Financhill
Buy
72

LULU Quote, Financials, Valuation and Earnings

Last price:
$378.30
Seasonality move :
-0.25%
Day range:
$366.95 - $384.16
52-week range:
$226.01 - $516.39
Dividend yield:
0%
P/E ratio:
27.41x
P/S ratio:
4.66x
P/B ratio:
11.59x
Volume:
3M
Avg. volume:
2.2M
1-year change:
-24.89%
Market cap:
$46.2B
Revenue:
$9.6B
EPS (TTM):
$13.84
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Revenue $4B $4.4B $6.3B $8.1B $9.6B
Revenue Growth (YoY) 21.01% 10.62% 42.14% 29.63% 18.6%
 
Cost of Revenues $1.8B $1.9B $2.6B $3.6B $4B
Gross Profit $2.2B $2.5B $3.6B $4.5B $5.6B
Gross Profit Margin 55.87% 55.98% 57.68% 55.39% 58.31%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.3B $1.6B $2.2B $2.8B $3.4B
Other Inc / (Exp) $8.3M -$30.5M -$40.9M -$393.6M -$31.4M
Operating Expenses $1.3B $1.6B $2.2B $2.8B $3.4B
Operating Income $889.1M $849.8M $1.4B $1.7B $2.2B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $897.4M $819.4M $1.3B $1.3B $2.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $251.8M $230.4M $358.5M $477.8M $625.5M
Net Income to Company $645.6M $588.9M $975.3M $854.8M $1.6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $645.6M $588.9M $975.3M $854.8M $1.6B
 
Basic EPS (Cont. Ops) $4.95 $4.52 $7.52 $6.70 $12.23
Diluted EPS (Cont. Ops) $4.93 $4.50 $7.49 $6.68 $12.20
Weighted Average Basic Share $130.4M $130.3M $129.8M $127.7M $126.7M
Weighted Average Diluted Share $131M $130.9M $130.3M $128M $127.1M
 
EBITDA $1.1B $1B $1.6B $2B $2.6B
EBIT $889.1M $849.8M $1.4B $1.7B $2.2B
 
Revenue (Reported) $4B $4.4B $6.3B $8.1B $9.6B
Operating Income (Reported) $889.1M $849.8M $1.4B $1.7B $2.2B
Operating Income (Adjusted) $889.1M $849.8M $1.4B $1.7B $2.2B
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $1.1B $1.5B $1.9B $2.2B $2.4B
Revenue Growth (YoY) 21.97% 29.8% 28.02% 18.71% 8.73%
 
Cost of Revenues $490.1M $621M $818M $947.6M $995.1M
Gross Profit $627.4M $829.4M $1B $1.3B $1.4B
Gross Profit Margin 56.14% 57.18% 55.95% 57.01% 58.48%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $411.7M $545.1M $684.2M $842.8M $909.8M
Other Inc / (Exp) -$9.1M -$24.1M $331K -$64.7M $13.7M
Operating Expenses $413.9M $547.3M $686.4M $844M $910.9M
Operating Income $213.5M $282.1M $352.4M $412.6M $490.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $204.3M $258M $352.8M $348M $504.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $60.7M $70.2M $97.3M $99.2M $152.5M
Net Income to Company $143.6M $187.8M $255.5M $248.7M $351.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $143.6M $187.8M $255.5M $248.7M $351.9M
 
Basic EPS (Cont. Ops) $1.10 $1.45 $2.00 $1.97 $2.87
Diluted EPS (Cont. Ops) $1.10 $1.44 $2.00 $1.96 $2.87
Weighted Average Basic Share $130.3M $129.7M $127.5M $126.5M $122.7M
Weighted Average Diluted Share $130.9M $130.2M $127.8M $126.8M $122.8M
 
