Home Depot Inc
NYSE:HD

Watchlist Manager
Home Depot Inc Logo
Home Depot Inc
NYSE:HD
Watchlist
Price: 396.14 USD 0.94% Market Closed
Market Cap: 393.5B USD
Have any thoughts about
Home Depot Inc?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement
|
Revenue Breakdown

Income Statement

154.6B
+2%
Revenue
Growth Rates:
1 Year
+1%
3 Years
+5%
5 Years
+39%
7 Years
+56%
10 Years
+89%
21.2B
+0.1%
Operating Income
Growth Rates:
1 Year
-5%
3 Years
-7%
5 Years
+34%
7 Years
+47%
10 Years
+111%
14.6B
-1%
Net Income
Growth Rates:
1 Year
-7%
3 Years
-8%
5 Years
+32%
7 Years
+70%
10 Years
+144%

Earnings Waterfall
Home Depot Inc

Revenue
154.6B USD
Cost of Revenue
-102.8B USD
Gross Profit
51.8B USD
Operating Expenses
-30.6B USD
Operating Income
21.2B USD
Other Expenses
-6.6B USD
Net Income
14.6B USD

Income Statement
Home Depot Inc

Rotate your device to view
Income Statement
Currency: USD
Nov-2014 Feb-2015 May-2015 Aug-2015 Nov-2015 Jan-2016 May-2016 Jul-2016 Oct-2016 Jan-2017 Apr-2017 Jul-2017 Oct-2017 Jan-2018 Apr-2018 Jul-2018 Oct-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Jan-2021 May-2021 Aug-2021 Oct-2021 Jan-2022 May-2022 Jul-2022 Oct-2022 Jan-2023 Apr-2023 Jul-2023 Oct-2023 Jan-2024 Apr-2024 Jul-2024 Oct-2024
Revenue
Revenue
81 710
N/A
83 176
+2%
84 380
+1%
85 398
+1%
86 701
+2%
88 519
+2%
90 390
+2%
92 033
+2%
93 368
+1%
94 595
+1%
95 720
+1%
97 356
+2%
99 228
+2%
100 904
+2%
101 964
+1%
104 319
+2%
105 595
+1%
108 203
+2%
109 637
+1%
110 013
+0%
110 934
+1%
110 225
-1%
112 104
+2%
119 318
+6%
125 631
+5%
132 110
+5%
141 350
+7%
144 415
+2%
147 699
+2%
151 157
+2%
152 565
+1%
155 239
+2%
157 291
+1%
157 403
+0%
155 752
-1%
154 876
-1%
153 714
-1%
152 669
-1%
151 830
-1%
152 089
+0%
154 596
+2%
Gross Profit
Cost of Revenue
(53 569)
(54 787)
(55 851)
(56 511)
(57 434)
(58 254)
(59 513)
(60 594)
(61 452)
(62 282)
(63 044)
(64 146)
(65 412)
(66 548)
(67 145)
(68 596)
(69 369)
(71 043)
(72 077)
(72 386)
(73 071)
(72 653)
(73 924)
(78 629)
(82 873)
(87 257)
(93 380)
(95 721)
(97 898)
(100 325)
(101 330)
(103 186)
(104 577)
(104 625)
(103 562)
(103 012)
(102 336)
(101 709)
(100 994)
(100 994)
(102 814)
Gross Profit
28 141
N/A
28 389
+1%
28 529
+0%
28 887
+1%
29 267
+1%
30 265
+3%
30 877
+2%
31 439
+2%
31 916
+2%
32 313
+1%
32 676
+1%
33 210
+2%
33 816
+2%
34 356
+2%
34 819
+1%
35 723
+3%
36 226
+1%
37 160
+3%
37 560
+1%
37 627
+0%
37 863
+1%
37 572
-1%
38 180
+2%
40 689
+7%
42 758
+5%
44 853
