BBWI
Bath & Body Works, Inc.
$20.04
-0.38 (-1.86%)
At close · Jul 14
Market Cap
$4.04B
Shares
201,561,812
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$7.29B
-0.2%
FY2026
Net Income
$649M
-18.7%
FY2026
Gross Margin
43.74%
-0.5pp
FY2026
Operating Margin
15.44%
-1.9pp
FY2026
Diluted EPS
$3.11
-13.9%
FY2026
Operating Cash Flow
$1.1B
+24.4%
FY2026
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $7.25B | $7.29B | $7.31B | $7.43B | $7.56B | $7.88B | $6.43B | $5.41B | $13.24B | $12.63B | $12.57B | $12.15B | $11.45B | $10.77B | $10.46B | $10.36B | $9.61B | $8.63B | $9.04B | $10.13B | |
| $4.12B | $4.1B | $4.07B | $4.19B | $4.31B | $4.03B | $3.34B | $3.02B | $8.34B | $7.67B | $7.45B | $6.95B | $6.65B | $6.34B | $6.07B | $6.31B | $5.98B | $5.6B | $6.04B | $6.63B | |
| $3.13B | $3.19B | $3.23B | $3.24B | $3.26B | $3.86B | $3.1B | $2.39B | $4.9B | $4.96B | $5.13B | $5.2B | $4.81B | $4.43B | $4.39B | $4.06B | $3.63B | $3.03B | $3.01B | $3.51B | |
| — | 43.74% | 44.26% | 43.56% | 43.06% | 48.91% | 48.12% | 44.16% | 37.01% | 39.26% | 40.76% | 42.82% | 41.98% | 41.11% | 41.94% | 39.15% | 37.77% | 35.08% | 33.24% | 34.63% | |
| $1.98B | $2.06B | $1.97B | $1.95B | $1.88B | $1.85B | $1.49B | $1.35B | $3.56B | $3.23B | $3.12B | $3.01B | $2.86B | $2.69B | $2.72B | $2.7B | $2.34B | $2.17B | $2.31B | $2.62B | |
| — | — | — | — | — | — | — | — | — | — | — | $0 | $0 | $1M | $3M | $4M | $7M | — | — | — | |
| — | — | — | — | — | — | $521M | $588M | $547M | $524M | $472M | $415M | $398M | $368M | $354M | $356M | $359M | $357M | $377M | $385M | |
| — | — | — | — | — | — | — | — | $23M | — | — | — | — | — | — | — | — | — | $23M | — | |
| $1.15B | $1.13B | $1.27B | $1.29B | $1.38B | $2.01B | $1.6B | $1.04B | $1.24B | $1.73B | $2B | $2.19B | $1.95B | $1.74B | $1.57B | $1.24B | $1.28B | $868M | $589M | $1.11B | |
| — | 15.44% | 17.33% | 17.3% | 18.2% | 25.49% | 24.93% | 19.24% | 9.35% | 13.68% | 15.93% | 18.04% | 17.05% | 16.18% | 15.04% | 11.95% | 13.36% | 10.06% | 6.51% | 10.95% | |
| — | — | — | — | — | — | $2.13B | $1.63B | $1.78B | $2.25B | $2.48B | $2.61B | $2.35B | $2.11B | $1.93B | $1.59B | $1.64B | $1.23B | $966M | $1.5B | |
| $274M | $276M | $312M | $345M | $348M | $388M | $432M | $370M | $385M | $406M | $394M | $334M | $324M | $314M | $316M | $246M | $208M | $237M | $181M | $149M | |
| $2M | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | $2M | $2M | $18M | $18M | |
| $28M | $32M | $74M | $81M | $17M | -$198M | -$50M | -$62M | $5M | -$10M | $87M | $76M | $7M | $17M | $24M | $235M | $175M | $19M | $23M | $128M | |
| — | — | — | — | — | — | — | — | — | — | — | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | — | |
| $902M | $882M | $1.03B | $1.02B | $1.05B | $1.42B | $1.12B | $608M | $857M | $1.31B | $1.7B | $1.93B | $1.64B | $1.45B | $1.28B | $1.23B | — | — | — | — | |
| $175M | $233M | $230M | $143M | $251M | $348M | $257M | $148M | $213M | $329M | $538M | $681M | $594M | $543M | $528M | $377M | $446M | $202M | $233M | $411M | |
| $727M | $649M | $798M | $878M | $800M | $1.33B | $844M | -$366M | $644M | $983M | $1.16B | $1.25B | $1.04B | $903M | $753M | $850M | $805M | $448M | $220M | $718M | |
| — | 8.9% | 10.92% | 11.82% | 10.58% | 16.91% | 13.12% | -6.77% | 4.87% | 7.78% | 9.21% | 10.31% | 9.1% | 8.38% | 7.2% | 8.2% | 8.37% | 5.19% | 2.43% | 7.09% | |
| — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | $0 | $0 | -$4M | -$22M | |
| $728M | $652M | $794M | $875M | $798M | $1.34B | $875M | -$373M | $681M | $995M | $1.13B | $1.26B | $1.04B | $939M | $757M | $849M | $821M | $461M | — | — | |
| USD/shares | — | $3.12 | $3.62 | $3.86 | $3.45 | $4.96 | $3.04 | -$1.33 | $1.88 | $2.80 | $3.27 | $3.48 | $2.89 | $2.52 | $2.10 | $2.26 | $2.01 | $1.12 | $0.53 | $1.54 |
| USD/shares | — | $3.11G | $3.61 | $3.84 | $3.43 | $4.88 | $3.00 | -$1.32 | $1.87 | $2.76 | $3.22 | $3.41 | $2.83 | $2.47 | $2.05 | $2.18 | $1.96 | $1.11 | $0.53 | $1.53 |
| shares | — | 208M | 220M | 228M | 232M | 269M | 278M | 276M | 341.41M | 351.31M | 355.02M | 359.97M | 361.2M | 358.73M | 358.73M | 376.05M | 399.55M | 398.31M | 414.4M | — |
