NKE Dividend: Nike Inc Yield Insights

Breakdown	TTM	05/31/2025	05/31/2024	05/31/2023	05/31/2022	05/31/2021
Revenue	46,440	46,309	51,362	51,217	46,710	44,538
Revenue Growth (YoY)	-7%	-10%	0%	10%	5%	19%
Cost of Revenue	26,964	26,519	28,475	28,925	25,231	24,541
Gross Profit	19,476	19,790	22,887	22,292	21,479	19,997
Selling, General & Admin	16,056	16,088	16,197	16,377	14,804	12,811
Research & Development	--	--	--	--	--	--
Operating Expenses	16,056	16,088	16,197	16,377	14,804	12,811
Other Non Operating Income (Expenses)	191	264	296	280	181	36
Pretax Income	3,500	3,885	6,700	6,201	6,651	6,661
Income Tax Expense	605	666	1,000	1,131	605	934
Net Income	2,895	3,219	5,700	5,070	6,046	5,727
Net Income Growth	-45%	-44%	12%	-16%	6%	126%
Shares Outstanding (Diluted)	1,479	1,487.6	1,529.7	1,570	1,611	1,609
Shares Change (YoY)	-2%	-3%	-3%	-3%	0%	1%
EPS (Diluted)	1.95	2.16	3.72	3.23	3.75	3.56
EPS Growth	-45%	-42%	15%	-14%	5%	123%
Free Cash Flow	3,009	3,268	6,617	4,872	4,430	5,962
Free Cash Flow Per Share	2.03	2.19	4.32	3.1	2.74	3.7
Gross Margin	41.93%	42.73%	44.56%	43.52%	45.98%	44.89%
Operating Margin	7.36%	7.99%	13.02%	11.54%	14.29%	16.13%
Profit Margin	6.23%	6.95%	11.09%	9.89%	12.94%	12.85%
Free Cash Flow Margin	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 Margin	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 Margin	7.36%	7.99%	13.02%	11.54%	14.29%	16.13%
Effective Tax Rate	17.28%	17.14%	14.92%	18.23%	9.09%	14.02%

Follow-Up Questions











