NKE Dividend: Nike Inc Yield Insights

Breakdown	TTM	05/31/2025	05/31/2024	05/31/2023	05/31/2022	05/31/2021
매출	46,440	46,309	51,362	51,217	46,710	44,538
매출 성장률 (YoY)	-7%	-10%	0%	10%	5%	19%
매출원가	26,964	26,519	28,475	28,925	25,231	24,541
매출총이익	19,476	19,790	22,887	22,292	21,479	19,997
판매비와관리비	16,056	16,088	16,197	16,377	14,804	12,811
연구개발 비용	--	--	--	--	--	--
영업비용	16,056	16,088	16,197	16,377	14,804	12,811
기타 비영업 수익(비용)	191	264	296	280	181	36
세전수익(EBT)	3,500	3,885	6,700	6,201	6,651	6,661
법인세비용	605	666	1,000	1,131	605	934
순이익	2,895	3,219	5,700	5,070	6,046	5,727
순이익 성장률	-45%	-44%	12%	-16%	6%	126%
발행주(희석)	1,479	1,487.6	1,529.7	1,570	1,611	1,609
주식 변화 (YoY)	-2%	-3%	-3%	-3%	0%	1%
EPS (희석주당이익)	1.95	2.16	3.72	3.23	3.75	3.56
EPS 성장률	-45%	-42%	15%	-14%	5%	123%
잉여현금흐름	3,009	3,268	6,617	4,872	4,430	5,962
주당 잉여현금흐름	2.03	2.19	4.32	3.1	2.74	3.7
매출총이익률	41.93%	42.73%	44.56%	43.52%	45.98%	44.89%
영업이익률	7.36%	7.99%	13.02%	11.54%	14.29%	16.13%
이익률	6.23%	6.95%	11.09%	9.89%	12.94%	12.85%
잉여현금흐름마진	6.47%	7.05%	12.88%	9.51%	9.48%	13.38%
EBITDA	4,197	4,510	7,534	6,774	7,515	7,983
EBITDA 마진	9.03%	9.73%	14.66%	13.22%	16.08%	17.92%
D&A for EBITDA	777	808	844	859	840	797
EBIT	3,420	3,702	6,690	5,915	6,675	7,186
EBIT 마진	7.36%	7.99%	13.02%	11.54%	14.29%	16.13%
실질 세율	17.28%	17.14%	14.92%	18.23%	9.09%	14.02%

Follow-Up Questions











