Company logo

LULU - Lululemon Athletica Inc.

NASDAQ -> Consumer Cyclical -> Apparel Retail
Vancouver, Canada
Type: Equity

LULU price evolution
LULU
(in millions $) 27 Nov 2024 28 Aug 2024 28 May 2024 28 Feb 2024
Current assets
Cash $1610.11 $1900.67
Short term investments
Net receivables $143.42 $126.12 $126.35 $124.77
Inventory $1800.89 $1429.04 $1345.27 $1323.6
Total current assets $3605.29 $3571.74 $3768.09 $4060.58
Long term investments
Property, plant & equipment $3058.35 $2917.84 $2824.93 $2811.42
Goodwill & intangible assets $23.93 $23.99
Total noncurrent assets $3172.39 $3060.41
Total investments
Total assets $7083.67 $6744.14 $6828.49 $7091.94
Current liabilities
Accounts payable $385.96 $317.35 $261.61 $348.44
Deferred revenue
Short long term debt $278.07 $254.44
Total current liabilities $1803.53 $1468.65 $1383.57 $1631.26
Long term debt $1180.82 $1147.63
Total noncurrent liabilities $1243.84 $1225.12
Total debt $1458.89 $1402.07
Total liabilities $3097.94 $2712.49 $2608.69 $2859.86
Shareholders' equity
Retained earnings $3694.55 $3751.71 $3944 $3920.36
Other shareholder equity -$319.8 -$309.82 -$295.08 -$264.26
Total shareholder equity $4031.64 $4219.81
(in millions $) 31 Dec 2023 1 Mar 2023 31 Dec 2021 31 Dec 2020
Current assets
Cash $2243.97 $1154.87 $1150.52 $1150.52
Short term investments
Net receivables $124.77 $132.91 $62.4 $62.4
Inventory $1323.6 $1447.37 $647.23 $647.23
Total current assets $4060.58 $3159.45 $2124.38 $2124.38
Long term investments
Property, plant & equipment $2811.42 $2239.03 $745.69 $1480.52
Goodwill & intangible assets $24.08 $46.1 $458.18 $466.96
Total noncurrent assets $3031.36 $2447.59 $2060.84 $2060.84
Total investments
Total assets $7091.94 $5607.04 $4185.22 $4185.22
Current liabilities
Accounts payable $348.44 $172.73 $172.25 $172.25
Deferred revenue
Short long term debt $249.27 $207.97 $189 $166.09
Total current liabilities $1631.26 $1492.2 $883.18 $883.18
Long term debt $1154.01 $862.36 $692.06 $632.59
Total noncurrent liabilities $1228.6 $966.04 $743.47 $743.47
Total debt $1403.28 $1070.33 $881.05 $798.68
Total liabilities $2859.86 $2458.24 $1626.65 $1626.65
Shareholders' equity
Retained earnings $3920.36 $2926.13 $2346.43 $2346.43
Other shareholder equity -$264.26 -$252.58 -$177.16 -$177.16
Total shareholder equity $4232.08 $3148.8 $2740.05 $2558.57
(in millions $) 30 Oct 2025 27 Nov 2024 28 Aug 2024 28 May 2024
Revenue
Total revenue $2396.66 $2371.08 $2208.89
Cost of revenue
Gross Profit $1401.61 $1412.18 $1275.07
Operating activities
Research & development
Selling, general & administrative
Total operating expenses $910.95 $871.96 $842.43
Operating income
Income from continuing operations
EBIT
Income tax expense $152.53 $165.3 $134.5
Interest expense
Net income
Net income $351.87 $392.92 $321.42
Income (for common shares)
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Revenue
Total revenue $9619.28 $8110.52 $6256.62 $4401.88
Cost of revenue $4009.87 $3618.18 $2648.05 $1937.89
Gross Profit $5609.4 $4492.34 $3608.57 $2463.99
Operating activities
Research & development
Selling, general & administrative $3397.22 $2757.45 $2225.03 $1609
Total operating expenses $3476.73 $3163.93 $2275.21 $1644.01
Operating income $2132.68 $1328.41 $1333.36 $819.99
Income from continuing operations
EBIT $2175.74 $1332.57 $1333.87 $819.35
Income tax expense $625.54 $477.77 $358.55 $230.44
Interest expense
Net income
Net income $1550.19 $854.8 $975.32 $588.91
Income (for common shares) $1550.19 $854.8 $975.32 $588.91
(in millions $) 27 Nov 2024 28 Aug 2024 28 May 2024 28 Feb 2024
Net income
Operating activities
Depreciation
Business acquisitions & disposals
Stock-based compensation
Total cash flows from operations
Investing activities
Capital expenditures
Investments
Total cash flows from investing -$575.21 -$266.63 -$131.54 -$654.13
Financing activities
Dividends paid
Sale and purchase of stock
Net borrowings
Total cash flows from financing -$1328.51 -$916.54 -$328.63 -$548.83
Effect of exchange rate -$23.15 -$21.36 -$10.66 -$4.1
Change in cash and equivalents -$1055.55 -$633.86 -$343.3 $1089.1
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income $1550.19 $854.8 $975.32 $588.91
Operating activities
Depreciation $379.38 $291.79 $224.21 $185.48
Business acquisitions & disposals -$452.58
Stock-based compensation $93.56 $78.08 $69.14 $50.8
Total cash flows from operations $2296.16 $966.46 $1389.11 $803.34
Investing activities
Capital expenditures -$651.87 -$638.66 -$394.5 -$229.23
Investments -$1.61 $47.8 -$23.39 -$14.61
Total cash flows from investing -$654.13 -$569.94 -$427.89 -$695.53
Financing activities
Dividends paid
Sale and purchase of stock -$548.8 -$467.45 -$794.41 -$48.4
Net borrowings
Total cash flows from financing -$548.83 -$467.49 -$844.99 -$80.79
Effect of exchange rate -$4.1 -$34.04 -$6.88 $30
Change in cash and equivalents $1089.1 -$105 $109.35 $57.01
Fundamentals
Market cap $32.66B
Enterprise value N/A
Shares outstanding 127.28M
Revenue N/A
EBITDA N/A
EBIT N/A
Net Income N/A
Revenue Q/Q N/A
Revenue Y/Y N/A
P/E ratio N/A
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio N/A
P/B ratio N/A
Book/Share N/A
Cash/Share N/A
EPS N/A
ROA N/A
ROE N/A
Debt/Equity 0.68
Net debt/EBITDA N/A
Current ratio 2.00
Quick ratio 1.00