+5%
47 970
+7%
48 694
+2%
49 801
+2%
50 832
+2%
51 235
+1%
52 053
+2%
52 714
+1%
52 778
+0%
52 190
-1%
51 864
-1%
51 378
-1%
50 960
-1%
50 836
0%
51 095
+1%
51 782
+1%
Operating Income
Operating Expenses
(18 102)
(17 920)
(17 740)
(17 899)
(17 851)
(18 491)
(18 623)
(18 729)
(18 867)
(18 886)
(18 977)
(19 151)
(19 397)
(19 675)
(20 106)
(20 572)
(20 885)
(21 383)
(21 814)
(21 886)
(22 045)
(21 729)
(21 810)
(22 669)
(23 479)
(24 575)
(25 976)
(26 583)
(27 066)
(27 530)
(28 047)
(28 294)
(28 602)
(28 739)
(28 529)
(28 824)
(29 080)
(29 271)
(29 619)
(29 933)
(30 608)
Selling, General & Administrative
(16 454)
(16 280)
(16 097)
(16 250)
(16 194)
(16 801)
(16 919)
(17 008)
(17 127)
(17 132)
(17 212)
(17 373)
(17 607)
(17 864)
(18 282)
(18 737)
(19 031)
(19 513)
(19 674)
(19 714)
(19 848)
(19 740)
(19 781)
(20 613)
(21 393)
(22 447)
(23 781)
(24 314)
(24 725)
(25 144)
(25 458)
(25 706)
(26 041)
(26 284)
(26 029)
(26 287)
(26 468)
(26 598)
(26 910)
(27 139)
(27 702)
Depreciation & Amortization
(1 648)
(1 640)
(1 643)
(1 649)
(1 657)
(1 690)
(1 704)
(1 721)
(1 740)
(1 754)
(1 765)
(1 778)
(1 790)
(1 811)
(1 824)
(1 835)
(1 854)
(1 870)
(1 893)
(1 925)
(1 950)
(1 989)
(2 029)
(2 056)
(2 086)
(2 128)
(2 195)
(2 269)
(2 341)
(2 386)
(2 405)
(2 428)
(2 436)
(2 455)
(2 500)
(2 537)
(2 612)
(2 673)
(2 709)
(2 794)
(2 906)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(247)
(247)
(247)
0
0
0
0
0
0
0
0
0
(184)
(160)
(125)
0
0
0
0
0
0
0
0
Operating Income
10 039
N/A
10 469
+4%
10 789
+3%
10 988
+2%
11 416
+4%
11 774
+3%
12 254
+4%
12 710
+4%
13 049
+3%
13 427
+3%
13 699
+2%
14 059
+3%
14 419
+3%
14 681
+2%
14 713
+0%
15 151
+3%
15 341
+1%
15 777
+3%
15 746
0%
15 741
0%
15 818
+0%
15 843
+0%
16 370
+3%
18 020
+10%
19 279
+7%
20 278
+5%
21 994
+8%
22 111
+1%
22 735
+3%
23 302
+2%
23 188
0%
23 759
+2%
24 112
+1%
24 039
0%
23 661
-2%
23 040
-3%
22 298
-3%
21 689
-3%
21 217
-2%
21 162
0%
21 174
+0%
Pre-Tax Income
Interest Income Expense
(573)
(493)
(595)
(488)
(615)
(753)
(797)
(941)
(937)
(936)
(940)
(961)
(972)
(983)
(981)
(978)
(955)
(958)
(992)
(1 029)
(1 085)
(1 128)
(1 162)
(1 216)
(1 265)
(1 300)
(1 326)
(1 310)
(1 307)
(1 303)
(1 339)
(1 397)
(1 477)
(1 562)
(1 634)
(1 683)
(1 715)
(1 765)
(1 752)
(1 813)
(1 970)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(247)
0
0
0
0
(848)
(1 327)
(1 681)
(2 000)
(1 211)
(756)
(437)
(262)
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(16)
(16)
(16)
(16)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
9 466
N/A
9 976
+5%
10 194
+2%
10 500
+3%
10 801
+3%
11 021
+2%
11 457
+4%
11 769
+3%
12 112
+3%
12 491
+3%
12 759
+2%
13 098
+3%
13 447
+3%
13 698
+2%
13 732
+0%
14 173
+3%
14 386
+2%
14 556
+1%
14 738
+1%
14 696
0%
14 717
+0%
14 715
0%
14 360
-2%
15 477
+8%
16 333
+6%
16 978
+4%
19 457
+15%
20 045
+3%
20 991
+5%
21 737
+4%
21 849
+1%
22 362
+2%
22 635
+1%
22 477
-1%
22 027
-2%
21 357
-3%
20 583
-4%
19 924
-3%
19 465
-2%
19 349
-1%
19 204
-1%
Net Income
Tax Provision
(3 487)
(3 631)
(3 649)
(3 771)
(3 884)
(4 012)
(4 224)
(4 329)
(4 428)
(4 534)
(4 591)
(4 699)
(4 852)
(4 941)
(4 585)
(4 192)
(3 818)
(3 520)
(3 593)
(3 578)
(3 582)
(3 473)
(3 386)
(3 650)
(3 843)
(4 112)
(4 691)
(4 804)
(5 053)
(5 304)
(5 330)
(5 477)
(5 540)
(5 372)
(5 280)
(5 124)
(4 879)
(4 781)
(4 595)
(4 577)
(4 594)
Income from Continuing Operations
5 979
6 345
6 545
6 729
6 917
7 009
7 233
7 440
7 684
7 957
8 168
8 399
8 595
8 757
9 147
9 981
10 568
11 036
11 145
11 118
11 135
11 242
10 974
11 827
12 490
12 866
14 766
15 241
15 938
16 433
16 519
16 885
17 095
17 105
16 747
16 233
15 704
15 143
14 870
14 772
14 610
Net Income (Common)
5 979
N/A
6 345
+6%
6 545
+3%
6 729
+3%
6 917
+3%
7 009
+1%
7 233
+3%
7 440
+3%
7 684
+3%
7 957
+4%
8 168
+3%
8 399
+3%
8 595
+2%
8 630
+0%
9 020
+5%
9 854
+9%
10 556
+7%
11 121
+5%
11 230
+1%
11 203
0%
11 105
-1%
11 242
+1%
10 974
-2%
11 827
+8%
12 490
+6%
12 866
+3%
14 766
+15%
15 241
+3%
15 938
+5%
16 433
+3%
16 519
+1%
16 885
+2%
17 095
+1%
17 105
+0%
16 747
-2%
16 233
-3%
15 704
-3%
15 143
-4%
14 870
-2%
14 772
-1%
14 610
-1%
EPS (Diluted)
4.48
N/A
4.71
+5%
5.01
+6%
5.22
+4%
5.42
+4%
5.46
+1%
5.77
+6%
6
+4%
6.25
+4%
6.45
+3%
6.78
+5%
7.06
+4%
7.32
+4%
7.28
-1%
7.8
+7%
8.57
+10%
9.25
+8%
9.72
+5%
10.15
+4%
10.19
+0%
10.15
0%
10.25
+1%
10.18
-1%
10.98
+8%
11.58
+5%
11.94
+3%
13.73
+15%
14.35
+5%
15.13
+5%
15.53
+3%
15.97
+3%
16.47
+3%
16.71
+1%
16.69
0%
16.53
-1%
16.18
-2%
15.71
-3%
15.11
-4%
14.98
-1%
14.89
-1%
14.72
-1%

See Also

Summary
HD intrinsic value, competitors valuation, and company profile.
DCF Valuation
HD stock valuation using Discount Cash Flow valuation method.
Relative Valuation
HD stock valuation using valuation multiples.
Wall Street Estimates
HD 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
HD 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 211,000+ 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.