EBITDA $262.5M $340M $431.6M $510.6M $604.3M
EBIT $213.5M $282.1M $352.4M $412.6M $490.7M
 
Revenue (Reported) $1.1B $1.5B $1.9B $2.2B $2.4B
Operating Income (Reported) $213.5M $282.1M $352.4M $412.6M $490.7M
Operating Income (Adjusted) $213.5M $282.1M $352.4M $412.6M $490.7M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $4.1B $5.9B $7.5B $9.2B $10.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.8B $2.5B $3.3B $4B $4.2B
Gross Profit $2.3B $3.4B $4.2B $5.2B $6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5B $2.1B $2.6B $3.2B $3.6B
Other Inc / (Exp) -$19.7M -$48.3M $9.4M -$453.5M $72.9M
Operating Expenses $1.5B $2.1B $2.6B $3.2B $3.6B
Operating Income $800.6M $1.2B $1.6B $2B $2.4B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $780.9M $1.2B $1.6B $1.6B $2.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $223.8M $329.5M $435.7M $561.6M $714.6M
Net Income to Company $557.1M $870.7M $1.2B $1B $1.7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $557.1M $870.7M $1.2B $1B $1.7B
 
Basic EPS (Cont. Ops) $4.28 $6.69 $9.12 $7.88 $13.86
Diluted EPS (Cont. Ops) $4.26 $6.66 $9.10 $7.86 $13.84
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $981.3M $1.5B $1.9B $2.4B $2.8B
EBIT $800.6M $1.2B $1.6B $2B $2.4B
 
Revenue (Reported) $4.1B $5.9B $7.5B $9.2B $10.2B
Operating Income (Reported) $800.6M $1.2B $1.6B $2B $2.4B
Operating Income (Adjusted) $800.6M $1.2B $1.6B $2B $2.4B
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $2.7B $4.1B $5.3B $6.4B $7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.8B $2.4B $2.7B $2.9B
Gross Profit $1.5B $2.4B $3B $3.7B $4.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.6B $2B $2.4B $2.6B
Other Inc / (Exp) -$21.8M -$39.6M $10.6M -$49.3M $55M
Operating Expenses $1.1B $1.6B $2B $2.4B $2.6B
Operating Income $384.1M $782.7M $1B $1.3B $1.5B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $362.3M $743.1M $1B $1.2B $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $103.3M $202.3M $279.4M $363.3M $452.3M
Net Income to Company $259.1M $540.8M $735M $880.7M $1.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $259.1M $540.8M $735M $880.7M $1.1B
 
Basic EPS (Cont. Ops) $1.99 $4.16 $5.75 $6.94 $8.57
Diluted EPS (Cont. Ops) $1.98 $4.14 $5.74 $6.92 $8.56
Weighted Average Basic Share $390.8M $390M $383.2M $380.7M $373.4M
Weighted Average Diluted Share $392.5M $391.7M $384.3M $381.7M $374M
 
EBITDA $517.3M $944.8M $1.2B $1.6B $1.8B
EBIT $384.1M $782.7M $1B $1.3B $1.5B
 
Revenue (Reported) $2.7B $4.1B $5.3B $6.4B $7B
Operating Income (Reported) $384.1M $782.7M $1B $1.3B $1.5B
Operating Income (Adjusted) $384.1M $782.7M $1B $1.3B $1.5B
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Cash and Equivalents $1.1B $1.2B $1.3B $1.2B $2.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $40.2M $62.4M $77M $132.9M $124.8M
Inventory $518.5M $647.2M $966.5M $1.4B $1.3B
Prepaid Expenses $64.6M $82.2M $140.9M $142M $137.2M
Other Current Assets $4.2M $25.6M $32.6M $80M $46.7M
Total Current Assets $1.8B $2.1B $2.6B $3.2B $4.1B
 
Property Plant And Equipment $1.4B $1.5B $1.7B $2.2B $2.8B
Long-Term Investments -- -- -- -- --
Goodwill $24.2M $386.9M $386.9M $24.1M $24.1M
Other Intangibles $241K $80.1M $71.3M $22M --
Other Long-Term Assets $36.3M $83.5M $108M $127.6M $154.9M
Total Assets $3.3B $4.2B $4.9B $5.6B $7.1B
 
Accounts Payable $80M $172.2M $289.7M $172.7M $348.4M
Accrued Expenses $79.6M $146.9M $240.3M $284.1M $263.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $128.5M $166.1M $189M $208M $249.3M
Other Current Liabilities $21.6M $55.8M $84.1M $77.8M $60.6M
Total Current Liabilities $620.4M $883.2M $1.4B $1.5B $1.6B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.6B $2.2B $2.5B $2.9B
 
Common Stock $621K $626K $616K $611K $606K
Other Common Equity Adj -$224.6M -$177.2M -$195.9M -$252.6M -$264.3M
Common Equity $2B $2.6B $2.7B $3.1B $4.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2B $2.6B $2.7B $3.1B $4.2B
 
Total Liabilities and Equity $3.3B $4.2B $4.9B $5.6B $7.1B
Cash and Short Terms $1.1B $1.2B $1.3B $1.2B $2.2B
Total Debt -- -- -- -- --
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Cash and Equivalents $481.6M $993.6M $352.6M $1.1B $1.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $59.8M $75.3M $96.2M $107M $143.4M
Inventory $771M $943.9M $1.7B $1.7B $1.8B
Prepaid Expenses $91.1M $131.9M $136.6M $136.5M $146.7M
Other Current Assets $8.3M $19.6M $63.8M $50.5M $32.4M
Total Current Assets $1.6B $2.3B $2.6B $3.4B $3.6B
 
Property Plant And Equipment $1.4B $1.7B $2.1B $2.5B $3.1B
Long-Term Investments -- -- -- -- --
Goodwill $386.6M $387.1M $386.5M $23.9M $164.5M
Other Intangibles $82.3M $73.5M $64.7M -- $13.7M
Other Long-Term Assets $69.8M $103.5M $122.6M $135.2M $187.2M
Total Assets $3.6B $4.6B $5.3B $6B $7.1B
 
Accounts Payable $160.8M $227.1M $300.9M $309.3M $386M
Accrued Expenses $151.2M $253.2M $266.7M $290.8M $418.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $138.1M $175.4M $188.1M $217.1M $290.4M
Other Current Liabilities $33.6M $51.6M $73.9M $63.8M $91.7M
Total Current Liabilities $730.9M $1.1B $1.3B $1.4B $1.8B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.9B $2.3B $2.5B $3.1B
 
Common Stock $626K $621K $612K $606K $585K
Other Common Equity Adj -$228.6M -$146.8M -$291.8M -$315.8M -$319.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.2B $2.7B $3B $3.5B $4B
 
Total Liabilities and Equity $3.6B $4.6B $5.3B $6B $7.1B
Cash and Short Terms $481.6M $993.6M $352.6M $1.1B $1.2B
Total Debt -- -- -- -- --
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Net Income to Stockholders $645.6M $588.9M $975.3M $854.8M $1.6B
Depreciation & Amoritzation $161.9M $185.5M $224.2M $291.8M $379.4M
Stock-Based Compensation $45.6M $50.8M $69.1M $78.1M $93.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$117.6M -$96.5M -$323.6M -$573.4M $66.6M
Cash From Operations $669.3M $803.3M $1.4B $966.5M $2.3B
 
Capital Expenditures $283M $229.2M $394.5M $638.7M $651.9M
Cash Acquisitions -- -$452.6M -- -- --
Cash From Investing -$278.4M -$695.5M -$427.9M -$569.9M -$654.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$173.4M -$96.1M -$812.6M -$444M -$558.7M
Other Financing Activities -$21.9M -- -$770K -$32K -$32K
Cash From Financing -$177.2M -$80.8M -$845M -$467.5M -$548.8M
 
Beginning Cash (CF) $881.3M $1.1B $1.2B $1.3B $1.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $213.7M $27M $116.2M -$71M $1.1B
Ending Cash (CF) $1.1B $1.2B $1.3B $1.2B $2.2B
 
