Financhill
Buy
55

ULTA Quote, Financials, Valuation and Earnings

Last price:
$425.64
Seasonality move :
4.28%
Day range:
$421.93 - $433.00
52-week range:
$318.17 - $574.76
Dividend yield:
0%
P/E ratio:
17.21x
P/S ratio:
1.82x
P/B ratio:
8.56x
Volume:
1.4M
Avg. volume:
1.1M
1-year change:
-9.96%
Market cap:
$19.9B
Revenue:
$11.2B
EPS (TTM):
$24.99
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Revenue $7.4B $6.2B $8.6B $10.2B $11.2B
Revenue Growth (YoY) 10.15% -16.84% 40.3% 18.28% 9.78%
 
Cost of Revenues $4.7B $4.2B $5.3B $6.2B $6.8B
Gross Profit $2.7B $1.9B $3.4B $4B $4.4B
Gross Profit Margin 36.24% 31.68% 39.03% 39.62% 39.09%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.8B $1.6B $2.1B $2.4B $2.7B
Other Inc / (Exp) -$19.3M -$129.3M -$9.5M -$10.6M -$8.5M
Operating Expenses $1.8B $1.6B $2.1B $2.4B $2.7B
Operating Income $920.3M $366.1M $1.3B $1.6B $1.7B
 
Net Interest Expenses -- $5.7M $1.7M -- --
EBT. Incl. Unusual Items $906.2M $231.1M $1.3B $1.6B $1.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $200.2M $55.3M $310M $401.1M $404.6M
Net Income to Company $705.9M $175.8M $985.8M $1.2B $1.3B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $705.9M $175.8M $985.8M $1.2B $1.3B
 
Basic EPS (Cont. Ops) $12.21 $3.12 $18.09 $24.17 $26.18
Diluted EPS (Cont. Ops) $12.15 $3.11 $17.98 $24.01 $26.03
Weighted Average Basic Share $57.8M $56.4M $54.5M $51.4M $49.3M
Weighted Average Diluted Share $58.1M $56.6M $54.8M $51.7M $49.6M
 
EBITDA $1.2B $663.9M $1.6B $1.9B $1.9B
EBIT $920.3M $366.1M $1.3B $1.6B $1.7B
 
Revenue (Reported) $7.4B $6.2B $8.6B $10.2B $11.2B
Operating Income (Reported) $920.3M $366.1M $1.3B $1.6B $1.7B
Operating Income (Adjusted) $920.3M $366.1M $1.3B $1.6B $1.7B
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $1.6B $2B $2.3B $2.5B $2.5B
Revenue Growth (YoY) -7.76% 28.59% 17.19% 6.42% 1.65%
 
Cost of Revenues $1B $1.2B $1.4B $1.5B $1.5B
Gross Profit $545.5M $789.5M $962.8M $992.1M $1B
Gross Profit Margin 35.15% 39.56% 41.17% 39.86% 39.75%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $416.4M $503.4M $597.2M $661.4M $682.3M
Other Inc / (Exp) -$27.9M -$1.8M -$3.8M -$3.5M -$4.9M
Operating Expenses $416.4M $503.4M $597.2M $661.4M $682.3M
Operating Income $129.1M $286.1M $365.7M $330.7M $323.4M
 
Net Interest Expenses $1.4M $413K -- -- --
EBT. Incl. Unusual Items $99.9M $283.8M $362.7M $329.7M $320.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $25.1M $68.5M $88.1M $80.2M $78M
Net Income to Company $74.8M $215.3M $274.6M $249.5M $242.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $74.8M $215.3M $274.6M $249.5M $242.2M
 
Basic EPS (Cont. Ops) $1.33 $3.97 $5.37 $5.09 $5.16
Diluted EPS (Cont. Ops) $1.32 $3.94 $5.34 $5.07 $5.14
Weighted Average Basic Share $56.3M $54.3M $51.1M $49M $46.9M
Weighted Average Diluted Share $56.5M $54.7M $51.4M $49.2M $47.1M
 
EBITDA $173.6M $351.2M $424.1M $392.1M $390.4M
EBIT $101.3M $286.1M $365.7M $330.7M $323.4M
 
Revenue (Reported) $1.6B $2B $2.3B $2.5B $2.5B
Operating Income (Reported) $129.1M $286.1M $365.7M $330.7M $323.4M
Operating Income (Adjusted) $101.3M $286.1M $365.7M $330.7M $323.4M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $6.3B $8.1B $9.7B $10.9B $11.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.3B $5B $5.9B $6.6B $7B
Gross Profit $2B $3.1B $3.9B $4.3B $4.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6B $1.9B $2.3B $2.6B $2.8B
Other Inc / (Exp) -$100.3M -$40.4M -$10.2M -$7.6M -$15.1M
Operating Expenses $1.6B $1.9B $2.3B $2.6B $2.8B
Operating Income $400.6M $1.2B $1.6B $1.6B $1.6B
 
Net Interest Expenses $4.8M $1.7M -- -- --
EBT. Incl. Unusual Items $295.5M $1.1B $1.6B $1.6B $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $68.4M $276.5M $375.7M $389.8M $380M
Net Income to Company $227.1M $868M $1.2B $1.2B $1.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $227.1M $868M $1.2B $1.2B $1.2B
 
Basic EPS (Cont. Ops) $3.99 $15.73 $22.88 $24.79 $25.12
Diluted EPS (Cont. Ops) $3.96 $15.63 $22.75 $24.65 $24.99
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $606.7M $1.6B $1.8B $1.9B $1.8B
EBIT $303.9M $1.3B $1.6B $1.6B $1.6B
 
Revenue (Reported) $6.3B $8.1B $9.7B $10.9B $11.4B
Operating Income (Reported) $400.6M $1.2B $1.6B $1.6B $1.6B
Operating Income (Adjusted) $303.9M $1.3B $1.6B $1.6B $1.6B
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $4B $5.9B $7B $7.7B $7.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8B $3.6B $4.1B $4.6B $4.8B
Gross Profit $1.2B $2.3B $2.8B $3B $3.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.4B $1.6B $1.9B $2B
Other Inc / (Exp) -$96.7M -$7.8M -$8.4M -$5.4M -$12M
Operating Expenses $1.1B $1.4B $1.6B $1.9B $2B
Operating Income $109.3M $929.6M $1.2B $1.2B $1.1B
 
Net Interest Expenses $5.3M $1.2M $401K -- --
EBT. Incl. Unusual Items $7.3M $920.7M $1.2B $1.2B $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.9M $224.2M $289.9M $278.6M $253.9M
Net Income to Company $4.3M $696.5M $901.7M $896.6M $807.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.3M $696.5M $901.7M $896.6M $807.8M
 
Basic EPS (Cont. Ops) $0.08 $12.69 $17.44 $18.06 $16.99
Diluted EPS (Cont. Ops) $0.07 $12.60 $17.34 $17.97 $16.91
Weighted Average Basic Share $169.1M $164.8M $155M $148.8M $142.6M
Weighted Average Diluted Share $169.5M $165.8M $155.9M $149.5M $143.1M
 
EBITDA $238.9M $1.1B $1.4B $1.3B $1.3B
EBIT $12.5M $925.1M $1.2B $1.2B $1.1B
 
Revenue (Reported) $4B $5.9B $7B $7.7B $7.8B
Operating Income (Reported) $109.3M $929.6M $1.2B $1.2B $1.1B
Operating Income (Adjusted) $12.5M $925.1M $1.2B $1.2B $1.1B
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Cash and Equivalents $392.3M $1B $431.6M $737.9M $766.6M
Short Term Investments $110M -- -- -- --
Accounts Receivable, Net $139.3M $193.1M -- -- --
Inventory $1.3B $1.2B $1.5B $1.6B $1.7B
Prepaid Expenses $16.4M -- $54.5M $99M $69.7M
Other Current Assets $103.6M $107.4M $38.8M $34.6M $25.6M
Total Current Assets $2.1B $2.5B $2.3B $2.7B $2.8B
 
Property Plant And Equipment $2.7B $2.5B $2.4B $2.6B $2.8B
Long-Term Investments -- -- -- -- --
Goodwill $10.9M $10.9M $10.9M $10.9M $10.9M
Other Intangibles $3.4M $2.5M $1.5M $1.3M $510K
Other Long-Term Assets $23.4M $28.2M $35.6M $14.5M $19.1M
Total Assets $4.9B $5.1B $4.8B $5.4B $5.7B
 
