A deep dive into Costco (COST), examining the financials, shareholder returns, and whether the stock is fairly valued.
How Costco's Revenue Has Trended
At $275.24B, Costco's FY2025 revenue was 8.2% ahead of the $254.45B posted in FY2024.
Revenue compounded at 9.0% annually over 10 years for Costco. It's a reasonable growth rate that's roughly kept pace with the broader market.
With a top line of $275.24B, Costco operates at a large-cap scale within consumer staples.
The consistency stands out: 10 consecutive years of growth in top-line revenue.
| Year | Revenue | YoY % |
|---|---|---|
| FY2025 | $275.24B | +8.2% |
| FY2024 | $254.45B | +5.0% |
| FY2023 | $242.29B | +6.8% |
| FY2022 | $226.95B | +15.8% |
| FY2021 | $195.93B | +17.5% |
Explore the full 10-year revenue trend with interactive charts
Where Costco's Revenue Comes From
Here's how Costco's FY2025 revenue breaks down across its 5 reported segments.
Costco Business Segment Performance (FY2025)
| Segment | Revenue | % of Total |
|---|---|---|
| Food and Sundries | $109.56B | 39.8% |
| Non-Foods | $71.19B | 25.9% |
| Other | $51.17B | 18.6% |
| Fresh Food | $37.99B | 13.8% |
| Membership | $5.32B | 1.9% |
Non-Foods expanded 11.3% and now represents 25.9% of Costco's revenue mix.
Costco's Profit & Margins
The bottom line looked healthy: Costco posted net income of $8.10B in FY2025, 9.9% above FY2024.
Net profit margin held relatively steady at 2.9% in FY2025.
FY2025 diluted EPS of $18.21 was up from the $16.56 reported in FY2024.
Dive into the bottom-line numbers with interactive charts
How Costco Returns Cash to Shareholders
In FY2025, Costco distributed $4.91 per share in dividends (0.52% yield).
With 10+ consecutive years of dividend payments, Costco has a proven track record of returning cash to shareholders.
With a 27.0% payout ratio, there's headroom for future dividend increases.
| Year | DPS | Payout Ratio |
|---|---|---|
| FY2025 | $4.91 | 27.0% |
| FY2024 | $20.33 | 122.8% |
| FY2023 | $2.81 | 19.9% |
| FY2022 | $3.37 | 25.6% |
| FY2021 | $12.94 | 114.8% |
Costco has been actively repurchasing shares, spending $5.42B on buybacks over the past 11 years.
View the full share repurchase and dilution trend
Costco Debt & Liquidity
| Metric | Value |
|---|---|
| Cash & Short-term Investments | $15.28B |
| Total Debt | $5.71B |
| Shareholders' Equity | $29.16B |
| Total Assets | $77.10B |
| Debt-to-Equity Ratio | 0.2x |
| Current Ratio | 1.03x |
| Interest Coverage | 67.4x |
| Free Cash Flow (TTM) | $7.84B |
Costco has a debt-to-equity ratio of 0.20, a current ratio of 1.03, interest coverage of 67.4x in FY2025, which indicate a well-capitalized balance sheet with comfortable debt levels.
Costco's debt of $5.71B against $15.28B in cash and a 0.2x D/E ratio point to a well-capitalized balance sheet.
At 67.4x interest coverage, Costco has substantial headroom above its debt payments.
Free cash flow of $7.84B underscores Costco's ability to self-fund growth and return capital to shareholders.
Explore Costco's full balance sheet and cash flow analysis below
Costco employed 341,000 people as of FY2025, about $807.1K in revenue per employee.
See Costco's full employee count history and revenue per employee
Costco Valuation Analysis
Is Costco stock overvalued or undervalued? Here's what our valuation models suggest.
Costco shares are currently trading at $954.08.
The P/E Ratio model estimates an intrinsic value of $759, implying a 25.7% downside from the current price.
We also calculate intrinsic value using the DCF and EPS Growth models. Sign up to see the full breakdown with fair value estimates.
| Model | Est. Fair Value | vs. Current Price |
|---|---|---|
| P/E Ratio | $759 | 25.7% downside to fair value |
| DCF | Upgrade | Upgrade |
| EPS Growth | Upgrade | Upgrade |
The Bottom Line
In summary, Costco (COST) presents the following picture for fundamental analysts.
Revenue of $275.24B in FY2025, up 8.2% year-over-year.
Long-term revenue has been compounding at 9.0% annually over 10 years.
The company is profitable, with a net margin of 2.9% and net income of $8.10B.
Returned $3.09B to shareholders in FY2025 through dividends and/or buybacks.
Conservative balance sheet with a D/E ratio of 0.2x.
The P/E Ratio model implies 25.7% downside to fair value. The remaining 2 models are worth cross-checking before drawing a conclusion. Sign up to see the full analysis.
For the latest fair value estimates, live price comparisons, and 10-year financial trends, see Costco's full analysis below.