Levered Free Cash Flow $386.3M $574.1M $994.6M $327.8M $1.6B
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders $143.6M $187.8M $255.5M $248.7M $351.9M
Depreciation & Amoritzation $49M $58M $79.2M $98M $113.6M
Stock-Based Compensation $15.2M $21.7M $20.3M $24.6M $24.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$96M -$151.5M -$321.5M -$67.8M -$351.6M
Cash From Operations $25.3M $158.4M $65.8M $389.9M $300.7M
 
Capital Expenditures $66.1M $122.5M $175.6M $162.9M $178.5M
Cash Acquisitions -- -- -- -- -$131M
Cash From Investing -$71.2M -$111.9M -$161.9M -$161.7M -$308.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$236.4M -$17M -$212.6M -$412.6M
Other Financing Activities -- -- -- -- --
Cash From Financing $753K -$232.4M -$14.9M -$204.9M -$412M
 
Beginning Cash (CF) $523M $1.2B $498.8M $1.1B $1.6B
Foreign Exchange Rate Adjustment $3.7M $9.6M -$35.3M -$39.6M -$1.8M
Additions / Reductions -$45.1M -$186M -$111M $23.3M -$419.9M
Ending Cash (CF) $481.6M $993.6M $352.6M $1.1B $1.2B
 
Levered Free Cash Flow -$40.8M $35.9M -$109.8M $227M $122.2M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders $557.1M $870.7M $1.2B $1B $1.7B
Depreciation & Amoritzation $180.7M $214.4M $273.7M $356.3M $416.2M
Stock-Based Compensation $46.6M $65.6M $76.7M $88.7M $94.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$126.6M -$151.2M -$866.8M -$43.2M -$109.3M
Cash From Operations $659.6M $1.4B $651.2M $2B $2.3B
 
Capital Expenditures $239.7M $325.4M $559.2M $652.3M $660.8M
Cash Acquisitions -$452.6M -- -- -- -$131M
Cash From Investing -$682.5M -$392.4M -$501.3M -$628.4M -$784M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$64M -$523.7M -$696.2M -$573.7M -$1.4B
Other Financing Activities -- -- -- -- --
Cash From Financing -$79M -$522.6M -$721.2M -$578.6M -$1.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$101.9M $461M -$571.4M $751.3M $104.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $420M $1.1B $92M $1.3B $1.6B
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders $259.1M $540.8M $735M $880.7M $1.1B
Depreciation & Amoritzation $133.2M $162.1M $211.6M $276.1M $312.9M
Stock-Based Compensation $37.1M $51.9M $59.5M $70.2M $71.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$234.2M -$288.8M -$832M -$301.8M -$477.7M
Cash From Operations $85.4M $658.1M -$79.8M $912.1M $871.3M
 
Capital Expenditures $170.8M $267M $431.7M $445.4M $454.3M
Cash Acquisitions -$452.6M -- -- -- -$131M
Cash From Investing -$616.5M -$313.4M -$386.9M -$445.3M -$575.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$63.7M -$491.3M -$375M -$504.6M -$1.3B
Other Financing Activities -- -- -- -- --
Cash From Financing -$81.4M -$523.2M -$399.4M -$510.6M -$1.3B
 
Beginning Cash (CF) $2.4B $3.5B $2.4B $3.2B $5.8B
Foreign Exchange Rate Adjustment $620K $21.6M -$41.2M -$19.9M -$23.2M
Additions / Reductions -$612.5M -$178.5M -$866.1M -$43.8M -$1B
Ending Cash (CF) $1.8B $3.3B $1.5B $3.1B $4.7B
 
Levered Free Cash Flow -$85.4M $391.1M -$511.5M $466.7M $417.1M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

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…

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 23

Quantum [QMCO] is down 0.37% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 4.03% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.67% over the past day.

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

Show me the best stock