AAPL 252.355 -1.2657% MSFT 425.34 -1.2055% NVDA 137.935 0.6751% GOOGL 191.5586 -0.6233% GOOG 192.78 -0.6494% AMZN 221.06 -1.2022% META 595.1101 -0.7836% AVGO 235.435 -2.6122% TSLA 423.545 -1.88% TSM 200.0799 -0.7688% LLY 777.045 -0.7821% V 315.925 -0.8583% JPM 239.24 -0.8003% UNH 506.325 -0.7186% NVO 86.49 -1.0072% WMT 90.6201 -1.1345% LVMUY 130.5 -1.368% XOM 105.8 -0.6386% LVMHF 654.0 -1.5794% MA 525.18 -1.3191%

Lululemon Athletica Inc.

Consumer Cyclical US LULU

384.955USD
-1.715(0.44%)

Last update at 2024-12-30T16:55:00Z

Day Range

377.54385.87
LowHigh

52 Week Range

293.03516.39
LowHigh

Fundamentals

  • Previous Close 386.67
  • Market Cap37203.86M
  • Volume419475
  • P/E Ratio24.18
  • Dividend Yield-%
  • EBITDA2586.56M
  • Revenue TTM9619.28M
  • Revenue Per Share TTM75.91
  • Gross Profit TTM 4492.34M
  • Diluted EPS TTM12.21

