Financhill
Buy
56

AEO Quote, Financials, Valuation and Earnings

Last price:
$26.37
Seasonality move :
9.72%
Day range:
$26.08 - $26.57
52-week range:
$9.27 - $28.15
Dividend yield:
1.9%
P/E ratio:
22.76x
P/S ratio:
0.89x
P/B ratio:
2.75x
Volume:
3.6M
Avg. volume:
9.1M
1-year change:
59.27%
Market cap:
$4.5B
Revenue:
$5.3B
EPS (TTM):
$1.16
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $3.8B $5B $5B $5.3B $5.3B
Revenue Growth (YoY) -12.75% 33.3% -0.42% 5.45% 1.27%
 
Cost of Revenues $2.6B $3.2B $3.4B $3.4B $3.4B
Gross Profit $1.1B $1.8B $1.5B $1.8B $1.9B
Gross Profit Margin 30.54% 36.51% 30.92% 34.44% 35.31%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $977.3M $1.2B $1.3B $1.4B $1.4B
Other Inc / (Exp) -$276.1M -$9.5M -$11.7M -$130.7M -$10.4M
Operating Expenses $1.1B $1.2B $1.3B $1.4B $1.4B
Operating Income $8.5M $607.4M $273.7M $368M $450M
 
Net Interest Expenses $24.6M $34M $13.7M $1.2M $1.2M
EBT. Incl. Unusual Items -$292.3M $558.9M $178.5M $239.9M $442.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$83M $139.3M $53.4M $69.8M $112.9M
Net Income to Company -$209.3M $419.6M $125.1M $170M $329.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$209.3M $419.6M $125.1M $170M $329.4M
 
Basic EPS (Cont. Ops) -$1.26 $2.50 $0.69 $0.87 $1.71
Diluted EPS (Cont. Ops) -$1.26 $2.03 $0.64 $0.86 $1.68
Weighted Average Basic Share $166.5M $168.2M $181.8M $195.6M $193.1M
Weighted Average Diluted Share $166.5M $206.5M $205.2M $196.9M $196.4M
 
EBITDA -$102.1M $771M $486.4M $604M $665.4M
EBIT -$267.7M $607.4M $273.7M $368M $450M
 
Revenue (Reported) $3.8B $5B $5B $5.3B $5.3B
Operating Income (Reported) $8.5M $607.4M $273.7M $368M $450M
Operating Income (Adjusted) -$267.7M $607.4M $273.7M $368M $450M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $1.3B $1.2B $1.3B $1.3B $1.4B
Revenue Growth (YoY) 23.5% -2.63% 4.88% -0.92% 5.71%
 
Cost of Revenues $750.5M $811.9M $813.7M $814.1M $863.8M
Gross Profit $523.6M $428.6M $487.4M $475M $498.9M
Gross Profit Margin 41.1% 34.55% 37.46% 36.85% 36.61%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $313.9M $311.1M $362M $351.4M $386.3M
Other Inc / (Exp) $3.1M -$782K $4M -$16.7M --
Operating Expenses $313.9M $311.1M $362M $351.4M $386.3M
Operating Income $209.7M $117.5M $125.4M $123.7M $112.6M
 
Net Interest Expenses $8.4M $734K -- -- $2.1M
EBT. Incl. Unusual Items $204.2M $112.9M $132.2M $108.2M $124.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $52M $31.6M $35.5M $28.2M $33.2M
Net Income to Company $152.2M $81.3M $96.7M $80M $91.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $152.2M $81.3M $96.7M $80M $91.3M
 
Basic EPS (Cont. Ops) $0.91 $0.44 $0.50 $0.42 $0.54
Diluted EPS (Cont. Ops) $0.74 $0.42 $0.49 $0.41 $0.53
Weighted Average Basic Share $167.6M $186.3M $195.3M $191.6M $168.9M
Weighted Average Diluted Share $205M $195.8M $198.4M $195.8M $172.9M
 
EBITDA $251.8M $170M $184.6M $177.4M $167.6M
EBIT $209.7M $117.5M $125.4M $123.7M $112.6M
 
Revenue (Reported) $1.3B $1.2B $1.3B $1.3B $1.4B
Operating Income (Reported) $209.7M $117.5M $125.4M $123.7M $112.6M
Operating Income (Adjusted) $209.7M $117.5M $125.4M $123.7M $112.6M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $4.8B $5B $5.1B $5.4B $5.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3B $3.5B $3.4B $3.5B $3.6B
Gross Profit $1.8B $1.5B $1.7B $1.9B $1.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2B $1.3B $1.4B $1.5B $1.5B
Other Inc / (Exp) -$93.4M -$10.3M -$29.1M -$132.5M --
Operating Expenses $1.2B $1.3B $1.4B $1.5B $1.5B
Operating Income $617.3M $265.4M $330.5M $432.3M $289.9M
 
Net Interest Expenses $33.7M $15.8M $4M -- $4.1M
EBT. Incl. Unusual Items $489.9M $174.5M $295.6M $310.2M $289.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $117.2M $53.5M $77.3M $78.8M $80.7M
Net Income to Company $372.7M $121M $218.3M $231.4M $208.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $372.7M $121M $218.3M $231.4M $208.4M
 
Basic EPS (Cont. Ops) $2.23 $0.69 $1.13 $1.19 $1.18
Diluted EPS (Cont. Ops) $1.80 $0.57 $1.11 $1.17 $1.16
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $782.7M $464.1M $567.4M $657.2M $514.3M
EBIT $617.3M $265.4M $330.5M $432.3M $289.9M
 
Revenue (Reported) $4.8B $5B $5.1B $5.4B $5.3B
Operating Income (Reported) $617.3M $265.4M $330.5M $432.3M $289.9M
Operating Income (Adjusted) $617.3M $265.4M $330.5M $432.3M $289.9M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $3.5B $3.5B $3.6B $3.7B $3.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2B $2.4B $2.3B $2.4B $2.5B
Gross Profit $1.5B $1.1B $1.2B $1.3B $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $872.3M $917.7M $1B $1B $1.1B
Other Inc / (Exp) $6.4M $5.5M -$11.8M -$13.6M -$16.8M
Operating Expenses $951M $917.7M $1B $1B $1.1B
Operating Income $511.1M $173.5M $234.8M $302.6M $147.6M
 
Net Interest Expenses $25.9M $7.4M $1.6M -- $4.1M
EBT. Incl. Unusual Items $491.4M $107M $224.2M $294.5M $141.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $122.2M $36.5M $60.4M $69.4M $37.2M
Net Income to Company $369.2M $70.5M $163.7M $225M $104.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $369.2M $70.5M $163.7M $225M $104.1M
 
Basic EPS (Cont. Ops) $2.21 $0.39 $0.84 $1.16 $0.63
Diluted EPS (Cont. Ops) $1.78 $0.32 $0.83 $1.14 $0.62
Weighted Average Basic Share $502.4M $535M $585.2M $581.7M $519.2M
Weighted Average Diluted Share $620.5M $595.7M $591.6M $594.8M $524.1M
 
EBITDA $635.4M $323.9M $409.3M $466.1M $315.1M
EBIT $512.5M $173.5M $234.8M $302.6M $147.6M
 
Revenue (Reported) $3.5B $3.5B $3.6B $3.7B $3.7B
Operating Income (Reported) $511.1M $173.5M $234.8M $302.6M $147.6M
Operating Income (Adjusted) $512.5M $173.5M $234.8M $302.6M $147.6M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $850.5M $434.8M $170.2M $454.1M $359M
Short Term Investments -- -- -- $100M $50M
Accounts Receivable, Net $94.7M $201.7M $185.2M $247.9M $262.4M
Inventory $405.4M $553.5M $585.1M $640.7M $636.7M
Prepaid Expenses -- -- -- $65.1M $76.1M
Other Current Assets $120.6M $122M $102.6M $25.6M $20.2M
Total Current Assets $1.5B $1.4B $1.1B $1.4B $1.4B
 
Property Plant And Equipment $1.8B $1.9B $1.9B $1.7B $2B
Long-Term Investments -- -- -- -- $35M
Goodwill $13.3M $271.4M $264.9M $225.3M $225.1M
Other Intangibles $57.1M $102.7M $94.5M $46.1M $42.4M
Other Long-Term Assets $29M $50.1M $56.2M $52.5M $94.2M
Total Assets $3.4B $4.2B $3.8B $3.9B $4.2B
 
Accounts Payable $255.9M $231.8M $234.3M $268.3M $280.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $328.6M $311M $337.3M $284.5M $313M
Other Current Liabilities $55.3M $70.6M $66.9M $73.6M $74.8M
Total Current Liabilities $858.5M $842.9M $768.9M $891.2M $882.7M
 