| shares | — | 209M | 221M | 229M | 233M | 273M | 281M | 278M | 345.12M | 355.02M | 359.97M | 367.39M | 368.63M | 366.15M | 367.39M | 388.42M | 411.92M | 404.5M | 416.87M | — |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative. (G): the company's own guidance — a (G) column is a guided period not yet reported; a G marker shows how the reported figure landed against the guided range. Non-GAAP-basis guidance (*) is shown as stated and never judged against GAAP actuals.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2008–FY2026: $9.74B in buybacks, $10.78B in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
0.94×
Specialty Retail median 0.81×
EV/EBIT
5.95×
Specialty Retail median 10.40×
P/E (TTM)
5.69×
Specialty Retail median 21.25×
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | 2026-01-31 | 2025-02-01 | 2024-02-03 | 2023-01-28 | 2021-01-30 | 2020-02-01 | 2019-02-02 | 2018-02-03 |
|---|---|---|---|---|---|---|---|---|
| Reportable Segment | $7,291,000,000 | $7,307,000,000 | $7,429,000,000 | $7,560,000,000 | — | — | — | — |
| Bath Body Works | — | — | — | — | $6,434,000,000 | $5,355,000,000 | $4,776,000,000 | $4,148,000,000 |
| Bath Body Works Segment | — | — | — | — | — | $5,170,000,000 | — | $4,148,000,000 |
| Other Operating Segment | — | — | — | — | — | $339,000,000 | — | $595,000,000 |
| Other Operating Segments | — | — | — | — | $0 | $50,000,000 | $358,000,000 | $595,000,000 |
| Victorias Secret and Bath & Body Works International | — | — | — | — | — | $600,000,000 | — | $502,000,000 |
| Victoria's Secret | — | — | — | — | $5,413,000,000 | $7,509,000,000 | $8,103,000,000 | $7,387,000,000 |
| Victoria's Secret Segment | — | — | — | — | — | $6,805,000,000 | — | $7,387,000,000 |
By Geography (USD)
| Component | 2026-01-31 | 2025-02-01 | 2024-02-03 | 2023-01-28 | 2022-01-29 | 2021-01-30 | 2020-02-01 | 2019-02-02 |
|---|---|---|---|---|---|---|---|---|
| International | $707,000,000 | $691,000,000 | $723,000,000 | $707,000,000 | $626,000,000 | $471,000,000 | $497,000,000 | — |
| International | — | — | — | — | — | $1,111,000,000 | $1,496,000,000 | $1,683,000,000 |
Segment Operating Income
Annual operating income by business segment, as tagged in the company's own XBRL filings. Segments need not sum to the consolidated figure — corporate costs and eliminations are typically unallocated.
By Segment (USD)
| Component | 2026-01-31 | 2025-02-01 | 2024-02-03 | 2023-01-28 | 2021-01-30 | 2020-02-01 | 2019-02-02 | 2018-02-03 |
|---|---|---|---|---|---|---|---|---|
| Reportable Segment | $1,126,000,000 | $1,266,000,000 | $1,285,000,000 | $1,376,000,000 | — | — | — | — |
| Bath Body Works | — | — | — | — | $1,821,000,000 | $1,224,000,000 | $1,103,000,000 | — |
| Bath Body Works Segment | — | — | — | — | — | $1,191,000,000 | — | $953,000,000 |
| Other Operating Segment | — | — | — | — | — | -$81,000,000 | — | -$162,000,000 |
| Other Operating Segments | — | — | — | — | -$216,000,000 | -$184,000,000 | -$384,000,000 | — |
| Victorias Secret and Bath & Body Works International | — | — | — | — | — | -$236,000,000 | — | $5,000,000 |
| Victoria's Secret | — | — | — | — | -$25,000,000 | -$782,000,000 | $518,000,000 | — |
| Victoria's Secret Segment | — | — | — | — | — | -$616,000,000 | — | $932,000,000 |
Operating Margin by Segment (%)
| Component | 2026-01-31 | 2025-02-01 | 2024-02-03 | 2023-01-28 | 2021-01-30 | 2020-02-01 | 2019-02-02 | 2018-02-03 |
|---|---|---|---|---|---|---|---|---|
| Reportable Segment | 15.4% | 17.3% | 17.3% | 18.2% | — | — | — | — |
| Bath Body Works | — | — | — | — | 28.3% | 22.9% | 23.1% | — |
| Bath Body Works Segment | — | — | — | — | — | 23% | — | 23% |
| Other Operating Segment | — | — | — | — | — | -23.9% | — | -27.2% |
| Other Operating Segments | — | — | — | — | — | -368% | -107.3% | — |
| Victorias Secret and Bath & Body Works International | — | — | — | — | — | -39.3% | — | 1% |
| Victoria's Secret | — | — | — | — | -0.5% | -10.4% | 6.4% | — |
| Victoria's Secret Segment | — | — | — | — | — | -9.1% | — | 12.6% |
Key facts
CIK
701985
CUSIP
070830104
13F (30d)
46 filings
32 filers
Visit website
Investor relations