Financhill
Buy
53

JWN Quote, Financials, Valuation and Earnings

Last price:
$24.12
Seasonality move :
3.9%
Day range:
$24.06 - $24.22
52-week range:
$18.57 - $24.99
Dividend yield:
3.15%
P/E ratio:
14.03x
P/S ratio:
0.27x
P/B ratio:
3.53x
Volume:
3.4M
Avg. volume:
4.1M
1-year change:
22.36%
Market cap:
$4B
Revenue:
$15B
EPS (TTM):
$1.72
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $10.7B $14.8B $15.5B $14.7B $15B
Revenue Growth (YoY) -30.98% 38.02% 5.01% -5.39% 2.2%
 
Cost of Revenues $7.6B $9.3B $10B $9.3B $9.4B
Gross Profit $3.1B $5.4B $5.5B $5.4B $5.6B
Gross Profit Margin 29.07% 36.82% 35.49% 36.68% 37.43%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.2B $5B $5B $4.9B $5.1B
Other Inc / (Exp) -- -- -- -$284M --
Operating Expenses $4.2B $5B $5B $4.9B $5.1B
Operating Income -$1B $492M $465M $535M $495M
 
Net Interest Expenses $181M $246M $128M $104M $102M
EBT. Incl. Unusual Items -$1.2B $246M $337M $147M $393M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$538M $68M $92M $13M $99M
Net Income to Company -$690M $178M $245M $134M $294M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$690M $178M $245M $134M $294M
 
Basic EPS (Cont. Ops) -$4.39 $1.12 $1.53 $0.83 $1.79
Diluted EPS (Cont. Ops) -$4.39 $1.10 $1.51 $0.82 $1.74
Weighted Average Basic Share $157.2M $159M $160.1M $161.8M $164.3M
Weighted Average Diluted Share $157.2M $162.5M $162.1M $163.4M $168.9M
 
EBITDA -$205M $1.3B $1.3B $1.1B $1.3B
EBIT -$1B $493M $475M $284M $528M
 
Revenue (Reported) $10.7B $14.8B $15.5B $14.7B $15B
Operating Income (Reported) -$1B $492M $465M $535M $495M
Operating Income (Adjusted) -$1B $493M $475M $284M $528M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $3.6B $4.5B $4.3B $4.4B $4.3B
Revenue Growth (YoY) -19.66% 23.07% -3.72% 2.34% -2.17%
 
Cost of Revenues $2.4B $2.7B $2.8B $2.8B $2.6B
Gross Profit $1.3B $1.8B $1.5B $1.6B $1.7B
Gross Profit Margin 35.12% 39.86% 34.99% 36.31% 39.04%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.3B $1.5B $1.3B $1.4B $1.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.3B $1.5B $1.3B $1.4B $1.4B
Operating Income $30M $299M $187M $216M $243M
 
Net Interest Expenses $48M $33M $27M $26M $23M
EBT. Incl. Unusual Items -$18M $266M $160M $190M $220M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$51M $66M $41M $56M $54M
Net Income to Company $33M $200M $119M $134M $166M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $33M $200M $119M $134M $166M
 
Basic EPS (Cont. Ops) $0.21 $1.26 $0.75 $0.83 $1.00
Diluted EPS (Cont. Ops) $0.21 $1.23 $0.74 $0.82 $0.97
Weighted Average Basic Share $157.8M $159.3M $160.1M $162.7M $165.2M
Weighted Average Diluted Share $157.8M $173.3M $161.5M $169.1M $171.3M
 
EBITDA $241M $483M $392M $433M $436M
EBIT $33M $300M $197M $225M $254M
 
Revenue (Reported) $3.6B $4.5B $4.3B $4.4B $4.3B
Operating Income (Reported) $30M $299M $187M $216M $243M
Operating Income (Adjusted) $33M $300M $197M $225M $254M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $10.7B $14.8B $15.5B $14.7B $15B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.6B $9.3B $10B $9.3B $9.4B
Gross Profit $3.1B $5.4B $5.5B $5.4B $5.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.2B $5B $5B $4.9B $5.1B
Other Inc / (Exp) -- -- -- -$284M --
Operating Expenses $4.2B $5B $5B $4.9B $5.1B
Operating Income -$1B $492M $465M $535M $495M
 
Net Interest Expenses $181M $246M $128M $104M $102M
EBT. Incl. Unusual Items -$1.2B $246M $337M $147M $393M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$538M $68M $92M $14M $98M
Net Income to Company -$690M $178M $245M $134M $294M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$690M $178M $245M $133M $295M
 
Basic EPS (Cont. Ops) -$4.40 $1.11 $1.53 $0.82 $1.78
Diluted EPS (Cont. Ops) -$4.40 $1.06 $1.51 $0.80 $1.72
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$205M $1.3B $1.3B $1B $1.3B
EBIT -$1B $493M $475M $277M $520M
 
Revenue (Reported) $10.7B $14.8B $15.5B $14.7B $15B
Operating Income (Reported) -$1B $492M $465M $535M $495M
Operating Income (Adjusted) -$1B $493M $475M $277M $520M
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Revenue $14.8B $15.5B $14.7B $15B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.3B $10B $9.3B $9.4B --
Gross Profit $5.4B $5.5B $5.4B $5.6B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5B $5B $4.9B $5.1B --
Other Inc / (Exp) -- -- -$284M -- --
Operating Expenses $5B $5B $4.9B $5.1B --
Operating Income $492M $465M $535M $495M --
 
Net Interest Expenses $246M $128M $104M $102M --
EBT. Incl. Unusual Items $246M $337M $147M $393M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $68M $92M $14M $98M --
Net Income to Company $178M $245M $134M $294M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $178M $245M $133M $295M --
 
Basic EPS (Cont. Ops) $1.11 $1.53 $0.82 $1.78 --
Diluted EPS (Cont. Ops) $1.06 $1.51 $0.80 $1.72 --
Weighted Average Basic Share $636M $640.3M $647.2M $657.1M --
Weighted Average Diluted Share $657.1M $646.8M $656.7M $673.1M --
 
EBITDA $1.3B $1.3B $1B $1.3B --
EBIT $493M $475M $277M $520M --
 
Revenue (Reported) $14.8B $15.5B $14.7B $15B --
Operating Income (Reported) $492M $465M $535M $495M --
Operating Income (Adjusted) $493M $475M $277M $520M --
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $681M $322M $687M $628M $1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $245M $255M $265M $334M $245M
Inventory $1.9B $2.3B $1.9B $1.9B $2.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $853M $306M $316M $286M $305M
Total Current Assets $3.6B $3.2B $3.2B $3.1B $3.7B
 
Property Plant And Equipment $5.3B $5.1B $4.8B $4.5B $4.5B
Long-Term Investments -- -- -- -- --
Goodwill $249M $249M $249M $249M $249M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $334M $390M $466M $523M $570M
Total Assets $9.5B $8.9B $8.7B $8.4B $9B
 
Accounts Payable $2B $1.5B $1.2B $1.2B $1.3B
Accrued Expenses $352M $383M $291M $244M $424M
Current Portion Of Long-Term Debt $500M -- -- $250M --
Current Portion Of Capital Lease Obligations $260M $242M $258M $240M $244M
Other Current Liabilities $1B $1.2B $1.2B $1.1B $1.1B
Total Current Liabilities $4.1B $3.3B $3B $3.1B $3.1B
 
Long-Term Debt $2.8B $2.9B $2.9B $2.6B $2.6B
Capital Leases -- -- -- -- --
Total Liabilities $9.2B $8.3B $8B $7.6B $7.8B
 
Common Stock $3.2B $3.3B $3.4B $3.4B $3.5B
Other Common Equity Adj -$70M -$50M -$26M $8M $13M
Common Equity $305M $581M $739M $848M $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $305M $581M $739M $848M $1.1B
 
Total Liabilities and Equity $9.5B $8.9B $8.7B $8.4B $9B
Cash and Short Terms $681M $322M $687M $628M $1B
Total Debt $3.3B $2.9B $2.9B $2.9B $2.6B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $681M $322M $687M $628M $1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $245M $255M $265M $334M $245M
Inventory $1.9B $2.3B $1.9B $1.9B $2.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $853M $306M $316M $286M $305M
Total Current Assets $3.6B $3.2B $3.2B $3.1B $3.7B
 
Property Plant And Equipment $5.3B $5.1B $4.8B $4.5B $4.5B
Long-Term Investments -- -- -- -- --
Goodwill $249M $249M $249M $249M $249M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $334M $390M $466M $523M $570M
Total Assets $9.5B $8.9B $8.7B $8.4B $9B
 
Accounts Payable $2B $1.5B $1.2B $1.2B $1.3B
Accrued Expenses $352M $383M $291M $244M $424M
Current Portion Of Long-Term Debt $500M -- -- $250M --
Current Portion Of Capital Lease Obligations $260M $242M $258M $240M $244M
Other Current Liabilities $1B $1.2B $1.2B $1.1B $1.1B
Total Current Liabilities $4.1B $3.3B $3B $3.1B $3.1B
 
Long-Term Debt $2.8B $2.9B $2.9B $2.6B $2.6B
Capital Leases -- -- -- -- --
Total Liabilities $9.2B $8.3B $8B $7.6B $7.8B
 
Common Stock $3.2B $3.3B $3.4B $3.4B $3.5B
Other Common Equity Adj -$70M -$50M -$26M $8M $13M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $305M $581M $739M $848M $1.1B
 
Total Liabilities and Equity $9.5B $8.9B $8.7B $8.4B $9B
Cash and Short Terms $681M $322M $687M $628M $1B
Total Debt $3.3B $2.9B $2.9B $2.9B $2.6B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders -$690M $178M $245M $134M $294M
Depreciation & Amoritzation $839M $790M $789M $770M $790M
Stock-Based Compensation $67M $79M $59M $52M $72M
Change in Accounts Receivable -$46M -- $23M -$53M $78M
Change in Inventories $53M -$383M $265M -$61M -$115M
Cash From Operations -$348M $705M $946M $621M $1.3B
 
Capital Expenditures $385M $506M $473M $569M $516M
Cash Acquisitions -- -- -- -$33M --
Cash From Investing -$347M -$521M -$393M -$571M -$488M
 
Dividends Paid (Ex Special Dividend) -$58M -- -$119M -$123M -$124M
Special Dividend Paid
Long-Term Debt Issued $1.4B $1.1B $100M -- --
Long-Term Debt Repaid -$800M -$1.5B -$100M -- -$250M
Repurchase of Common Stock -- -- -$62M -$1M --
Other Financing Activities -$28M -$133M -$34M -$5M -$18M
Cash From Financing $530M -$544M -$186M -$109M -$372M
 
Beginning Cash (CF) $853M $681M $322M $687M $628M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$165M -$360M $367M -$59M $407M
Ending Cash (CF) $681M $322M $687M $628M $1B
 
Levered Free Cash Flow -$733M $199M $473M $52M $751M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders -$690M $178M $245M $134M $294M
Depreciation & Amoritzation $839M $790M $789M $770M $790M
Stock-Based Compensation $67M $79M $59M $52M $72M
Change in Accounts Receivable -$46M -- -- -- --
Change in Inventories $53M -$383M $265M -$61M -$115M
Cash From Operations -$348M $705M $946M $621M $1.3B
 
Capital Expenditures $385M $506M $473M $569M $516M
Cash Acquisitions -- -- -- -$33M --
Cash From Investing -$347M -$521M -$393M -$571M -$488M
 
Dividends Paid (Ex Special Dividend) -$58M -- -$119M -$123M -$124M
Special Dividend Paid
Long-Term Debt Issued $1.4B $1.1B -- -- --
Long-Term Debt Repaid -$800M -$1.5B -- -- -$250M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$28M -$133M -$34M -$5M -$18M
Cash From Financing $530M -$544M -$186M -$109M -$372M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$165M -$360M $367M -$59M $407M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$733M $199M $473M $52M $751M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Why Is Intel Struggling Against AMD?
Why Is Intel Struggling Against AMD?

Due to its disappointing reports, so-so management, and lack of…

Will PayPal Stock Recover or Keep Sliding?
Will PayPal Stock Recover or Keep Sliding?

Payments platform behemoth PayPal Holdings, Inc. (NASDAQ:PYPL) is going through…

How High Will Eli Lilly Stock Go By 2030?
How High Will Eli Lilly Stock Go By 2030?

The weight loss drugs market is heating up quickly and…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
49
Is NVDA Stock a Buy?

Market Cap: $2.5T
P/E Ratio: 35x

Alerts

Buy
71
PEGA alert for Apr 24

Pegasystems [PEGA] is up 28.8% over the past day.

Buy
67
SMMT alert for Apr 24

Summit Therapeutics [SMMT] is up 21.57% over the past day.

Sell
36
ENPH alert for Apr 24

Enphase Energy [ENPH] is down 15.59% over the past day.

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

Show me the best stock