Accounts Payable $414M $477.1M $552.7M $559.5M $544M
Accrued Expenses $207M $259.5M $321.3M $385.4M $325.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $239.6M $253.4M $274.1M $283.3M $283.8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.1B $1.3B $1.6B $1.7B $1.7B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $3B $3.1B $3.2B $3.4B $3.4B
 
Common Stock $573K $569K $530K $511K $491K
Other Common Equity Adj -- -- -- -- --
Common Equity $1.9B $2B $1.5B $2B $2.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.9B $2B $1.5B $2B $2.3B
 
Total Liabilities and Equity $4.9B $5.1B $4.8B $5.4B $5.7B
Cash and Short Terms $502.3M $1B $431.6M $737.9M $766.6M
Total Debt -- -- -- -- --
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Cash and Equivalents $560.9M $605.1M $250.6M $121.8M $177.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $136.3M $169.2M $200.3M $202.9M $213.6M
Inventory $1.4B $1.9B $2.1B $2.3B $2.4B
Prepaid Expenses $8.9M $37.5M $42.6M $28.8M $62.8M
Other Current Assets $99.8M $105.6M $137.6M $117.3M $135.5M
Total Current Assets $2.2B $2.8B $2.7B $2.8B $3B
 
Property Plant And Equipment $2.6B $2.4B $2.5B $2.7B $2.9B
Long-Term Investments -- -- -- -- --
Goodwill $10.9M $10.9M $10.9M $10.9M $10.9M
Other Intangibles $2.7M $1.8M $844K $591K $281K
Other Long-Term Assets $30M $31.8M $18.5M $56.9M $60.1M
Total Assets $4.9B $5.3B $5.3B $5.6B $6B
 
Accounts Payable $478.5M $747.5M $647.1M $597.4M $593.2M
Accrued Expenses $268.3M $329.7M $462.8M $405.4M $333.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $252.2M $274.4M $275.7M $287.8M $285M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.2B $1.6B $1.7B $1.8B $1.8B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $3B $3.3B $3.4B $3.6B $3.6B
 
Common Stock $570K $549K $517K $495K $474K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.9B $2B $1.9B $2B $2.3B
 
Total Liabilities and Equity $4.9B $5.3B $5.3B $5.6B $6B
Cash and Short Terms $560.9M $605.1M $250.6M $121.8M $177.8M
Total Debt -- -- -- $195.4M $199.7M
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Net Income to Stockholders $705.9M $175.8M $985.8M $1.2B $1.3B
Depreciation & Amoritzation $295.6M $297.8M $268.5M $241.4M $243.8M
Stock-Based Compensation $25M $27.6M $47.3M $43M $48.2M
Change in Accounts Receivable -$20.6M -$53.8M -$40.6M $34.3M -$8.5M
Change in Inventories -$79.4M $125.5M -$331M -$104.2M -$138.7M
Cash From Operations $1.1B $810.4M $1.1B $1.5B $1.5B
 
Capital Expenditures $298.5M $151.9M $172.2M $312.1M $435.3M
Cash Acquisitions -- -$1.2M -- -- --
Cash From Investing -$471.5M -$48.8M -$176.5M -$314.6M -$441.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $800M -- -- $195.4M
Long-Term Debt Repaid -- -$800M -- -- -$195.4M
Repurchase of Common Stock -$690.5M -$118.2M -$1.5B -$907M -$1B
Other Financing Activities -- -$1.9M -- -- --
Cash From Financing -$646.7M -$107.9M -$1.5B -$861M -$1B
 
Beginning Cash (CF) $409.3M $392.3M $1B $431.6M $737.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$16.9M $653.7M -$614.4M $306.3M $28.7M
Ending Cash (CF) $392.3M $1B $431.6M $737.9M $766.6M
 
Levered Free Cash Flow $802.8M $658.5M $887.1M $1.2B $1B
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders $74.8M $215.3M $274.6M $249.5M $242.2M
Depreciation & Amoritzation $72.4M $65.2M $58.5M $61.4M $67M
Stock-Based Compensation $8.4M $19.1M $9.7M $11.9M $8.4M
Change in Accounts Receivable -$8.3M -$14.8M -$19.8M -$28.4M -$12.8M
Change in Inventories -$70.6M -$472.7M -$448.5M -$505.8M -$366.9M
Cash From Operations $243.1M $13.4M $32.8M -$70.8M -$56.8M
 
Capital Expenditures $39.7M $51.1M $83.5M $106.3M $114.2M
Cash Acquisitions -$279K -- -- -- --
Cash From Investing -$39.9M -$51.1M -$85.3M -$109.5M -$115.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $195.4M $199.7M
Long-Term Debt Repaid -$800M -- -- -- --
Repurchase of Common Stock -$191K -$134.9M -$137.9M -$282.1M -$263.7M
Other Financing Activities -- -- -- -- -$71K
Cash From Financing -$799.4M -$127.4M -$131.1M -$86.6M -$64.1M
 
Beginning Cash (CF) $1.2B $770.1M $434.2M $388.6M $414M
Foreign Exchange Rate Adjustment -$116K -- -- -- --
Additions / Reductions -$596.3M -$165.1M -$183.6M -$266.8M -$236.2M
Ending Cash (CF) $560.9M $605.1M $250.6M $121.8M $177.8M
 
Levered Free Cash Flow $203.4M -$37.7M -$50.7M -$177.1M -$171.1M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders $227.1M $868M $1.2B $1.2B $1.2B
Depreciation & Amoritzation $302.8M $276.1M $245.9M $240.5M $259.6M
Stock-Based Compensation $28.9M $42.8M $41.6M $44M $42.5M
Change in Accounts Receivable -$23.4M -$32.9M -$31.1M -$2.6M -$10.8M
Change in Inventories $177.8M -$477.2M -$198.3M -$206.6M -$43.9M
Cash From Operations $802.8M $966.2M $1.2B $1.3B $1.4B
 
Capital Expenditures $174.1M $143.5M $267.7M $419.2M $424.8M
Cash Acquisitions $36.9M $5.7M -- -- --
Cash From Investing -$200.2M -$143.5M -$275.1M -$423.5M -$432.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $800M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$250.5M -$819.7M -$1.3B -$1.2B -$944.4M
Other Financing Activities -- -- -- -- --
Cash From Financing -$250.5M -$778.6M -$1.3B -$971.9M -$932.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $352.1M $44.1M -$354.4M -$128.8M $56M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $628.7M $822.6M $950.1M $847.3M $995.5M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders $4.3M $696.5M $901.7M $896.6M $807.8M
Depreciation & Amoritzation $226.4M $204.7M $182.2M $181.3M $197.1M
Stock-Based Compensation $23M $38.2M $32.6M $33.5M $27.7M
Change in Accounts Receivable $3.1M $23.9M $33.4M -$3.4M -$5.7M
Change in Inventories -$145.4M -$748.1M -$615.5M -$717.9M -$623.1M
Cash From Operations $259M $414.9M $573.4M $358M $302M
 
Capital Expenditures $116.7M $108.4M $204M $311M $300.5M
Cash Acquisitions -$6.9M -- -- -- --
Cash From Investing -$13.6M -$108.4M -$207M -$315.9M -$306.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $800M -- -- $195.4M $199.7M
Long-Term Debt Repaid -$800M -- -- -- --
Repurchase of Common Stock -$76.2M -$777.7M -$578.6M -$862.9M -$789M
Other Financing Activities -$1.9M -- -- -- -$4.2M
Cash From Financing -$76.8M -$747.4M -$547.3M -$658.2M -$584.2M
 
Beginning Cash (CF) $2.6B $2.8B $1.5B $1.8B $1.7B
Foreign Exchange Rate Adjustment -$86K -$56K -- -- --
Additions / Reductions $168.7M -$440.9M -$180.9M -$616.1M -$588.8M
Ending Cash (CF) $2.8B $2.3B $1.3B $1.1B $1.1B
 
Levered Free Cash Flow $142.3M $306.4M $369.5M $47M $1.5M

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 23

Quantum [QMCO] is up 2.79% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 6.8% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.31% over the past day.

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

Show me the best stock