Financhill
Buy
73

LEVI Quote, Financials, Valuation and Earnings

Last price:
$21.17
Seasonality move :
-3.03%
Day range:
$20.90 - $21.65
52-week range:
$12.17 - $24.82
Dividend yield:
2.58%
P/E ratio:
18.10x
P/S ratio:
1.32x
P/B ratio:
3.79x
Volume:
2.3M
Avg. volume:
2M
1-year change:
21.07%
Market cap:
$8.2B
Revenue:
$6.4B
EPS (TTM):
$1.16
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Revenue $4.5B $5.8B $6.2B $6.2B $6.4B
Revenue Growth (YoY) -22.82% 29.6% 6.96% 0.13% 2.96%
 
Cost of Revenues $2B $2.4B $2.6B $2.7B $2.5B
Gross Profit $2.4B $3.3B $3.5B $3.5B $3.8B
Gross Profit Margin 54.13% 57.57% 57.24% 56.57% 60.27%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.3B $2.6B $2.9B $3.1B $1.4B
Other Inc / (Exp) -$211.6M -$33.1M $8.1M -$152.7M -$308.9M
Operating Expenses $2.2B $2.6B $2.9B $3B $3.2B
Operating Income $160.8M $694.2M $671.4M $533.7M $667.7M
 
Net Interest Expenses $82.2M $72.9M $25.7M $45.9M $41.8M
EBT. Incl. Unusual Items -$189.8M $580.2M $649.6M $265.2M $219M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$62.6M $26.7M $80.5M $15.6M $8.4M
Net Income to Company -$127.1M $553.5M $569.1M $249.6M $210.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$127.1M $553.5M $569.1M $249.6M $210.6M
 
Basic EPS (Cont. Ops) -$0.32 $1.38 $1.43 $0.63 $0.53
Diluted EPS (Cont. Ops) -$0.32 $1.35 $1.41 $0.62 $0.52
Weighted Average Basic Share $397.3M $401.6M $397.3M $397.2M $398.2M
Weighted Average Diluted Share $397.3M $409.8M $403.8M $401.7M $402.4M
 
EBITDA $302.6M $837.3M $830.3M $699M $860.9M
EBIT $160.8M $694.2M $671.4M $533.7M $667.7M
 
Revenue (Reported) $4.5B $5.8B $6.2B $6.2B $6.4B
Operating Income (Reported) $160.8M $694.2M $671.4M $533.7M $667.7M
Operating Income (Adjusted) $160.8M $694.2M $671.4M $533.7M $667.7M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Revenue $1.5B $1.5B $1.5B $1.4B $1.5B
Revenue Growth (YoY) 41.24% 1.18% -0.39% -4.45% 6.84%
 
Cost of Revenues $631.5M $660.7M $675.4M $570.2M $596.6M
Gross Profit $868.2M $856.7M $836.1M $874.1M $946.5M
Gross Profit Margin 57.89% 56.46% 55.32% 60.52% 61.34%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $643.8M $663.8M $529.2M $566.7M $336.3M
Other Inc / (Exp) $4.8M -$3.7M -$118.4M -$115.2M --
Operating Expenses $658.4M $659.8M $701.7M $696.1M $769.3M
Operating Income $209.8M $197M $134.4M $178M $177.2M
 
Net Interest Expenses $18.1M $7.7M $11.5M $10.1M $12.5M
EBT. Incl. Unusual Items $203M $186.3M -$3.4M $22.2M $156.2M
Earnings of Discontinued Ops. -- -- -- -$2M $96.1M
Income Tax Expense $9.7M $13.3M -$13M -$500K $34.2M
Net Income to Company $193.3M $173M $9.6M $20.7M $218.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $193.3M $173M $9.6M $22.7M $122M
 
Basic EPS (Cont. Ops) $0.48 $0.44 $0.02 $0.05 $0.20
Diluted EPS (Cont. Ops) $0.47 $0.43 $0.02 $0.05 $0.20
Weighted Average Basic Share $403M $397.1M $397.8M $398.2M $395.7M
Weighted Average Diluted Share $413.1M $402.9M $401M $402.4M $399.5M
 
EBITDA $245.5M $237.2M $177.2M $228.1M $229M
EBIT $209.8M $197M $134.4M $178M $177.2M
 
Revenue (Reported) $1.5B $1.5B $1.5B $1.4B $1.5B
Operating Income (Reported) $209.8M $197M $134.4M $178M $177.2M
Operating Income (Adjusted) $209.8M $197M $134.4M $178M $177.2M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Revenue $5.5B $6.3B $6.1B $5.9B $6.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.3B $2.7B $2.7B $2.4B $2.4B
Gross Profit $3.1B $3.6B $3.4B $3.6B $3.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.5B $3.3B $2.4B $3.1B $1.9B
Other Inc / (Exp) -$68.4M $12M -$148M -$290.4M --
Operating Expenses $2.5B $2.9B $3B $2.9B $3.2B
Operating Income $634M $654.4M $454M $622.2M $742.3M
 
Net Interest Expenses $87.2M $27.8M $44.8M $40.9M $46.6M
EBT. Incl. Unusual Items $465.4M $676.8M $268.4M $158.1M $635.2M
Earnings of Discontinued Ops. -- -- -- -$2M $78.3M
Income Tax Expense $8.1M $105.3M -$4.9M $1.2M $110.8M
Net Income to Company $457.2M $571.5M $273.3M $154.9M $602.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $457.2M $571.5M $273.3M $156.9M $524.4M
 
Basic EPS (Cont. Ops) $1.14 $1.43 $0.69 $0.39 $1.17
Diluted EPS (Cont. Ops) $1.11 $1.41 $0.68 $0.39 $1.16
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $776.4M $809.9M $617.2M $802.9M $947.9M
EBIT $634M $654.4M $454M $622.2M $742.3M
 
Revenue (Reported) $5.5B $6.3B $6.1B $5.9B $6.4B
Operating Income (Reported) $634M $654.4M $454M $622.2M $742.3M
Operating Income (Adjusted) $634M $654.4M $454M $622.2M $742.3M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Revenue $4.1B $4.6B $4.5B $4.3B $4.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7B $1.9B $2B $1.7B $1.7B
Gross Profit $2.4B $2.7B $2.5B $2.6B $2.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.9B $2.5B $1.7B $1.7B $1.9B
Other Inc / (Exp) -$25.1M $20M -$147.7M -$285.3M -$11.3M
Operating Expenses $1.9B $2.2B $2.2B $2.2B $2.3B
Operating Income $525M $491.7M $325.9M $415M $495.9M
 
Net Interest Expenses $61.4M $16.3M $35.4M $30.4M $35.2M
EBT. Incl. Unusual Items $413.4M $510M $128.6M $21.5M $435.3M
Earnings of Discontinued Ops. -- -- -- -$2M $78.3M
Income Tax Expense $12.9M $91.4M $5.9M -$8.6M $93.5M
Net Income to Company $400.6M $418.5M $122.7M $28M $420.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $400.6M $418.5M $122.7M $30.1M $341.8M
 
Basic EPS (Cont. Ops) $1.00 $1.05 $0.31 $0.07 $0.71
Diluted EPS (Cont. Ops) $0.97 $1.03 $0.31 $0.07 $0.70
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.2B $1.2B
Weighted Average Diluted Share $1.2B $1.2B $1.2B $1.2B $1.2B
 
EBITDA $630.6M $609.6M $448.1M $552.6M $647.1M
EBIT $525M $491.7M $325.9M $415M $495.9M
 
Revenue (Reported) $4.1B $4.6B $4.5B $4.3B $4.5B
Operating Income (Reported) $525M $491.7M $325.9M $415M $495.9M
Operating Income (Adjusted) $525M $491.7M $325.9M $415M $495.9M
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Cash and Equivalents $1.6B $901.8M $500.2M $398.8M $690M
Short Term Investments $96.5M $91.5M $70.6M -- --
Accounts Receivable, Net $540.2M $707.6M $697M $752.7M $710M
Inventory $817.7M $898M $1.4B $1.3B $1.2B
Prepaid Expenses -- -- -- $87.6M --
Other Current Assets $174.6M $202.5M $213.9M $196M $211.7M
Total Current Assets $3.1B $2.7B $2.8B $2.6B $2.9B
 
Property Plant And Equipment $1.4B $1.6B $1.6B $1.7B $1.8B
Long-Term Investments -- -- -- -- --
Goodwill $264.8M $386.9M $365.7M $303.7M $277.6M
Other Intangibles $47.4M $291.3M $286.7M $267.6M $196.6M
Other Long-Term Assets $261.9M $332.6M $339.7M $400.6M $464.4M
Total Assets $5.6B $5.9B $6B $6.1B $6.4B
 
Accounts Payable $375.5M $524.8M $657.2M $567.9M $663.4M
Accrued Expenses $797M $1B $1B $669.7M $780.6M
Current Portion Of Long-Term Debt $17.6M $5.9M $11.7M $12.5M $5.5M
Current Portion Of Capital Lease Obligations $237.1M $245.4M $235.7M $245.5M $253.3M
Other Current Liabilities $65.1M $13.2M $7.5M $9.1M $9.5M
Total Current Liabilities $1.5B $1.9B $2B $1.8B $2B
 
Long-Term Debt $2.4B $2B $1.8B $1.9B $2B
Capital Leases -- -- -- -- --
Total Liabilities $4.3B $4.2B $4.1B $4B $4.4B
 
Common Stock $398K $400K $400K $400K $400K
Other Common Equity Adj -$441.4M -$394.4M -$421.7M -$390.9M -$434.5M
Common Equity $1.3B $1.7B $1.9B $2B $2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.3B $1.7B $1.9B $2B $2B
 
Total Liabilities and Equity $5.6B $5.9B $6B $6.1B $6.4B
Cash and Short Terms $1.6B $901.8M $500.2M $398.8M $690M
Total Debt $2.4B $2B $1.8B $1.9B $2B
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Cash and Equivalents $1.5B $599.4M $294.5M $577.1M $707.5M
Short Term Investments $95.5M $100.5M -- -- --
Accounts Receivable, Net $667.3M $660.4M $690.2M $679.5M $722.9M
Inventory $902.3M $1.3B $1.4B $1.3B $1.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $189.3M $227.9M $207.2M $213.7M --
Total Current Assets $3.2B $2.8B $2.6B $2.7B $3B
 
Property Plant And Equipment $1.6B $1.5B $1.6B $1.8B $1.8B
Long-Term Investments -- -- -- -- --
Goodwill $265.5M $365.2M $300.7M $280.8M --
Other Intangibles $46.7M $287.7M $268.8M $198.4M --
Other Long-Term Assets $297.9M $359.2M $389.5M $448.9M --
Total Assets $6B $5.9B $5.9B $6.3B $6.7B
 
Accounts Payable $551.5M $690.3M $573.5M $667.8M $621.4M
Accrued Expenses $843.7M $844.5M $652M $897.1M --
Current Portion Of Long-Term Debt -- $8.3M $14.5M $6.8M --
Current Portion Of Capital Lease Obligations $248.6M $239M $239.9M $254.2M --
Other Current Liabilities $36.2M $4M $22.4M $11.9M --
Total Current Liabilities $1.8B $1.9B $1.8B $1.9B $2B
 
Long-Term Debt $2.2B $1.9B $1.8B $2B $2B
Capital Leases -- -- -- -- --
Total Liabilities $4.4B $4.1B $3.9B $4.4B $4.5B
 
Common Stock $402K $396K $400K $400K $400K
Other Common Equity Adj -$431.8M -$409.3M -$398.1M -$418.5M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.6B $1.8B $1.9B $1.9B $2.2B
 
Total Liabilities and Equity $6B $5.9B $5.9B $6.3B $6.7B
Cash and Short Terms $1.5B $599.4M $294.5M $577.1M $707.5M
Total Debt $2.2B $1.9B $1.8B $2B $2B
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Net Income to Stockholders -$127.1M $553.5M $569.1M $249.6M $210.6M
Depreciation & Amoritzation $141.8M $143.2M $158.9M $165.3M $193.2M
Stock-Based Compensation $50.9M $60.1M $60.8M $74.4M $62.8M
Change in Accounts Receivable $234.2M -$181.5M -$6.7M -$49.9M $14.8M
Change in Inventories $93.1M -$84.7M -$543M $142.9M $14.9M
Cash From Operations $469.6M $737.3M $228.1M $435.5M $844.7M
 
Capital Expenditures $130.4M $166.9M $267.1M $315.5M $227.5M
Cash Acquisitions $54.6M $390.9M -- $12.1M $34.4M
Cash From Investing -$188.6M -$571.8M -$235.7M -$240.7M -$281.1M
 
Dividends Paid (Ex Special Dividend) $63.6M $104.4M $174.3M $190.5M $198.5M
Special Dividend Paid
Long-Term Debt Issued $806.1M $489.3M $404M $200M --
Long-Term Debt Repaid -$300M -$1B -$404M -$200M --
Repurchase of Common Stock $56.2M $85.9M $175.7M $8.1M $90.1M
Other Financing Activities -$108.3M -$116.6M -$15.4M -$15.5M -$30.7M
Cash From Financing $286M -$840.9M -$365.4M -$214.1M -$265.6M
 
Beginning Cash (CF) $1.5B $810.3M $429.6M $398.8M $690M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $562.9M -$687.1M -$380.6M -$30.9M $291.2M
Ending Cash (CF) $2.1B $111.6M $41.4M $356.3M $974.4M
 
Levered Free Cash Flow $339.2M $570.3M -$39M $120M $617.2M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Net Income to Stockholders $193.3M $173M $9.6M $20.7M $218.1M
Depreciation & Amoritzation $35.6M $40.2M $42.8M $50.1M $51.8M
Stock-Based Compensation $16.5M $15.1M $18M $12.7M $23.6M
Change in Accounts Receivable -$96.9M -- -- -- --
Change in Inventories -$53.5M -- -- -- --
Cash From Operations $250.8M $64.4M $51.2M $52.3M $24.8M
 
Capital Expenditures $40.9M $76.3M $72.4M $50M $64.2M
Cash Acquisitions $1.1M -- -- -- --
Cash From Investing -$57.3M -$91.9M -$79.4M -$50.8M $120M
 
Dividends Paid (Ex Special Dividend) $32.2M $47.5M $47.7M $51.5M $55.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$217K -- -- -- --
Long-Term Debt Repaid -- -- -$100M -- --
Repurchase of Common Stock $3.4M $26.4M -- $17.8M $120M
Other Financing Activities -$2.1M $3.4M $2.7M $3.1M --
Cash From Financing -$36.5M -$70.6M -$145M -$66.2M -$184.7M
 
Beginning Cash (CF) $1.4B $498.9M $294.5M $577.1M $612.8M
Foreign Exchange Rate Adjustment -$4.6M -$5M -$4M $400K -$900K
Additions / Reductions $152.4M -$103M -$177.2M -$64.3M -$40.8M
Ending Cash (CF) $1.5B $390.9M $113.3M $513.2M $571.1M
 
Levered Free Cash Flow $209.9M -$11.8M -$21.2M $2.3M -$39.4M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Net Income to Stockholders $457.2M $571.5M $273.3M $154.9M $602.7M
Depreciation & Amoritzation $142.4M $155.5M $163.2M $181.9M $205.8M
Stock-Based Compensation $60.4M $59.3M $71.3M $66.2M $82.4M
Change in Accounts Receivable -$118.6M -- -- -- --
Change in Inventories $48.3M -- -- -- --
Cash From Operations $727.6M $448.7M $194.4M $860M $506.4M
 
Capital Expenditures $149.3M $255.3M $329.3M $218.3M $236M
Cash Acquisitions -$14.7M $389.8M -- $46.5M --
Cash From Investing -$182.5M -$671.1M -$169.5M -$272M -$98.6M
 
Dividends Paid (Ex Special Dividend) $72.3M $159.2M $190.2M $194.7M $209.6M
Special Dividend Paid
Long-Term Debt Issued $476.3M -$37K $604M -- --
Long-Term Debt Repaid -$820M -- -- -- --
Repurchase of Common Stock -$118K $146.8M $43.1M $59.7M $180.9M
Other Financing Activities -$81.6M -$60.4M -$8.5M -$24.7M --
Cash From Financing -$522.2M -$639M -$216.8M -$304.1M -$373.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $23.5M -$877.8M -$204.4M $282.6M $35.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $578.2M $193.4M -$134.9M $641.7M $270.4M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Net Income to Stockholders $400.6M $418.5M $122.7M $28M $420.1M
Depreciation & Amoritzation $105.6M $117.9M $122.2M $138.8M $151.4M
Stock-Based Compensation $46.6M $45.9M $56.4M $48.2M $67.8M
Change in Accounts Receivable -$133M -- -- -- --
Change in Inventories -$92.1M -- -- -- --
Cash From Operations $498.9M $210.3M $176.6M $601.1M $262.8M
 
Capital Expenditures $108.4M $196.8M $259M $161.8M $170.3M
Cash Acquisitions $1.1M -- -- $34.4M --
Cash From Investing -$127.7M -$227.1M -$160.9M -$192.2M -$9.7M
 
Dividends Paid (Ex Special Dividend) $72.3M $127M $142.9M $147.1M $158.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $489.3M -- $200M -- --
Long-Term Debt Repaid -$820M -- -$175M -- --
Repurchase of Common Stock $79.7M $140.7M $8.1M $59.7M $150.5M
Other Financing Activities -$76.2M -$20M -$13.1M -$22.3M -$19.1M
Cash From Financing -$489.6M -$287.7M -$139.1M -$229.1M -$337.1M
 
Beginning Cash (CF) $4.6B $1.8B $1.1B $1.7B $1.8B
Foreign Exchange Rate Adjustment -$2.1M -$6.9M -$11.8M -$1.5M $6.8M
Additions / Reductions -$120.6M -$311.4M -$135.2M $178.3M -$77.2M
Ending Cash (CF) $4.5B $1.5B $940.9M $1.9B $1.8B
 
Levered Free Cash Flow $390.4M $13.5M -$82.4M $439.3M $92.5M

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: 64x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

Sell
32
SMX alert for Dec 24

SMX (Security Matters) Plc [SMX] is down 8.94% over the past day.

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

Show me the best stock