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2023-01-31 2022-01-31 2021-01-31 2020-01-31 2019-01-31
Type yearly yearly yearly yearly yearly
Date 2023-01-31 2022-01-31 2021-01-31 2020-01-31 2019-01-31
Income before tax 1332.57M 1333.87M 819.35M 715.25M 715.25M
Minority interest - - - - -
Net income 854.80M 975.32M 588.91M 483.80M 483.80M
Selling general administrative 2757.45M 2225.03M 1609.00M 1332.77M 1111.84M
Selling and marketing expenses - - - - -
Gross profit 4492.34M 3608.57M 2463.99M 1816.29M 1816.29M
Reconciled depreciation 291.79M 224.21M 185.48M 161.93M 122.48M
Ebit 2123.87M 1416.14M 879.67M 583.35M 583.35M
Ebitda 2132.63M 1424.92M 884.83M 705.84M 705.84M
Depreciation and amortization 8.75M 8.78M 5.16M 122.48M 122.48M
Non operating income net other 4.16M 0.51M -0.63600M 8.28M 9.41M
Operating income 1328.41M 1333.36M 819.99M 705.84M 705.84M
Other operating expenses 6384.38M 4881.87M 3552.05M 2582.48M 2582.48M
Interest expense - 82.27M 60.32M 170.22M 9.41M
Tax provision 477.77M 358.55M 230.44M 251.80M 231.45M
Interest income - - - - -
Net interest income - - - - -
Extraordinary items - - - - -
Non recurring 407.91M 41.39M 29.84M - -
Other items - - - - -
Income tax expense 477.77M 358.55M 230.44M 231.45M 231.45M
Total revenue 8110.52M 6256.62M 4401.88M 3288.32M 3288.32M
Total operating expenses 2766.20M 2233.82M 1614.16M 1110.45M 1110.45M
Cost of revenue 3618.18M 2648.05M 1937.89M 1472.03M 1472.03M
Total other income expense net -393.57000M -40.88000M -30.47800M 9.41M 9.41M
Discontinued operations - - - - -
Net income from continuing ops 854.80M 975.32M 588.91M 645.60M 483.80M
Net income applicable to common shares 854.80M 975.32M 588.91M 645.60M 483.80M
Preferred stock and other adjustments - - - - -
Breakdown 2024-01-31 2023-01-31 2022-01-31 2021-01-31 2020-01-31
Type yearly yearly yearly yearly yearly
Date 2024-01-31 2023-01-31 2022-01-31 2021-01-31 2020-01-31
Total assets 7091.94M 5607.04M 4942.48M 4185.22M 2084.71M
Intangible assets - 21.96M 71.30M 80.08M 24.42M
Earning assets - - - - -
Other current assets 368.24M 371.58M 269.57M 187.51M 93.73M
Total liab 2859.86M 2458.24M 2202.43M 1626.65M 638.74M
Total stockholder equity 4232.08M 3148.80M 2740.05M 2558.57M 1445.97M
Deferred long term liab - 55.08M 53.35M 58.76M 43.43M
Other current liab 727.07M 860.02M 718.41M 388.99M 112.70M
Common stock 0.61M 0.61M 0.62M 0.63M 0.61M
Capital stock 0.61M 0.61M 0.62M 0.63M 0.62M
Retained earnings 3920.36M 2926.13M 2512.84M 2346.43M 1346.89M
Other liab - - 105.04M 110.88M 97.25M
Good will 24.08M 24.14M 386.88M 386.88M 24.24M
Other assets 0.00000M 47.75M 138.19M 113.36M 87.64M
Cash 2243.96M 1154.87M 1259.87M 1150.52M 881.32M
Cash and equivalents - - - - -
Total current liabilities 1631.26M 1492.20M 1405.33M 883.18M 500.48M
Current deferred revenue 306.48M 251.48M 208.19M 155.85M 99.41M
Net debt -840.68100M -84.53300M -378.81900M -351.83600M -141.35900M
Short term debt 249.27M 207.97M 189.00M 166.09M 192.83M
Short long term debt - - - - -
Short long term debt total 1403.28M 1070.33M 881.05M 798.68M 739.96M
Other stockholder equity 575.37M 474.64M 422.51M 388.67M 315.29M
Property plant equipment - 1269.61M 927.71M 1480.52M 671.69M
Total current assets 4060.58M 3159.45M 2614.85M 2124.38M 1429.28M
Long term investments - - - - -
Net tangible assets - 3102.69M 2281.87M 2091.61M 1927.80M
Short term investments 0.00800M - - - -
Net receivables 124.77M 132.91M 77.00M 75.71M 35.79M
Long term debt - - - - -
Inventory 1323.60M 1447.37M 966.48M 647.23M 404.84M
Accounts payable 348.44M 172.73M 289.73M 172.25M 95.53M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income -264.25600M -252.58400M -195.91700M -177.15500M -216.80800M
Additional paid in capital - - - - -
Common stock total equity - 0.61M 0.62M 0.63M 0.62M
Preferred stock total equity - - - - -
Retained earnings total equity - 2926.13M 2512.84M 2346.43M 1820.64M
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 186.68M 162.45M 138.19M 113.36M 63.95M
Deferred long term asset charges - - - - -
Non current assets total 3031.36M 2447.59M 2327.62M 2060.84M 655.43M
Capital lease obligations 1154.01M 1070.33M 881.05M 798.68M 739.96M
Long term debt total - - - - -
Breakdown 2024-01-31 2023-01-31 2022-01-31 2021-01-31 2020-01-31
Type yearly yearly yearly yearly yearly
Date 2024-01-31 2023-01-31 2022-01-31 2021-01-31 2020-01-31
Investments -654.13200M 47.80M -23.38900M -695.53200M 0.35M
Change to liabilities - 70.68M 398.32M 130.62M 67.21M
Total cashflows from investing activities - -569.93700M -427.89100M -695.53200M -278.40800M
Net borrowings - - - - -
Total cash from financing activities -548.82800M -467.48700M -844.98700M -80.78800M -590.21400M
Change to operating activities - -16.74000M 122.76M -3.53500M -25.04700M
Net income 1550.19M 854.80M 975.32M 588.91M 483.80M
Change in cash 1089.10M -105.00400M 109.35M 57.01M -109.18100M
Begin period cash flow 1154.86M 1259.87M 1150.52M 1093.51M 990.50M
End period cash flow 2243.96M 1154.87M 1259.87M 1150.52M 881.32M
Total cash from operating activities 2296.16M 966.46M 1389.11M 803.34M 742.78M
Issuance of capital stock - - - - -
Depreciation 379.38M 291.79M 224.21M 185.48M 122.48M
Other cashflows from investing activities - 20.92M -10.00000M -13.72500M 4.29M
Dividends paid - 23.91M - - -
Change to inventory 66.58M -510.51000M -323.60900M -96.54800M -85.94200M
Change to account receivables - -118.62700M 174.88M -88.20100M 66.54M
Sale purchase of stock -558.65200M -479.15900M -812.60200M -63.66300M -598.34000M
Other cashflows from financing activities -32.60600M 47.78M -50.57900M -32.38800M -10.04400M
Change to netincome - 440.20M 79.15M 76.49M 67.80M
Capital expenditures 651.87M 638.66M 394.50M 229.23M 225.81M
Change receivables - - - - -
Cash flows other operating - -180.49800M 35.72M -190.52900M -155.63300M
Exchange rate changes - - - - -
Cash and cash equivalents changes - -70.96100M 116.23M 27.02M 213.74M
Change in working capital 199.22M -596.99200M 129.13M -47.54900M 112.88M
Stock based compensation 93.56M 78.08M 69.14M 50.80M 45.59M
Other non cash items 102.19M 335.75M -3.50800M -9.21100M -21.73500M
Free cash flow 1644.30M 327.81M 994.61M 574.11M 516.97M

Peer Comparison

Sector: Consumer Cyclical Industry: Apparel Retail

Company Change (USD) Price (USD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
LULU
Lululemon Athletica Inc.
-1.715 0.44% 384.95 24.18 23.75 4.40 10.01 4.32 16.05
IDEXY
Industria de Diseno Textil SA ADR
-0.19 0.73% 25.72 23.88 20.96 3.85 6.91 3.52 12.70
IDEXF
Industria de Diseño Textil S.A
0.76 1.48% 52.00 23.78 21.19 3.85 6.99 3.62 13.04
TJX
The TJX Companies Inc
-2.57 2.07% 121.37 25.99 22.22 1.96 15.02 2.12 17.09
FRCOF
Fast Retailing Co. Ltd
- -% 332.60 36.35 37.31 0.03 6.50 0.03 0.11

Reports Covered

Stock Research & News

Profile

Lululemon Athletica Inc., together with its subsidiaries, designs, distributes, and retails athletic apparel, footwear, and accessories under the lululemon brand for women and men. It offers pants, shorts, tops, and jackets for healthy lifestyle, such as yoga, running, training, and other activities. It also provides fitness-inspired accessories. The company sells its products through a chain of company-operated stores; outlets; interactive workout platform; yoga and fitness studios, university campus retailers, and other partners; license and supply arrangements; and temporary locations, as well as through mobile apps and lululemon.com e-commerce website. It has operations in the United States, Canada, Mainland China, Australia, South Korea, Hong Kong, Japan, New Zealand, Taiwan, Singapore, Malaysia, Macau, Thailand, the Asia Pacific, the United Kingdom, Germany, France, Ireland, Spain, the Netherlands, Sweden, Norway, Switzerland, Europe, the Middle East, and Africa. Lululemon Athletica Inc. was founded in 1998 and is based in Vancouver, Canada.

Lululemon Athletica Inc.

1818 Cornwall Avenue, Vancouver, BC, Canada, V6J 1C7

Key Executives

Name Title Year Born
Mr. Calvin R. McDonald CEO & Director 1972
Ms. Meghan Frank Chief Financial Officer 1977
Ms. Celeste Burgoyne Pres of Americas & Global Guest Innovation 1974
Ms. Michelle Choe Chief Product Officer 1969
Mr. Andre Maestrini Exec. VP of International 1964
Ms. Julie Averill Exec. VP & CTO 1971
Mr. Howard Brett Tubin VP of Investor Relations NA
Ms. Shannon Higginson Sr. VP, Gen. Counsel & Chief Compliance Officer NA
Allison Reid VP of Corp. Communications NA
Ms. Susan Gelinas Sr. VP of People & Culture NA

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on ‘as is’ basis, using their API. The information and data provided on this page, as well as via the API, are not guaranteed to be real-time or accurate. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general informational purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine does not assume any responsibility for any trading losses you might incur as a result of using this information, data, or any analyst rating or recommendation provided. Kalkine will not accept any liability for any loss or damage resulting from reliance on the information, including but not limited to data, quotes, charts, analyst ratings, recommendations, and buy/sell signals sourced via the API.
Please be fully informed about the risks and costs associated with trading in the financial markets, as it is one of the riskiest forms of investment. Kalkine does not provide any warranties regarding the information on this page, including, without limitation, warranties of merchantability or fitness for a particular purpose or use.