Long-Term Debt $325.3M $1.5B $1B $901.1M $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $2.3B $2.8B $2.2B $2.1B $2.5B
 
Common Stock $2.5M $2.5M $2.5M $2.5M $2.5M
Other Common Equity Adj -- -$40.8M -$32.6M -$16.4M -$56.4M
Common Equity $1.1B $1.4B $1.6B $1.7B $1.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1B $1.4B $1.6B $1.7B $1.8B
 
Total Liabilities and Equity $3.4B $4.2B $3.8B $3.9B $4.2B
Cash and Short Terms $850.5M $434.8M $170.2M $454.1M $359M
Total Debt $325.3M $1.5B $1B $901.1M $1.1B
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Cash and Equivalents $740.7M $82.1M $240.9M $160.2M $112.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $228.5M $250.9M $239.4M $214.1M $245.3M
Inventory $739.8M $797.7M $769.3M $804.3M $891.2M
Prepaid Expenses -- -- -- $118.8M $125.7M
Other Current Assets $66.6M $146.4M $103.8M $38.8M --
Total Current Assets $1.8B $1.3B $1.4B $1.3B $1.4B
 
Property Plant And Equipment $1.8B $1.9B $1.7B $2B $2.4B
Long-Term Investments -- -- -- -- --
Goodwill $16.4M $271.2M $264.8M $225.2M --
Other Intangibles $52.9M $96.5M $88.2M $43.4M --
Other Long-Term Assets $33.9M $54.9M $55.7M $59.6M --
Total Assets $3.8B $3.7B $3.5B $3.7B $4.2B
 
Accounts Payable $314.6M $188.4M $300M $283.5M $305.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $299.7M $332.2M $294.9M $293M --
Other Current Liabilities $56.1M $67.8M $72.9M $95.6M --
Total Current Liabilities $869.6M $685.4M $831.2M $851M $854.8M
 
Long-Term Debt $1.5B $1.5B $927M $1.1B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $2.4B $2.2B $1.8B $2B $2.6B
 
Common Stock $2.5M $2.5M $2.5M $2.5M $2.5M
Other Common Equity Adj -- -- -$32.9M -$49.9M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.4B $1.5B $1.7B $1.7B $1.6B
 
Total Liabilities and Equity $3.8B $3.7B $3.5B $3.7B $4.2B
Cash and Short Terms $740.7M $82.1M $240.9M $160.2M $112.8M
Total Debt $1.8B $1.5B $927M $1.1B $1.7B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders -$209.3M $419.6M $125.1M $170M $329.4M
Depreciation & Amoritzation $165.6M $171.2M $212.5M $235.2M $220.5M
Stock-Based Compensation $32.8M $38.2M $39M $51.1M $39.6M
Change in Accounts Receivable -- -$117.8M $43.9M -$5.8M -$15.6M
Change in Inventories $42.2M -$147.1M -$38.4M -$46.3M -$21.4M
Cash From Operations $202.5M $303.7M $406.3M $580.7M $476.8M
 
Capital Expenditures $128M $233.8M $260.4M $174.4M $222.5M
Cash Acquisitions -- $358.2M -- -- --
Cash From Investing -$73.9M -$594.6M -$261.4M -$287.4M -$217.5M
 
Dividends Paid (Ex Special Dividend) -$22.9M $113.9M $64.8M $83.8M $96.5M
Special Dividend Paid
Long-Term Debt Issued $406.1M -- -- $30M --
Long-Term Debt Repaid -- -- -$136.4M -$30M --
Repurchase of Common Stock -$25.4M $24M $209.8M $30.9M $204.7M
Other Financing Activities -$1.2M -$299K $984K -$2.4M -$4.6M
Cash From Financing $359.9M -$125.2M -$407.9M -$109.5M -$301.9M
 
Beginning Cash (CF) $361.9M $434.8M $170.2M $354.1M $309M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $488.5M -$415.7M -$264.6M $183.9M -$45.1M
Ending Cash (CF) $850.5M $19.5M -$95.9M $538.1M $261.3M
 
Levered Free Cash Flow $74.5M $69.8M $145.9M $406.3M $254.3M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders $152.2M $81.3M $96.7M $80M $91.3M
Depreciation & Amoritzation $42.1M $52.4M $59.3M $53.8M $55M
Stock-Based Compensation $7.9M $7M $9.9M $6M $6.1M
Change in Accounts Receivable -- -$29.3M $33M $13.4M -$8M
Change in Inventories -$237.4M -$111.2M -$123.8M -$151.8M -$171.9M
Cash From Operations $11.8M $18.6M $136.5M $52.9M $67.1M
 
Capital Expenditures $58.2M $71.5M $43M $60.7M $69.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$8.4M -$71.7M -$45.8M -$60.7M -$69.8M
 
Dividends Paid (Ex Special Dividend) $30.4M -- $19.8M $24M $21.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $35.3M -- -- --
Long-Term Debt Repaid -- -- -$3M -- --
Repurchase of Common Stock $6.5M $193K $270K $355K $33K
Other Financing Activities $39K $2.4M -$20K -$20K --
Cash From Financing -$36.8M $37.9M -$22.6M -$23.5M -$11.9M
 
Beginning Cash (CF) $740.7M $82.1M $240.9M $160.2M $112.8M
Foreign Exchange Rate Adjustment -- -$945K -$2.4M -$315K $664K
Additions / Reductions -$33.3M -$16.1M $65.6M -$31.6M -$14M
Ending Cash (CF) $707.3M $65.1M $304.1M $128.2M $99.5M
 
Levered Free Cash Flow -$46.4M -$52.9M $93.5M -$7.8M -$2.5M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders $372.7M $121M $218.3M $231.4M $208.4M
Depreciation & Amoritzation $165.4M $198.7M $236.6M $224.2M $224.5M
Stock-Based Compensation $37.5M $38.7M $44.3M $49.2M $39.4M
Change in Accounts Receivable -- -- $11.1M $18.3M -$26.5M
Change in Inventories -$176.8M -$58.1M $20M -$45.3M -$79.5M
Cash From Operations $346.6M $83.3M $777.3M $389.4M $424M
 
Capital Expenditures $179.8M $288.8M $195.9M $197.2M $267.1M
Cash Acquisitions -- $358.2M -- -- --
Cash From Investing -$184.6M -$645.9M -$205.6M -$209.2M -$295.4M
 
Dividends Paid (Ex Special Dividend) $106.4M $95.1M $59.1M $97.3M $87.8M
Special Dividend Paid
Long-Term Debt Issued -- $343M -$313M -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $24M $209.8M $10.7M $164.8M $301.2M
Other Financing Activities -$639K $1.7M -$1.4M -$6.2M --
Cash From Financing -$114.8M -$94.5M -$412.7M -$258.5M -$178.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $48.3M -$658.5M $158.8M -$80.7M -$47.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $166.8M -$205.5M $581.4M $192.2M $156.9M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders $369.2M $70.5M $163.7M $225M $104.1M
Depreciation & Amoritzation $122.9M $150.5M $174.6M $163.5M $167.5M
Stock-Based Compensation $29.4M $30M $35.3M $33.4M $33.2M
Change in Accounts Receivable -- $36.7M $3.9M $28M $17.2M
Change in Inventories -$333.9M -$244.9M -$186.5M -$185.5M -$243.6M
Cash From Operations $133.7M -$86.7M $284.3M $93M $40.3M
 
Capital Expenditures $144.4M $199.4M $134.9M $157.7M $202.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$148.8M -$200.1M -$144.3M -$66.1M -$144M
 
Dividends Paid (Ex Special Dividend) -$22.9M $64.8M $59.1M $72.6M $64M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $343M $30M -- $110M
Long-Term Debt Repaid -- -$136.1M -$30M -- --
Repurchase of Common Stock -$11.1M $209.8M $10.7M $144.6M $241.1M
Other Financing Activities -$329K $1.7M -$762K -$4.6M -$1.8M
Cash From Financing -$94.8M -$64.1M -$69M -$218M -$94.6M
 
Beginning Cash (CF) $2.3B $409.1M $534.1M $652.6M $327.5M
Foreign Exchange Rate Adjustment $87K -$1.7M -$363K -$2.9M $2.2M
Additions / Reductions -$109.9M -$352.6M $70.7M -$193.9M -$196.1M
Ending Cash (CF) $2.2B $54.8M $604.5M $455.8M $133.5M
 
Levered Free Cash Flow -$10.7M -$286.1M $149.4M -$64.6M -$161.9M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock