$18.02
-3.74%
Compare
Bath & Body Works vs Casey's GeneralBath & Body Works vs Ulta BeautyBath & Body Works vs Murphy USABath & Body Works vs Miniso Group HoldingBath & Body Works vs Academy Sports andBath & Body Works vs S&P 500 | Market

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Jan 2026

Income Metrics

Revenue 2.7B
Gross Profit 1.2B 45.67%
Operating Income 599.0M 21.99%
Net Income 403.0M 14.79%
EPS (Diluted) $1.99

Balance Sheet Metrics

Total Assets 5.1B
Total Liabilities 6.3B
Shareholders Equity -1.3B

Cash Flow Metrics

Operating Cash Flow 810.0M
Free Cash Flow 814.0M

Revenue & Profitability Trend

Quarter Income Flow i

Annual Income Flow i

Bath & Body Works Income Statement From 2022 to 2026

Metric 2026 2025 2024 2023 2022
Revenue i 7.3B 7.3B 7.4B 7.6B 7.9B
Cost of Goods Sold i 4.1B 4.1B 4.2B 4.3B 4.0B
Gross Profit i 3.2B 3.2B 3.2B 3.3B 3.9B
Gross Margin % i 43.7% 44.3% 43.6% 43.1% 48.9%
Operating Expenses
Research & Development i - - - - -
Selling, General & Administrative i 2.1B 2.0B 2.0B 1.9B 1.8B
Other Operating Expenses i - - - - -
Total Operating Expenses i 2.1B 2.0B 2.0B 1.9B 1.8B
Operating Income i 1.1B 1.3B 1.3B 1.4B 2.0B
Operating Margin % i 15.4% 17.3% 17.3% 18.2% 25.5%
Non-Operating Items
Interest Income i - - - - -
Interest Expense i 276.0M 312.0M 345.0M 348.0M 388.0M
Other Non-Operating Income 32.0M 74.0M 81.0M 17.0M -198.0M
Pre-tax Income i 882.0M 1.0B 1.0B 1.0B 1.4B
Income Tax i 233.0M 230.0M 143.0M 251.0M 348.0M
Effective Tax Rate % i 26.4% 22.4% 14.0% 24.0% 24.5%
Net Income i 649.0M 798.0M 878.0M 800.0M 1.3B
Net Margin % i 8.9% 10.9% 11.8% 10.6% 16.9%
Key Metrics
EBITDA i 1.4B 1.6B 1.6B 1.6B 2.2B
EPS (Basic) i - $3.68 $3.89 $3.45 $4.88
EPS (Diluted) i - $3.61 $3.84 $3.43 $4.88
Basic Shares Outstanding i - 216000000 225940592 232000000 273017000
Diluted Shares Outstanding i - 216000000 225940592 232000000 273017000

Income Statement Trend

Join Our United States Telegram Channel

Get Instant Market Updates: 52-Week High/Low Alerts, Breakout Notifications & Expert Stock Analysis Delivered To Your Phone. Join Traders Making Informed Decisions Daily!

Join Now →

Bath & Body Works Balance Sheet From 2022 to 2026

Metric 2026 2025 2024 2023 2022
Assets
Current Assets
Cash & Equivalents i 953.0M 674.0M 1.1B 1.2B 2.0B
Short-term Investments i - - - - -
Accounts Receivable i 180.0M 205.0M 224.0M 226.0M 240.0M
Inventory i 699.0M 734.0M 710.0M 709.0M 709.0M
Other Current Assets 106.0M 114.0M 97.0M 99.0M 81.0M
Total Current Assets i 2.0B 1.8B 2.1B 2.3B 3.0B
Non-Current Assets
Property, Plant & Equipment i 941.0M 949.0M 1.1B 1.0B 1.0B
Goodwill i 1.4B 1.4B 1.4B 1.4B 1.4B
Intangible Assets i 165.0M 165.0M 165.0M 165.0M 165.0M
Long-term Investments - - - - -
Other Non-Current Assets 189.0M 180.0M 279.0M 192.0M 194.0M
Total Non-Current Assets i 3.0B 3.0B 3.3B 3.2B 3.0B
Total Assets i 5.1B 4.9B 5.5B 5.5B 6.0B
Liabilities
Current Liabilities
Accounts Payable i 465.0M 338.0M 380.0M 455.0M 435.0M
Short-term Debt i 475.0M 192.0M 181.0M 177.0M 170.0M
Current Portion of Long-term Debt - - - - -
Other Current Liabilities - - - - -
Total Current Liabilities i 1.6B 1.2B 1.3B 1.4B 1.3B
Non-Current Liabilities
Long-term Debt i 4.5B 4.8B 5.4B 5.9B 5.8B
Deferred Tax Liabilities i 65.0M 24.0M 147.0M 168.0M 157.0M
Other Non-Current Liabilities 213.0M 233.0M 261.0M 276.0M 253.0M
Total Non-Current Liabilities i 4.8B 5.0B 5.8B 6.3B 6.3B
Total Liabilities i 6.3B 6.3B 7.1B 7.7B 7.5B
Equity
Common Stock i 108.0M 115.0M 120.0M 122.0M 134.0M
Retained Earnings i -1.4B -1.6B -1.8B -2.4B -1.8B
Treasury Stock i 822.0M 822.0M 822.0M 822.0M 822.0M
Other Equity - - - - -
Total Shareholders Equity i -1.3B -1.4B -1.6B -2.2B -1.5B
Key Metrics
Total Debt i 5.0B 5.0B 5.6B 6.1B 6.0B
Working Capital i 428.0M 592.0M 826.0M 887.0M 1.7B

Balance Sheet Composition

Bath & Body Works Cash Flow Statement From 2022 to 2026

Metric 2026 2025 2024 2023 2022
Operating Activities
Net Income i 649.0M 798.0M 878.0M 800.0M 1.3B
Depreciation & Amortization i 254.0M 282.0M 269.0M 221.0M 363.0M
Stock-Based Compensation i 31.0M 40.0M 43.0M 38.0M 46.0M
Working Capital Changes i 170.0M -70.0M -116.0M 29.0M -418.0M
Operating Cash Flow i 1.2B 938.0M 946.0M 1.1B 1.4B
Investing Activities
Capital Expenditures i - - - - -
Acquisitions i - - - - -
Investment Purchases i - - - - -
Investment Sales i - - - - -
Investing Cash Flow i 10.0M 64.0M 12.0M - 11.0M
Financing Activities
Share Repurchases i -401.0M -401.0M -148.0M -1.3B -2.0B
Dividends Paid i -167.0M -177.0M -182.0M -186.0M -120.0M
Debt Issuance i - - - 0 0
Debt Repayment i -14.0M -539.0M -462.0M -9.0M -1.7B
Financing Cash Flow i -599.0M -1.1B -819.0M -1.6B -3.3B
Free Cash Flow i 865.0M 660.0M 656.0M 816.0M 1.2B
Net Change in Cash i 578.0M -130.0M 139.0M -463.0M -1.9B

Cash Flow Trend

Bath & Body Works Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 6.46
Forward P/E 7.01
Price to Book -3.16
Price to Sales 0.55
PEG Ratio -1.56

Profitability Ratios

Profit Margin 8.90%
Operating Margin 22.54%
Return on Equity -50.74%
Return on Assets 14.54%

Financial Health

Current Ratio 1.27
Debt to Equity -3.87
Beta 1.46

Per Share Data

EPS (TTM) $3.11
Book Value per Share $-6.37
Revenue per Share $35.05

Peer Financial Comparison

Company Market Cap P/E Ratio P/B Ratio ROE Profit Margin Debt/Equity
BBWI 4.0B 6.46 -3.16 -50.74% 8.90% -3.87
Casey's General 29.3B 44.85 7.51 17.88% 3.83% 75.15
Ulta Beauty 25.0B 22.22 8.98 43.60% 9.31% 77.84
Murphy USA 9.9B 21.27 15.26 64.31% 2.77% 439.94
Miniso Group Holding 4.7B 14.78 2.95 11.48% 5.62% 101.04
Academy Sports and 3.8B 10.48 1.74 18.05% 6.22% 87.15
Nippun Rana

Nippun Rana

Chasing the market trend!

Hi, I’m Nippun, a tech enthusiast from Haryana, India. I have been coding since 2010 and using my coding skills in the share market since 2020. I have been coding scripts in Pinescript that work on Tradingview app/web. I love learning about new technology and applying it to solve real-world problems. Coding and share-market are my passions, and I enjoy finding and fixing bugs in code. I aim to share my skill set and experience that can positively impact society. Feel free to connect with me, an...

Financial data is updated regularly. All figures are in the company's reporting currency.