Financhill
Sell
33

NKE Quote, Financials, Valuation and Earnings

Last price:
$73.29
Seasonality move :
3.95%
Day range:
$73.24 - $76.69
52-week range:
$70.75 - $107.43
Dividend yield:
2.05%
P/E ratio:
22.74x
P/S ratio:
2.27x
P/B ratio:
7.81x
Volume:
10.8M
Avg. volume:
12.6M
1-year change:
-30.86%
Market cap:
$109.7B
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 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Revenue $11.2B $11.4B $13.3B $13.4B $12.4B
Revenue Growth (YoY) 8.88% 1.01% 17.24% 0.55% -7.72%
 
Cost of Revenues $6.4B $6.1B $7.6B $7.4B $7B
Gross Profit $4.8B $5.2B $5.7B $6B $5.4B
Gross Profit Margin 43.11% 45.9% 42.89% 44.6% 43.62%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.3B $3.8B $4.1B $4.1B $4B
Other Inc / (Exp) -$54M $102M $79M $75M $8M
Operating Expenses $3.3B $3.8B $4.1B $4.1B $4B
Operating Income $1.6B $1.5B $1.6B $1.8B $1.4B
 
Net Interest Expenses $70M $55M $16M -- --
EBT. Incl. Unusual Items $1.5B $1.5B $1.7B $1.9B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $205M $164M $319M $344M $253M
Net Income to Company $1.3B $1.3B $1.3B $1.6B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.3B $1.3B $1.3B $1.6B $1.2B
 
Basic EPS (Cont. Ops) $0.80 $0.84 $0.85 $1.04 $0.78
Diluted EPS (Cont. Ops) $0.78 $0.83 $0.85 $1.03 $0.78
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 $1.8B $1.6B $1.9B $2B $1.4B
EBIT $1.6B $1.5B $1.6B $1.8B $1.4B
 
Revenue (Reported) $11.2B $11.4B $13.3B $13.4B $12.4B
Operating Income (Reported) $1.6B $1.5B $1.6B $1.8B $1.4B
Operating Income (Adjusted) $1.6B $1.5B $1.6B $1.8B $1.4B
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Revenue $38.3B $46.3B $49.1B $51.5B $49B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $21.8B $25B $27.2B $28.9B $27.1B
Gross Profit $16.4B $21.3B $21.9B $22.7B $21.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.7B $14.1B $15.5B $16.6B $16.4B
Other Inc / (Exp) -$253M $167M $265M $140M $206M
Operating Expenses $12.7B $14.1B $15.5B $16.6B $16.4B
Operating Income $3.7B $7.2B $6.4B $6.1B $5.5B
 
Net Interest Expenses $197M $239M $122M -- --
EBT. Incl. Unusual Items $3.2B $7.1B $6.5B $6.3B $5.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $422M $928M $888M $994M $967M
Net Income to Company $2.8B $6.2B $5.6B $5.3B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.8B $6.2B $5.6B $5.3B $4.9B
 
Basic EPS (Cont. Ops) $1.80 $3.90 $3.58 $3.46 $3.24
Diluted EPS (Cont. Ops) $1.75 $3.82 $3.55 $3.42 $3.24
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.9B $7.9B $7.3B $6.8B $6.1B
EBIT $3.7B $7.2B $6.4B $6.1B $5.5B
 
Revenue (Reported) $38.3B $46.3B $49.1B $51.5B $49B
Operating Income (Reported) $3.7B $7.2B $6.4B $6.1B $5.5B
Operating Income (Adjusted) $3.7B $7.2B $6.4B $6.1B $5.5B
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Revenue $21.8B $23.6B $26B $26.3B $23.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.2B $12.7B $14.7B $14.6B $13.3B
Gross Profit $9.6B $10.9B $11.3B $11.7B $10.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.2B $7.3B $8B $8.3B $8.1B
Other Inc / (Exp) -$40M $141M $225M $85M $63M
Operating Expenses $6.2B $7.3B $8B $8.3B $8.1B
Operating Income $3.3B $3.6B $3.3B $3.4B $2.6B
 
Net Interest Expenses $135M $112M $29M -- --
EBT. Incl. Unusual Items $3.2B $3.6B $3.5B $3.6B $2.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $402M $396M $679M $542M $509M
Net Income to Company $2.8B $3.2B $2.8B $3B $1.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.8B $3.2B $2.8B $3B $2.2B
 
Basic EPS (Cont. Ops) $1.77 $2.02 $1.79 $1.99 $1.48
Diluted EPS (Cont. Ops) $1.73 $1.99 $1.78 $1.97 $1.48
Weighted Average Basic Share $3.1B $3.2B $3.1B $3B $3B
Weighted Average Diluted Share $3.2B $3.2B $3.2B $3.1B $3B
 
EBITDA $3.8B $3.9B $3.8B $3.8B $2.8B
EBIT $3.3B $3.6B $3.3B $3.4B $2.6B
 
Revenue (Reported) $21.8B $23.6B $26B $26.3B $23.9B
Operating Income (Reported) $3.3B $3.6B $3.3B $3.4B $2.6B
Operating Income (Adjusted) $3.3B $3.6B $3.3B $3.4B $2.6B
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 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Cash and Equivalents $8.6B $10.8B $6.5B $7.9B $8B
Short Term Investments $3.2B $4.4B $4.1B $2B $1.8B
Accounts Receivable, Net $3.7B $3.7B $5.4B $4.8B $5.3B
Inventory $6.1B $6.5B $9.3B $8B $8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $2B $1.8B $2.1B $1.9B $1.9B
Total Current Assets $23.6B $27.2B $27.4B $24.6B $25B
 
Property Plant And Equipment $8B $7.8B $7.7B $8.1B $7.6B
Long-Term Investments -- -- -- -- --
Goodwill $223M $242M $281M $281M $240M
Other Intangibles $270M $265M $280M $269M $259M
Other Long-Term Assets $2.7B $3.4B $4B $3.9B $4.9B
Total Assets $34.8B $38.9B $39.6B $37.2B $38B
 
Accounts Payable $2.2B $2.8B $2.8B $2.7B $3.3B
Accrued Expenses $2.8B $2.5B $3.1B $1.6B $5.7B
Current Portion Of Long-Term Debt -- -- $500M -- $1B
Current Portion Of Capital Lease Obligations $458M $462M $426M $456M $481M
Other Current Liabilities $485M -- -- -- --
Total Current Liabilities $8.9B $8.9B $10.2B $9B $11.2B
 
Long-Term Debt $9.4B $9.4B $8.9B $8.9B $8B
Capital Leases -- -- -- -- --
Total Liabilities $24.2B $24B $24.4B $23.1B $23.9B
 
Common Stock $3M $3M $3M $3M --
Other Common Equity Adj -$429M $145M $559M $121M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $10.6B $14.9B $15.3B $14.1B $14B
 
Total Liabilities and Equity $34.8B $38.9B $39.6B $37.2B $38B
Cash and Short Terms $11.8B $15.1B $10.6B $9.9B $9.8B
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 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Net Income to Stockholders $2.8B $6.2B $5.6B $5.3B --
Depreciation & Amoritzation $1.2B $694M $958M $750M --
Stock-Based Compensation $564M $592M $696M $793M $585M
Change in Accounts Receivable $886M -$142M -$1.9B $718M --
Change in Inventories $75M -$546M -$2.9B $1.3B --
Cash From Operations $4.5B $7.2B $2.7B $7.2B --
 
Capital Expenditures $908M $713M $896M $927M $474M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.1B -$2B -$442M $1.5B --
 
Dividends Paid (Ex Special Dividend) -$1.5B -$1.7B -$1.9B -$2.1B -$1.7B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$213M -- -- -- --
Repurchase of Common Stock -$1.1B -$2.3B -$4.8B -$5.3B --
Other Financing Activities -$117M -$151M -$110M -$134M --
Cash From Financing $4.1B -$3B -$6.3B -$7.3B --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.5B $2.1B -$4.1B $1.4B --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3.6B $6.5B $1.8B $6.3B --
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 Did Carlos Slim Buy PBF Energy?
Why Did Carlos Slim Buy PBF Energy?

Carlos Slim made a splash in a surprising sector last…

Is Booking Holdings Stock Undervalued?
Is Booking Holdings Stock Undervalued?

There is a lot of humdrum in the market about…

Broadcom vs American Express: Which Is Best?
Broadcom vs American Express: Which Is Best?

Chip giant Broadcom Inc. (NASDAQ:AVGO) and card company American Express…

Stock Ideas

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 116x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Sell
47
DRUG alert for Jan 3

Bright Minds Biosciences [DRUG] is down 4.28% over the past day.

Buy
88
BMA alert for Jan 3

Banco Macro SA [BMA] is up 0.88% over the past day.

Sell
50
AGFY alert for Jan 3

Agrify [AGFY] is down 5.86% over the past day.

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

Show me the best stock