Stock YETI YETI HOLDINGS, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials YETI Holdings, Inc.

Equities

YETI

US98585X1046

Recreational Products

Market Closed - Nyse
Other stock markets
 04:02:33 2024-05-14 pm EDT 		5-day change 1st Jan Change
41.91 USD +3.40% Intraday chart for YETI Holdings, Inc. +17.86% -19.06%
May. 10 News Highlights : Top Company News of the Day - Thursday at 9 PM ET DJ
May. 09 News Highlights : Top Company News of the Day - Thursday at 5 PM ET DJ

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 3,009 5,938 7,220 3,563 4,497 3,455 - -
Enterprise Value (EV) 1 3,234 5,819 7,028 3,492 4,144 3,195 3,058 2,943
P/E ratio 60.4 x 38.5 x 34.3 x 40.1 x 26.7 x 17.1 x 15.2 x 13.9 x
Yield - - - - - - - -
Capitalization / Revenue 3.29 x 5.44 x 5.12 x 2.23 x 2.71 x 1.91 x 1.77 x 1.67 x
EV / Revenue 3.54 x 5.33 x 4.98 x 2.19 x 2.5 x 1.76 x 1.57 x 1.42 x
EV / EBITDA 17.3 x 22.7 x 21.7 x 11.1 x 13.4 x 9.28 x 8.1 x 7.26 x
EV / FCF 59 x 16.6 x 77.7 x 63.5 x 17.6 x 26 x 14.1 x 11.8 x
FCF Yield 1.7% 6.03% 1.29% 1.57% 5.68% 3.84% 7.1% 8.48%
Price to Book 24.9 x 20.6 x 14 x 6.78 x - 4.25 x 3.4 x 2.83 x
Nbr of stocks (in thousands) 85,905 87,082 87,642 86,248 86,853 85,238 - -
Reference price 2 35.03 68.19 82.38 41.31 51.78 40.53 40.53 40.53
Announcement Date 2/13/20 2/11/21 2/17/22 2/23/23 2/15/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 913.7 1,092 1,411 1,595 1,659 1,812 1,947 2,065
EBITDA 1 187 256 324 314.1 309.2 344.4 377.6 405.4
EBIT 1 158.1 224.3 295.1 274.3 262.8 296.6 327.3 351.5
Operating Margin 17.31% 20.54% 20.92% 17.19% 15.84% 16.37% 16.81% 17.02%
Earnings before Tax (EBT) 1 67.26 205.2 268.4 116.2 225.9 266.1 298.8 328.7
Net income 1 50.43 155.8 212.6 89.69 169.9 197.9 224.9 243.6
Net margin 5.52% 14.27% 15.07% 5.62% 10.24% 10.92% 11.55% 11.79%
EPS 2 0.5800 1.770 2.400 1.030 1.940 2.377 2.674 2.918
Free Cash Flow 1 54.82 350.9 90.4 54.96 235.3 122.7 217.2 249.7
FCF margin 6% 32.14% 6.41% 3.45% 14.18% 6.77% 11.15% 12.09%
FCF Conversion (EBITDA) 29.31% 137.05% 27.9% 17.5% 76.09% 35.62% 57.51% 61.59%
FCF Conversion (Net income) 108.69% 225.2% 42.52% 61.28% 138.49% 61.97% 96.57% 102.49%
Dividend per Share 2 - - - - - - - -
Announcement Date 2/13/20 2/11/21 2/17/22 2/23/23 2/15/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 443.1 293.6 420 433.6 448 302.8 402.6 433.6 519.8 341.4 451.7 467.2 553.2 368.7 485.9
EBITDA 1 106.2 46.69 83.65 83.32 100.5 33.08 78.89 82.6 114.6 51.02 84.68 87.93 120.5 55.12 96.28
EBIT 1 99.78 38.04 73.81 73.31 89.13 21.68 67.09 71.4 102.6 39.55 72.8 76.16 108.6 43.51 83.85
Operating Margin 22.52% 12.96% 17.57% 16.91% 19.9% 7.16% 16.67% 16.47% 19.74% 11.58% 16.12% 16.3% 19.63% 11.8% 17.26%
Earnings before Tax (EBT) 1 92.22 33.43 61.56 59.69 -38.5 14.51 50.84 57.56 103 22.38 67.37 70.27 100.4 36.7 72
Net income 1 72.88 25.66 46.25 45.52 -27.74 10.56 38.07 42.66 78.59 15.86 50.61 52.5 76.77 24.43 57.93
Net margin 16.45% 8.74% 11.01% 10.5% -6.19% 3.49% 9.46% 9.84% 15.12% 4.64% 11.21% 11.24% 13.88% 6.63% 11.92%
EPS 2 0.8200 0.2900 0.5300 0.5200 -0.3200 0.1200 0.4400 0.4900 0.9000 0.1800 0.6111 0.6344 0.9278 0.3200 0.6825
Dividend per Share 2 - - - - - - - - - - - - - - -
Announcement Date 2/17/22 5/11/22 8/4/22 11/10/22 2/23/23 5/11/23 8/10/23 11/9/23 2/15/24 5/9/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 224 - - - - - - -
Net Cash position 1 - 120 192 70.6 354 260 397 512
Leverage (Debt/EBITDA) 1.2 x - - - - - - -
Free Cash Flow 1 54.8 351 90.4 55 235 123 217 250
ROE (net income / shareholders' equity) 66.8% 75.9% 52.7% 17.2% 27.2% 27.9% 25.7% 23.4%
ROA (Net income/ Total Assets) 8.82% - - - 14.3% 14.8% 15.2% -
Assets 1 571.9 - - - 1,187 1,337 1,479 -
Book Value Per Share 2 1.410 3.310 5.900 6.090 - 9.540 11.90 14.30
Cash Flow per Share 2 1.010 4.170 1.650 1.160 3.270 3.120 3.470 3.760
Capex 1 32.1 15.6 56.1 45.9 50.7 61.8 61.1 59.5
Capex / Sales 3.51% 1.43% 3.98% 2.88% 3.05% 3.41% 3.14% 2.88%
Announcement Date 2/13/20 2/11/21 2/17/22 2/23/23 2/15/24 - - -
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 YETI Holdings, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
C-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
17
Last Close Price
40.53 USD
Average target price
44.94 USD
Spread / Average Target
+10.87%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Recreational Products

1st Jan change Capi.
YETI HOLDINGS, INC. Stock YETI Holdings, Inc.
-19.06% 3.45B
BRUNSWICK CORPORATION Stock Brunswick Corporation
-13.02% 5.64B
THOR INDUSTRIES, INC. Stock THOR Industries, Inc.
-11.21% 5.59B
BRP INC. Stock BRP Inc.
+1.39% 5.16B
POLARIS INC. Stock Polaris Inc.
-7.06% 4.94B
TRIGANO Stock Trigano
+4.18% 3.21B
GIANT MANUFACTURING CO., LTD. Stock Giant Manufacturing Co., Ltd.
+23.10% 2.73B
VISTA OUTDOOR INC. Stock Vista Outdoor Inc.
+16.81% 2.01B
WINNEBAGO INDUSTRIES, INC. Stock Winnebago Industries, Inc.
-12.77% 1.89B
FUSHENG PRECISION CO., LTD. Stock FuSheng Precision Co., Ltd.
+52.30% 1.32B
Other Recreational Products
  1. Stock Market
  2. Equities
  3. YETI Stock
  4. Financials YETI Holdings, Inc.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW