We wrote the tests down in public. Here is the marking.
On 16 July we published on Nike at $44.57. The verdict was "Watch the Turn": start a modest position, and then the sentence that mattered most, "add on evidence, not hope". We did not leave evidence to taste. We named three specific things that would have to happen, and we said to back up the truck toward $40.
Nine weeks later the price is $36.36. It went through $40 without stopping and now sits about two percent above a fifty-two-week low, down roughly half over twelve months. The zone we named has arrived and been passed. That is precisely when a writer owes you the marking rather than a new opinion, so here it is.
| The test we set on 16 Jul | What the evidence says | Grade |
|---|---|---|
| true | true | ▼ Failed, and now guided to keep failing |
| true | true | ▲ Passed, and convincingly |
| true | true | ▼ Failed. See Part II |
| 'Back up the truck toward ~$40' | $36.36. The price went through the zone. What it did not do was arrive with the evidence attached | ◆ The level came; the reason didn't |
| Price $44.57, 'near a decade low', yield ~3.7% | true | ◆ Cheaper, and more complicated |
One of three. That is not a disaster and it is not a turn. It is a company where the wholesale repair is real and the profit repair is not yet, trading eighteen percent lower than when we last wrote.
The dials move: Management 6 → 5, for reasons in Part VI that have nothing to do with the shoes. Financial Strength 7 → 6, for the reason in Part III. Moat, Growth and Valuation stay at 6, 4 and 6. The global score falls from 6.2 to 5.4.
One thing you should know before reading any further, because it changes how much weight to put on all of it. Nike reports its first quarter on 1 October, thirteen days after this was written. Nothing here is based on that quarter. Everything here was available on 30 June and has simply not been priced or, in the case of Part II, properly read.
How a $986 million refund became an 890 basis point improvement
On 30 June, Nike reported a fourth-quarter gross margin of 49.2%, up 890 basis points. For a business whose normal gross margin is in the low forties, that is not an improvement. That is a different company. And it was not real.
In February the Supreme Court ruled that tariffs levied under the International Emergency Economic Powers Act had not been authorised. Nike concluded that recovery of what it had already paid was probable and booked a one-off benefit of $986 million. The chief financial officer put the size of it plainly on the call: about 900 basis points of the margin, and $0.52 of the $0.72 of earnings per share.
Take it out and the fourth quarter reads: gross margin 40.2%, down 10 basis points; earnings per share $0.20. For the full year, gross margin 40.8% rather than 42.9%, and earnings per share $1.58 rather than $2.10.
Two further things about that $986 million, both of which matter more than they sound. Only a little over $300 million of it had actually been collected by 31 May. The rest, roughly $686 million, sits in receivables and carries collection risk. And Nike is being sued in Oregon by consumers who say it raised prices to cover the tariffs and has not committed to handing the refund back.
We flagged this risk in July without being able to size it. The exact sentence was that the test would be "margins up without a tariff refund". We now have the answer and it is no. That is the single most important thing in this report, and the reason the valuation section later reads so differently from the headline multiple everybody quotes.
Still paid, still raised for twenty-four years — but no longer out of the business
Nike pays $0.41 a quarter, $1.64 a year, a yield of 4.5% at this price. It was raised last November from $0.40, the twenty-fourth consecutive annual increase. On the reported earnings of $2.10 the payout is a comfortable 78%.
On the earnings that exclude the refund, $1.58, the payout is 104%.
And the cash flow tells the same story from the other direction. In the twelve months to 31 May, Nike generated $2,184 million of free cash flow and paid $2,407 million of dividends. That is 110%. Three of the four quarters produced less cash than the dividend consumed; the fourth, which generated $1.5 billion, carried the year.
| FY2026, by quarter | Free cash flow | Dividends paid | Buyback |
|---|---|---|---|
| Q1 (to 31 Aug 2025) | $15M | $591M | $126M |
| Q2 (to 30 Nov 2025) | $386M | $598M | $20M |
| Q3 (to 28 Feb 2026) | $284M | $609M | true |
| Q4 (to 31 May 2026) | $1,499M | $609M | true |
| true | true | true | true |
The buyback has been switched off. Nike has $5.9 billion of authorisation left, reapproved in June with no expiry, and it bought $122 million of stock in an entire year — nothing at all in the last two quarters. For a company that has retired 124 million shares at an average of $97.57 under this programme, buying none at $40 is a statement. The share count has stopped falling.
Let me be careful about what this does and does not mean, because "uncovered dividend" is a phrase that gets used to frighten people. Nike is not in danger. It holds $9.0 billion of cash and short-term investments against $11.0 billion of debt, net debt of $3.5 billion, an Altman Z-score of 3.3, and inventory that is flat rather than bloated. It can pay this dividend out of the balance sheet for years and nobody will send a bailiff.
