$5.3B -$3.2B -$4.2B
 
Beginning Cash (CF) $25.1B $31.4B $22.3B $13.6B $26.3B
Foreign Exchange Rate Adjustment $122M -$55M -$78M $3M -$29M
Additions / Reductions $46M -$1.1B -$1.5B $475M -$1.2B
Ending Cash (CF) $25.3B $30.2B $20.7B $14.1B $25.1B
 
Levered Free Cash Flow $4.1B $3.5B $2.9B $2.3B $2.9B

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

GET BETTER TRADE IDEAS

Popular

What Do Tesla Delivery Numbers Mean for Tesla Stock?
What Do Tesla Delivery Numbers Mean for Tesla Stock?

Tesla (NASDAQ:TSLA) released Q1 delivery numbers, showing a substantial slowdown…

Is Chewy a Growth Stock to Buy?
Is Chewy a Growth Stock to Buy?

It might be a surprise to learn that during the…

Is Realty Income the Best Dividend Stock to Buy Long-Term?
Is Realty Income the Best Dividend Stock to Buy Long-Term?

Realty Income (NYSE:O) is a longstanding real estate investment trust…

Stock Ideas

Sell
45
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Sell
50
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Sell
42
KMX alert for Apr 12

CarMax [KMX] is up 2.87% over the past day.

Buy
89
GDXU alert for Apr 12

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 15.9% over the past day.

Sell
30
CRSP alert for Apr 12

CRISPR Therapeutics AG [CRSP] is up 14.59% over the past day.

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

Show me the best stock