Financhill
Sell
31

NKE Quote, Financials, Valuation and Earnings

Last price:
$72.09
Seasonality move :
3.95%
Day range:
$71.97 - $74.32
52-week range:
$70.75 - $107.43
Dividend yield:
2.1%
P/E ratio:
22.22x
P/S ratio:
2.22x
P/B ratio:
7.59x
Volume:
14.8M
Avg. volume:
12.7M
1-year change:
-29.47%
Market cap:
$106.5B
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 2020-11-30 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 $1.2B
 
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 $1.6B
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 $4.9B
 
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 $6.3B
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 $2.2B
 
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 $3B
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 $2B
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 $3M
Other Common Equity Adj -$429M $145M $559M $121M $202M
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 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Net Income to Stockholders $1.3B $1.3B $1.3B $1.6B $1.2B
Depreciation & Amoritzation $247M $193M $319M $184M $185M
Stock-Based Compensation $189M $170M $194M $206M $192M
Change in Accounts Receivable $69M $507M -$463M -$28M -$631M
Change in Inventories $632M $167M $415M $756M $132M
Cash From Operations $2.5B $2.8B $1B $2.8B $1B
 
Capital Expenditures $168M $178M $236M $205M $129M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2B -$1.6B $191M $457M -$74M
 
Dividends Paid (Ex Special Dividend) -$385M -$438M -$480M -$523M -$557M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$97M -- -- -- --
Repurchase of Common Stock -- -$971M -$1.6B -$1.2B -$1.1B
Other Financing Activities -$41M -$67M -$46M -$59M -$46M
Cash From Financing -$44M -$1.1B -$1.9B -$1.6B -$1.4B
 
Beginning Cash (CF) $8.1B $10.7B $7.2B $6.2B $8.5B
Foreign Exchange Rate Adjustment $46M -$17M -$11M $19M -$33M
Additions / Reductions $441M $48M -$725M $1.7B -$473M
Ending Cash (CF) $8.6B $10.8B $6.5B $7.9B $8B
 
Levered Free Cash Flow $2.3B $2.6B $765M $2.6B $920M
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 $4.9B
Depreciation & Amoritzation $1.2B $694M $958M $750M $843M
Stock-Based Compensation $564M $592M $696M $793M $777M
Change in Accounts Receivable $886M -$142M -$1.9B $718M -$623M
Change in Inventories $75M -$546M -$2.9B $1.3B -$132M
Cash From Operations $4.5B $7.2B $2.7B $7.2B $6.1B
 
Capital Expenditures $908M $713M $896M $927M $603M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.1B -$2B -$442M $1.5B -$221M
 
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 -$213M -- -- -- --
Repurchase of Common Stock -$1.1B -$2.3B -$4.8B -$5.3B -$4.2B
Other Financing Activities -$117M -$151M -$110M -$134M -$99M
Cash From Financing $4.1B -$3B -$6.3B -$7.3B -$5.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.5B $2.1B -$4.1B $1.4B $93M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3.6B $6.5B $1.8B $6.3B $5.5B
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Net Income to Stockholders $2.8B $3.2B $2.8B $3B $2.2B
Depreciation & Amoritzation $464M $361M $479M $370M $369M
Stock-Based Compensation $325M $306M $364M $402M $375M
Change in Accounts Receivable -$921M $543M -$878M -$649M -$943M
Change in Inventories $1.3B $268M -$948M $493M -$547M
Cash From Operations $3.4B $3.9B $1.4B $2.8B $1.4B
 
Capital Expenditures $344M $362M $500M $458M $249M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.9B -$1.1B -$23M $875M -$240M
 
Dividends Paid (Ex Special Dividend) -$769M -$873M -$960M -$1B -$1.1B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$210M -- -- -- --
Repurchase of Common Stock -- -$1.7B -$2.6B -$2.3B -$2.3B
Other Financing Activities -$94M -$109M -$68M -$100M -$63M
Cash From Financing -$292M -$1.8B -$3.3B -$3.2B -$3.1B
 
Beginning Cash (CF) $16.5B $20.6B $15.8B $13.6B $18.3B
Foreign Exchange Rate Adjustment $101M -$55M -$98M $3M -$14M
Additions / Reductions $186M $917M -$2B $475M -$1.9B
Ending Cash (CF) $16.8B $21.5B $13.7B $14.1B $16.5B
 
Levered Free Cash Flow $3B $3.5B $858M $2.3B $1.2B

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

GET BETTER TRADE IDEAS

Popular

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Will American Tower Stock Recover?
Will American Tower Stock Recover?

The performance of the real estate investment trust, or REIT,…

Stock Ideas

Sell
42
Is AAPL Stock a Buy?

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

Buy
59
Is NVDA Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 125x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
NARI alert for Jan 7

Inari Medical [NARI] is up 22.25% over the past day.

Buy
70
PDEX alert for Jan 7

Pro-Dex [PDEX] is down 10.89% over the past day.

Buy
52
ALCO alert for Jan 7

Alico [ALCO] is down 3.89% over the past day.

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

Show me the best stock