But that is the point. It is now being paid out of the balance sheet rather than out of the business, and the twenty-fifth consecutive increase falls due in November, between the October results and the Investor Day. A board that raises into a 104% payout is making a statement about confidence. A board that holds it flat breaks a twenty-four-year streak. Neither is free, and Nike has signalled nothing either way. If you are buying this for the 4.5%, that decision is the thing to watch, not the share price.
The part of the turnaround that is real, and it is not small
It would be easy, and wrong, to write this report as a wake. Two things in the fourth quarter were genuinely good, and one of them was our own test.
Running. Five consecutive quarters of double-digit growth, and about a billion dollars of revenue added over that period. In Western Europe and North America, Nike gained five points of market share in statement running footwear in a single year, more than any other top-five brand. It grew double digits in Europe and in Asia-Pacific and Latin America, and mid-single digits even in a Greater China that fell 17%. This is the category Nike was accused of abandoning to On and Hoka, and it is the category that has turned first.
Wholesale, and the Foot Locker line. Full-year wholesale revenue rose 6% to $27.5 billion, North American wholesale grew 10% in the quarter, and Nike refreshed more than 15,000 wholesale spaces. The sentence from the call that carries the most information is this one: revenue growth and retail sales comparables with Foot Locker were positive for the first time in four years. The retreat into direct-to-consumer, which is the original sin of the previous strategy, is being reversed and the partner is selling more shoes.
Set against that is the thing which makes the top line look worse than the business is. Nike deliberately took two billion dollars of classic franchises out of the market in fiscal 2026 — Air Force 1, Dunk, Air Jordan 1 — to stop the discounting and restore scarcity. Sportswear fell double digits in the quarter, and management expects Sportswear and Jordan Streetwear to stay negative this year with improvement only in the second half. Those two together are about half of Nike's revenue. A company cutting half its revenue base on purpose will report ugly numbers for as long as it takes, and you cannot read the reported line without that in mind.
The biggest strategic change since our last report, announced five days after it
Greater China fell 17% currency-neutral in the quarter and 13% for the year, to $5.8 billion. Digital fell 25%, wholesale 19%, segment profit 20%. Management guided the near term to be "in line with recent performance", which is a polite way of saying it has no recovery to promise.
Then, on 21 July — five days after our last report — Nike made it structural. From January 2027, its Chinese digital business consolidates to Nike.com.cn, the Nike App, and official flagship stores on Tmall, JD.com and Douyin. Partner-operated online storefronts stop selling Nike product. That includes Topsports, its largest mainland distributor for twenty-seven years, for whom online Nike sales are reported to be about a fifth of total revenue.
This is the right decision and an expensive one. Nike is choosing to destroy revenue it can see in order to recover control of price and presentation it had lost. It is the same logic as taking two billion dollars of Air Force 1s off the market, applied to a country. The consequence for an owner is simple and worth stating without decoration: China revenue pressure is now a fiscal 2028 story rather than a fiscal 2027 one, and our July test — a China that stops falling — cannot pass for at least another year by the company's own design.
A new chief financial officer, also holding the controller's seat, into a quarter with a $686 million receivable
This is the item nobody is discussing and it is the reason the management dial comes down.
| 17 August 2026 | true |
| 4 September 2026 | <b>Matthew Friend leaves the company</b> after nearly eighteen years. Nike states the separation was not the result of any disagreement |
| 4 September 2026 | <b>Johanna Nielsen, chief accounting officer and corporate controller, resigns</b> the same day, to pursue another opportunity |
| 4 September 2026 | true |
| 16 September 2026 | true |
| 1 October 2026 | First-quarter results. <b>Denton's first print</b>, carrying a $686 million tariff receivable and the first update to the 10%-rising-to-15% tariff assumption |
Read that sequence again. Within four weeks Nike replaced its chief financial officer, lost its previous one entirely, lost its chief accounting officer, and had the brand-new arrival pick up the controller's job as well — going into a quarter whose largest single number is a receivable from the United States government that has not been collected.
None of this implies anything improper. Denton is a heavyweight and the board did not stumble into him. But a thin finance function at the exact moment the accounts contain a large, judgemental, uncollected item is a control-environment question, and the honest thing is to say so out loud rather than after the fact. It is also why we are not inclined to give the reported numbers the benefit of the doubt this quarter.
Two smaller items, for completeness. The annual meeting on 8 September re-elected all eleven directors, approved say-on-pay and defeated both shareholder proposals, so there is no governance revolt here. And the equal-employment agency's action to enforce a subpoena against Nike was dismissed on 13 August after the company complied; the underlying investigation into whether it discriminated in layoff selection has not concluded.
The July bear case was that On and Hoka were eating Nike. That got weaker, not stronger
In July we treated the share loss to On and Hoka as a live and growing threat. Three things have happened since, and they point the other way.
| Rival | Most recent quarter | What it says |
|---|---|---|
| true | true | The first real crack in the On story |
| true | true | Still growing, no longer running away |
| true | true | See our own <a class="xr-src-link" href="/analyses/lulu-2026-09">LULU X-Ray</a> |
The read-across matters more than any one of them. If On misses, Hoka slows to single digits and Lululemon cuts guidance in the same eight weeks, then what is happening is a slowdown across premium athletic rather than a queue of challengers walking off with Nike's customers. That is a materially better backdrop for the largest brand in the category than the one we described in July, and it is the strongest argument in this report for owning the shares.
It cuts the other way too, of course. A category-wide slowdown is not a reason to expect Nike's own numbers to improve quickly. It just means the damage is less specific to Nike than the share price implies.
Fiscal 2026 in full, as reported and as they read without the refund
| Fiscal 2026 (year to 31 May 2026) | As reported | Without the tariff recovery |
|---|---|---|
| Revenue | $46.4B, flat | −2% currency-neutral |
| Gross margin | 42.9%, +20bps | true |
| Diluted EPS | $2.10, −3% | true |
| Net income | $3.1B, −3% | includes ~$400M of severance |
| Operating margin, TTM | 8.2% | against roughly 13% historically |
| Free cash flow | $2,184M | against $2,407M of dividends |
| Cash + short-term investments | $9.0B | debt $11.0B · net debt $3.5B |
| Inventory | $7.5B, flat | the one clean line in the accounts |
| Fiscal 2026 by geography | Revenue | Reported | Currency-neutral |
|---|---|---|---|
| North America | $20,511M | +5% | — |
| EMEA | $12,572M | +3% | −3% |
| Greater China | $5,847M | −11% | true |
| Asia-Pacific & Latin America | $6,243M | flat | −1% |
| true | true | true | the test that passed |
| true | $17.7B | −6% | digital falling fastest |
Two numbers on our own page that we will not let you take at face value. First, our dividend feed returns an empty payment history for Nike — no payments, no trailing dividend per share — for a company that has raised its dividend for twenty-four consecutive years. The $1.623 per share used throughout this report was computed from the cash-flow statement divided by diluted shares, and reconciles to the declared $0.41 a quarter. Second, the trailing price-to-earnings of 17.3 shown on the company page is calculated on the tariff-inflated $2.10. On clean earnings it is 23.0. Both are arithmetically correct. Only one of them describes the business.
Why a stock down fifty percent is not, on earnings, cheap
| At $36.36 on 17 Sep 2026 | ||
|---|---|---|
| Market capitalisation | $53.9B | enterprise value $56.0B |
| P/E on reported $2.10 | 17.3× | the number most sites show |
| true | true | the number that describes the business |
| Forward P/E on consensus ~$1.72 | 21.3× | analyst estimate, not company guidance |
| EV / EBITDA | 11.4× | |
| Price / free cash flow | 24.7× | true |
| Dividend yield | true | at 110% of free cash flow |
| Street consensus | $50.66 | true |
Notice the shape of that table, because it is unusual and it is the whole argument. The forward multiple is higher than the trailing one. That only happens when the trailing figure is flattered, and here it is flattered by fifty-two cents of tariff refund. Nike is not a fifty-percent drawdown trading at seventeen times. It is a fifty-percent drawdown trading at twenty-three times what it actually earned and about twenty-one times what the street thinks it will earn next year.
So on earnings, this is not cheap. What is genuinely cheap here is neither of those. It is the 4.05% free cash flow yield and the 4.51% dividend, on a brand with $46 billion of revenue, $9 billion of cash, flat inventory and a category where its nearest rivals have just stumbled. You are not buying a cheap earnings stream. You are buying a distressed multiple of a temporarily depressed margin, and the entire question is whether 8.2% operating margin is the floor or the new normal.
The honest answer is that we do not know, and neither does anyone else, until Nike tells us. It has given no fiscal 2027 guidance at all — only a rolling window to the second quarter — and the first full framework arrives at the Investor Day on 16 and 17 November. Anyone putting a fair value on this today is putting a fair value on a company that has declined to describe itself.
Three dates between now and the end of November
| The tariff receivable | true |
| The dividend decision | <b>November.</b> A twenty-fifth raise into a 104% payout, or a flat dividend that ends a twenty-four-year streak. No signal either way |
| Greater China | true |
| Half the revenue base is being shrunk on purpose | Sportswear and Jordan Streetwear are about half of sales and are guided negative all year. $2B of classics already removed. This is deliberate, which does not make it painless |
| The S&P 100 | true |
| Tariffs from here | true |
| Layoffs | true |
| true | true |
In July I told you to watch the turn, to add on evidence rather than hope, and to back up the truck toward forty dollars. The price went through forty and did not stop. It is thirty-six dollars and change, an actual decade low, down about half in a year. The level I named has arrived. I am not backing up the truck, and I want to explain why in a way you can check.
I named three tests. One passed. Wholesale did what I hoped it would do, and it did it convincingly: revenue up six percent for the year, North America up ten in the quarter, fifteen thousand shop floors rebuilt, and the sentence I keep coming back to, which is that sales comparables with Foot Locker turned positive for the first time in four years. That is the original error of the last strategy being unwound in public. Running passed a test I did not even set: five straight quarters of double-digit growth, a billion dollars added, five points of market share taken in the category everybody said Nike had surrendered. If you want reasons to be hopeful they are real, they are recent, and they are in Part IV.
The other two failed, and one of them failed in a way I should describe carefully because it is the reason this report exists. I asked whether margins could rise without a tariff refund. Nike reported a gross margin of forty-nine point two percent, which for this company is an extraordinary number, and almost precisely all of the improvement was a one-off recovery of tariffs a court had ruled unlawful. Strip it out and the margin fell ten basis points. Earnings per share for the quarter were twenty cents, not seventy-two. For the year, one dollar fifty-eight, not two dollars ten.
Once you hold that number, three other things change shape at once. The stock is not on seventeen times earnings, it is on twenty-three. The payout ratio is not a comfortable seventy-eight percent, it is a hundred and four. And the dividend, which is the reason most people are looking at Nike at four and a half percent, consumed two billion four hundred million dollars against two billion one hundred and eighty-four million of free cash flow. It is being paid, for now, out of the balance sheet. Meanwhile the buyback, with five point nine billion dollars still authorised, bought one hundred and twenty-two million dollars of stock in a year and nothing at all in the last two quarters. A company that has retired shares at ninety-seven dollars is declining to retire them at forty. Management is telling you something there, and it is not optimism.
I do not think the dividend is in danger. Nike holds nine billion dollars of cash, its inventory is flat rather than swollen, and it could fund this payout from the balance sheet for years. But the source changed, and the source is the thing. In November the board must decide whether to raise for the twenty-fifth consecutive year into a payout above a hundred percent of clean earnings, or hold it flat and break a streak that has survived two recessions and a pandemic. If you own this for the yield, that meeting matters more than the next four quarters of revenue.
Now let me put the other side as strongly as it deserves, because it got stronger. In July the bear case was that On and Hoka were taking the business. Since then On missed its quarter and cut guidance and fell nineteen percent in a day, Hoka grew seven point seven percent, and Lululemon cut its year badly enough that we wrote about it separately. That is not four challengers dividing Nike's customers between them. That is premium athletic slowing down everywhere at once, which is a far better problem for the largest brand in the category than the one I described nine weeks ago. And a great deal of Nike's reported ugliness is self-inflicted on purpose: two billion dollars of Air Force 1s and Dunks withdrawn to stop the discounting, and from January a Chinese digital marketplace deliberately cut back to Nike's own channels, which will cost real revenue for real control.
So what do I think is going on. I think this is a brand that is being repaired properly and an income statement that has not started reflecting it, with a chief financial officer three weeks into the job, a chief accounting officer who left the same day as his predecessor, a six hundred and eighty-six million dollar receivable from the United States government sitting in the accounts, and no guidance for the coming year at all until the seventeenth of November. That is a great many unknowns to underwrite at twenty-three times earnings, even at a decade-low price.
My verdict is that the July call stands and the truck stays parked. Hold what you have; do not add on the price alone. The evidence I said to wait for is one for three, and the two that failed are the two that decide whether this business earns thirteen percent operating margins again or eight. There are three dates that will tell you more than any amount of staring at the chart: the twenty-first of September, when the index change takes effect and tells you nothing about the business; the first of October, when the new man reports his first quarter and updates the tariff assumption; and the seventeenth of November, when Nike finally has to describe its own future. I would rather buy this after the seventeenth of November at a higher price and know what I own, than buy it today at a lower one and hope.
One last thing, and it is the sentence I would keep. The reason to read a follow-up is to find out whether the person writing will mark their own work. I set three tests in public precisely so that this report could not be a rewrite of history. Wholesale passed. China failed and has been guided to keep failing. Margins failed, and they failed behind a headline number that read as a triumph. When a nine-hundred-basis-point improvement turns out to be a refund, the useful skill is not prediction. It is subtraction.
The terminal that produced these numbers is free to use: 30 years of statements drawn as flows, a screener built around moats, Buffett's Desk, and an earnings feed read through the same lens. Opening an account takes a minute. No card.