Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
111.45 USD | +0.41% |
|
+5.20% | +14.47% |
07-09 | SharkNinja Appoints Mike Harris as Chief Innovation & Technology Officer | CI |
07-09 | SharkNinja Names Mike Harris Chief Innovation, Technology Officer | MT |
Projected Income Statement: SharkNinja, Inc.
Annual
Quarterly
Annual
Quarterly
Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
---|---|---|---|---|---|---|
Net sales 1 | - | 4,254 | 5,529 | 6,266 | 6,988 | 7,666 |
Change | - | - | 29.97% | 13.34% | 11.52% | 9.7% |
EBITDA 1 | - | 719.7 | 951.1 | 1,108 | 1,264 | 1,361 |
Change | - | - | 32.15% | 16.52% | 14.05% | 7.69% |
EBIT 1 | - | 638.3 | 839.5 | 979.9 | 1,123 | 1,217 |
Change | - | - | 31.53% | 16.73% | 14.56% | 8.4% |
Interest Paid 1 | - | -44.91 | -63.72 | -55.19 | -50.82 | -33 |
Earnings before Tax (EBT) 1 | - | 293.2 | 572.5 | 793.6 | 909.6 | 1,102 |
Change | - | - | 95.23% | 38.62% | 14.62% | 21.13% |
Net income 1 | 232.4 | 167.1 | 438.7 | 630.2 | 717 | 876.5 |
Change | - | -28.09% | 162.57% | 43.64% | 13.78% | 22.23% |
Announcement Date | 28/06/23 | 15/02/24 | 13/02/25 | - | - | - |
1USD in Million
Estimates
Forecast Balance Sheet: SharkNinja, Inc.
Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
---|---|---|---|---|---|---|
Net Debt 1 | - | 709 | 557 | 63.6 | -554 | -1,148 |
Change | - | - | -21.44% | -88.59% | -971.07% | -107.22% |
Announcement Date | 28/06/23 | 15/02/24 | 13/02/25 | - | - | - |
1USD in Million
Estimates
Cash Flow Forecast: SharkNinja, Inc.
Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 |
---|---|---|---|---|---|
CAPEX 1 | 122.7 | 137.7 | 188.3 | 192.4 | 190 |
Change | - | 12.18% | 36.79% | 2.13% | -1.21% |
Free Cash Flow (FCF) 1 | 157.9 | 308.9 | 498.9 | 702.5 | 857.4 |
Change | - | 95.7% | 61.48% | 40.82% | 22.05% |
Announcement Date | 15/02/24 | 13/02/25 | - | - | - |
1USD in Million
Estimates
Forecast Financial Ratios: SharkNinja, Inc.
Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
---|---|---|---|---|---|---|
Profitability | ||||||
EBITDA Margin (%) | - | 16.92% | 17.2% | 17.69% | 18.09% | 17.76% |
EBIT Margin (%) | - | 15.01% | 15.18% | 15.64% | 16.06% | 15.87% |
EBT Margin (%) | - | 6.89% | 10.35% | 12.66% | 13.02% | 14.37% |
Net margin (%) | - | 3.93% | 7.94% | 10.06% | 10.26% | 11.43% |
FCF margin (%) | - | 3.71% | 5.59% | 7.96% | 10.05% | 11.18% |
FCF / Net Income (%) | - | 94.48% | 70.42% | 79.16% | 97.97% | 97.82% |
Profitability | ||||||
ROA | - | - | 11.13% | 13.66% | 14.18% | 11.5% |
ROE | - | 10.1% | 25.69% | 31.75% | 28.13% | 23.92% |
Financial Health | ||||||
Leverage (Debt/EBITDA) | - | 0.98x | 0.59x | 0.06x | - | - |
Debt / Free cash flow | - | 4.49x | 1.8x | 0.13x | - | - |
Capital Intensity | ||||||
CAPEX / Current Assets (%) | - | 2.89% | 2.49% | 3.01% | 2.75% | 2.48% |
CAPEX / EBITDA (%) | - | 17.05% | 14.48% | 17% | 15.22% | 13.96% |
CAPEX / FCF (%) | - | 77.75% | 44.57% | 37.76% | 27.38% | 22.17% |
Items per share | ||||||
Cash flow per share 1 | - | - | 3.166 | 5.118 | 4.699 | - |
Change | - | - | - | 61.68% | -8.2% | - |
Dividend per Share 1 | - | 1.08 | - | - | 0.3961 | 1.238 |
Change | - | - | - | - | - | 212.7% |
Book Value Per Share 1 | - | 10.63 | 13.79 | 18.23 | 23.27 | 29.19 |
Change | - | - | 29.73% | 32.15% | 27.67% | 25.41% |
EPS 1 | 4,647 | 1.2 | 3.11 | 4.553 | 5.102 | 6.133 |
Change | - | -99.97% | 159.17% | 46.41% | 12.05% | 20.21% |
Nbr of stocks (in thousands) | - | 139,053 | 140,220 | 141,041 | 141,041 | 141,041 |
Announcement Date | 28/06/23 | 15/02/24 | 13/02/25 | - | - | - |
1USD
Estimates
2025 * | 2026 * | |
---|---|---|
P/E ratio | 24.5x | 21.8x |
PBR | 6.11x | 4.79x |
EV / Sales | 2.52x | 2.17x |
Yield | - | 0.36% |
More valuation ratios
* Estimated data
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Sell
Buy

Mean consensus
BUY
Number of Analysts
13
Last Close Price
111.45USD
Average target price
121.27USD
Spread / Average Target
+8.81%
Quarterly revenue - Rate of surprise
- Stock Market
- Equities
- SN Stock
- Financials SharkNinja, Inc.
Select your edition
All financial news and data tailored to specific country editions

MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition