National Beverage Corp
NASDAQ:FIZZ

Watchlist Manager
National Beverage Corp Logo
National Beverage Corp
NASDAQ:FIZZ
Watchlist
Price: 45.37 USD -1.15% Market Closed
Market Cap: 4.2B USD
Have any thoughts about
National Beverage Corp?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.2B
+0.4%
Revenue
Growth Rates:
1 Year
+2%
3 Years
+10%
5 Years
+22%
7 Years
+38%
10 Years
+86%
224.9m
+3%
Operating Income
Growth Rates:
1 Year
+11%
3 Years
-3%
5 Years
+39%
7 Years
+28%
10 Years
+230%
183.9m
+4%
Net Income
Growth Rates:
1 Year
+18%
3 Years
+4%
5 Years
+45%
7 Years
+58%
10 Years
+298%

Earnings Waterfall
National Beverage Corp

Revenue
1.2B USD
Cost of Revenue
-760.5m USD
Gross Profit
436.4m USD
Operating Expenses
-211.5m USD
Operating Income
224.9m USD
Other Expenses
-41m USD
Net Income
183.9m USD

Income Statement
National Beverage Corp

Rotate your device to view
Income Statement
Currency: USD
Aug-2014 Nov-2014 Jan-2015 May-2015 Aug-2015 Oct-2015 Jan-2016 Apr-2016 Jul-2016 Oct-2016 Jan-2017 Apr-2017 Jul-2017 Oct-2017 Jan-2018 Apr-2018 Jul-2018 Oct-2018 Jan-2019 Apr-2019 Jul-2019 Oct-2019 Jan-2020 May-2020 Aug-2020 Oct-2020 Jan-2021 May-2021 Jul-2021 Oct-2021 Jan-2022 Apr-2022 Jul-2022 Oct-2022 Jan-2023 Apr-2023 Jul-2023 Oct-2023 Jan-2024 Apr-2024 Jul-2024
Revenue
Revenue
643
N/A
639
-1%
646
+1%
646
+0%
657
+2%
672
+2%
690
+3%
705
+2%
737
+4%
761
+3%
794
+4%
827
+4%
870
+5%
911
+5%
944
+4%
976
+3%
1 009
+3%
1 025
+2%
1 019
-1%
1 014
0%
985
-3%
976
-1%
978
+0%
1 000
+2%
1 030
+3%
1 050
+2%
1 074
+2%
1 072
0%
1 091
+2%
1 102
+1%
1 115
+1%
1 138
+2%
1 144
+1%
1 161
+1%
1 170
+1%
1 173
+0%
1 179
+1%
1 179
+0%
1 181
+0%
1 192
+1%
1 197
+0%
Gross Profit
Cost of Revenue
(425)
(422)
(427)
(427)
(434)
(447)
(459)
(463)
(473)
(479)
(488)
(501)
(525)
(548)
(566)
(585)
(606)
(615)
(619)
(630)
(620)
(621)
(622)
(630)
(639)
(644)
(654)
(651)
(661)
(679)
(694)
(720)
(752)
(770)
(778)
(776)
(767)
(760)
(759)
(763)
(761)
Gross Profit
219
N/A
218
-1%
219
+1%
219
+0%
222
+1%
225
+1%
232
+3%
241
+4%
264
+9%
282
+7%
306
+8%
326
+7%
345
+6%
362
+5%
378
+4%
391
+4%
402
+3%
410
+2%
399
-3%
384
-4%
365
-5%
355
-3%
356
+0%
370
+4%
391
+6%
406
+4%
420
+3%
422
+0%
429
+2%
423
-2%
421
0%
418
-1%
393
-6%
391
0%
392
+0%
397
+1%
412
+4%
420
+2%
422
+1%
428
+2%
436
+2%
Operating Income
Operating Expenses
(151)
(149)
(147)
(145)
(144)
(143)
(146)
(148)
(153)
(157)
(161)
(164)
(169)
(173)
(179)
(187)
(193)
(199)
(203)
(204)
(204)
(204)
(203)
(204)
(203)
(198)
(197)
(194)
(198)
(201)
(207)
(210)
(208)
(212)
(209)
(210)
(209)
(209)
(207)
(210)
(211)
Selling, General & Administrative
(151)
(149)
(147)
(145)
(144)
(144)
(146)
(148)
(153)
(157)
(161)
(164)
(169)
(173)
(179)
(187)
(193)
(199)
(203)
(204)
(204)
(204)
(203)
(204)
(203)
(198)
(197)
(194)
(198)
(201)
(207)
(210)
(208)
(212)
(209)
(210)
(209)
(209)
(207)
(210)
(211)
Operating Income
68
N/A
69
+1%
72
+5%
74
+3%
78
+5%
82
+5%
85
+4%
93
+9%
111
+19%
125
+13%
145
+16%
163
+12%
176
+9%
190
+8%
199
+5%
204
+3%
210
+3%
211
+1%
197
-7%
180
-8%
162
-10%
151
-7%
153
+1%
166
+8%
188
+13%
208
+11%
223
+7%
228
+2%
232
+2%
222
-4%
214
-3%
208
-3%
184
-11%
179
-3%
183
+2%
187
+2%
203
+9%
211
+4%
214
+2%
219
+2%
225
+3%
Pre-Tax Income
Interest Income Expense
(1)
(1)
(0)
(0)
(0)
(0)
(0)
(0)
0
0
0
0
0
1
1
1
2
3
4
0
3
3
3
4
3
2
2
1
0
0
0
(0)
(0)
0
1
2
4
6
8
12
15
Gain/Loss on Disposition of Assets
(1)
(1)
(1)
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
2
2
2
2
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
4
1
1
1
(0)
0
(0)
(0)
(0)
(0)
(0)
(1)
(0)
(0)
(0)
(0)
(3)
(2)
(2)
(2)
(1)
(1)
Pre-Tax Income
68
N/A
69
+1%
72
+4%
75
+4%
77
+4%
81
+5%
85
+5%
93
+9%
111
+20%
125
+13%
145
+16%
163
+12%
177
+9%
190
+8%
200
+5%
206
+3%
211
+3%
214
+1%
200
-7%
184
-8%
165
-10%
155
-6%
157
+1%
170
+8%
191
+13%
210
+10%
224
+7%
228
+2%
232
+1%
221
-4%
214
-3%
208
-3%
184
-12%
179
-3%
183
+2%
186
+2%
205
+10%
215
+5%
220
+2%
230
+4%
239
+4%
Net Income
Tax Provision
(21)
(21)
(23)
(25)
(26)
(28)
(29)
(32)
(38)
(43)
(49)
(56)
(61)
(65)
(61)
(60)
(55)
(51)
(49)
(43)
(39)
(37)
(37)
(40)
(45)
(49)
(53)
(54)
(55)
(53)
(51)
(49)
(44)
(42)
(43)
(44)
(49)
(51)
(51)
(53)
(55)
Income from Continuing Operations
47
47
49
49
51
53
56
61
73
82
95
107
116
126
138
146
156
163
151
141
127
118
120
130
147
161
171
174
177
169
163
159
140
137
140
142
156
164
169
177
184
Net Income (Common)
46
N/A
47
+1%
49
+4%
49
+1%
51
+4%
53
+5%
56
+5%
61
+10%
73
+20%
82
+13%
95
+16%
107
+12%
116
+9%
126
+8%
143
+13%
150
+5%
160
+7%
167
+4%
151
-10%
141
-7%
127
-10%
118
-7%
120
+2%
130
+8%
147
+13%
161
+10%
171
+6%
174
+2%
177
+2%
169
-4%
163
-3%
159
-3%
140
-12%
137
-2%
140
+2%
142
+1%
156
+10%
164
+5%
169
+3%
177
+4%
184
+4%
EPS (Diluted)
0.5
N/A
0.51
+2%
0.52
+2%
0.53
+2%
0.54
+2%
0.56
+4%
0.59
+5%
0.65
+10%
0.78
+20%
0.88
+13%
1.02
+16%
1.14
+12%
1.24
+9%
1.34
+8%
1.52
+13%
1.59
+5%
1.7
+7%
1.78
+5%
1.61
-10%
1.5
-7%
1.35
-10%
1.26
-7%
1.28
+2%
1.39
+9%
1.56
+12%
1.71
+10%
1.82
+6%
1.86
+2%
1.89
+2%
1.81
-4%
1.75
-3%
1.69
-3%
1.5
-11%
1.47
-2%
1.51
+3%
1.52
+1%
1.68
+11%
1.76
+5%
1.81
+3%
1.89
+4%
1.96
+4%

See Also

Summary
FIZZ intrinsic value, competitors valuation, and company profile.
DCF Valuation
FIZZ stock valuation using Discount Cash Flow valuation method.
Relative Valuation
FIZZ stock valuation using valuation multiples.
Wall Street Estimates
FIZZ price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
FIZZ stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 210,100+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.