Stock LULU LULULEMON ATHLETICA INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials lululemon athletica Inc.

Equities

LULU

US5500211090

Apparel & Accessories

Market Closed - Nasdaq
Other stock markets
 04:00:00 2024-04-26 pm EDT 		5-day change 1st Jan Change
364.7 USD +1.31% Intraday chart for lululemon athletica Inc. +3.47% -28.67%
Apr. 26 Bernstein Adjusts lululemon athletica Price Target to $384 From $430 MT
Apr. 25 Lululemon Athletica Receives a Shareholder Proposal from People for the Ethical Treatment of Animals CI

Valuation

Fiscal Period: Januar 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 31,186 43,043 40,845 39,638 60,323 45,920 - -
Enterprise Value (EV) 1 30,093 41,892 39,585 38,483 58,079 43,427 42,515 41,452
P/E ratio 48.5 x 73.4 x 42.2 x 46.5 x 39.2 x 25.7 x 22.9 x 20.6 x
Yield - - - - - - - -
Capitalization / Revenue 7.84 x 9.78 x 6.53 x 4.89 x 6.27 x 4.26 x 3.86 x 3.51 x
EV / Revenue 7.56 x 9.52 x 6.33 x 4.74 x 6.04 x 4.02 x 3.57 x 3.17 x
EV / EBITDA 28.6 x 40.5 x 24.8 x 18.5 x 22.3 x 14.8 x 13.2 x 11.4 x
EV / FCF 77.9 x 73 x 39.8 x 117 x 35.3 x 31.3 x 27.3 x 24.4 x
FCF Yield 1.28% 1.37% 2.51% 0.85% 2.83% 3.2% 3.67% 4.1%
Price to Book 16.7 x 17.5 x 15 x 12.6 x 14.3 x 8.42 x 6.74 x 5.23 x
Nbr of stocks (in thousands) 130,295 130,338 129,294 127,515 126,191 125,913 - -
Reference price 2 239.4 330.2 315.9 310.8 478.0 364.7 364.7 364.7
Announcement Date 3/26/20 3/30/21 3/29/22 3/28/23 3/21/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Januar 2020 2021 2022 2023 2024 2025 2026 2027
Net sales 1 3,979 4,402 6,257 8,111 9,619 10,792 11,903 13,088
EBITDA 1 1,051 1,035 1,599 2,081 2,610 2,924 3,226 3,635
EBIT 1 889.1 849.8 1,375 1,789 2,231 2,498 2,754 3,082
Operating Margin 22.34% 19.31% 21.97% 22.06% 23.19% 23.15% 23.14% 23.55%
Earnings before Tax (EBT) 1 897.4 819.4 1,334 1,333 2,176 2,549 2,829 3,101
Net income 1 645.6 588.9 975.3 854.8 1,550 1,783 1,978 2,151
Net margin 16.22% 13.38% 15.59% 10.54% 16.12% 16.52% 16.61% 16.43%
EPS 2 4.930 4.500 7.490 6.680 12.20 14.21 15.96 17.70
Free Cash Flow 1 386.3 574.1 994.6 327.8 1,644 1,388 1,559 1,701
FCF margin 9.71% 13.04% 15.9% 4.04% 17.09% 12.86% 13.1% 12.99%
FCF Conversion (EBITDA) 36.75% 55.45% 62.2% 15.75% 62.99% 47.47% 48.34% 46.78%
FCF Conversion (Net income) 59.83% 97.49% 101.98% 38.35% 106.07% 77.85% 78.84% 79.07%
Dividend per Share 2 - - - - - - - -
Announcement Date 3/26/20 3/30/21 3/29/22 3/28/23 3/21/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: January 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2 2025 Q3 2025 Q4 2026 Q1
Net sales 1 1,450 2,129 1,613 1,868 1,857 2,772 2,001 2,209 2,204 3,205 2,202 2,462 2,462 3,645 2,417
EBITDA 1 340 654.1 324.8 - 431.6 865.4 485.5 573.3 510.6 1,017 513.3 645.8 600 1,179 571.8
EBIT 1 282.1 592 260.3 391 352.4 785.3 401.4 479.3 412.6 913.9 415.9 539.7 491.2 1,055 448.5
Operating Margin 19.45% 27.81% 16.14% 20.93% 18.98% 28.33% 20.06% 21.69% 18.72% 28.51% 18.89% 21.92% 19.96% 28.95% 18.56%
Earnings before Tax (EBT) 1 258 590.7 260.3 401.4 352.8 318.1 409.4 486.6 348 931.7 428.9 552.5 500.8 1,078 470.9
Net income 1 187.8 434.5 190 289.5 255.5 119.8 290.4 341.6 248.7 669.5 303.2 386.8 351.4 755.3 335.4
Net margin 12.95% 20.41% 11.78% 15.5% 13.76% 4.32% 14.51% 15.46% 11.28% 20.89% 13.77% 15.71% 14.28% 20.72% 13.88%
EPS 2 1.440 3.360 1.480 2.260 2.000 0.9400 2.280 2.680 1.960 5.290 2.403 3.078 2.808 6.053 2.720
Dividend per Share 2 - - - - - - - - - - - - - - -
Announcement Date 12/9/21 3/29/22 6/2/22 9/1/22 12/8/22 3/28/23 6/1/23 8/31/23 12/7/23 3/21/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: January 2020 2021 2022 2023 2024 2025 2026 2027
Net Debt 1 - - - - - - - -
Net Cash position 1 1,094 1,151 1,260 1,155 2,244 2,494 3,406 4,469
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 386 574 995 328 1,644 1,388 1,559 1,701
ROE (net income / shareholders' equity) 38% 26.1% 36.8% 43.8% 44% 36.2% 32.9% 28.2%
ROA (Net income/ Total Assets) 24.1% 15.8% 21.4% 24.4% 25.6% 23.3% 23% 20.9%
Assets 1 2,683 3,733 4,564 3,498 6,067 7,654 8,598 10,291
Book Value Per Share 2 14.30 18.90 21.10 24.70 33.40 43.30 54.10 69.80
Cash Flow per Share 2 5.110 6.140 10.70 7.550 18.10 17.50 19.70 23.00
Capex 1 283 229 395 639 652 736 825 877
Capex / Sales 7.11% 5.21% 6.31% 7.87% 6.78% 6.82% 6.93% 6.7%
Announcement Date 3/26/20 3/30/21 3/29/22 3/28/23 3/21/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for lululemon athletica Inc.

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
37
Last Close Price
364.7 USD
Average target price
465.9 USD
Spread / Average Target
+27.76%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Apparel & Accessories

1st Jan change Capi.
LULULEMON ATHLETICA INC. Stock lululemon athletica Inc.
-28.67% 45.92B
CHRISTIAN DIOR SE Stock Christian Dior SE
+4.73% 143B
MONCLER S.P.A. Stock Moncler S.p.A.
+16.55% 18.73B
RALPH LAUREN CORPORATION Stock Ralph Lauren Corporation
+15.45% 10.64B
LEVI STRAUSS & CO. Stock Levi Strauss & Co.
+27.75% 8.41B
LI NING COMPANY LIMITED Stock Li Ning Company Limited
+0.96% 6.83B
PVH CORP. Stock PVH Corp.
-9.08% 6.41B
BOSIDENG INTERNATIONAL HOLDINGS LIMITED Stock Bosideng International Holdings Limited
+29.34% 6.32B
GILDAN ACTIVEWEAR INC. Stock Gildan Activewear Inc.
+10.13% 5.94B
SAMSONITE INTERNATIONAL S.A. Stock Samsonite International S.A.
+6.99% 5.13B
Other Apparel & Accessories
  1. Stock Market
  2. Equities
  3. LULU Stock
  4. Financials lululemon athletica Inc.