EYE
National Vision Holdings, Inc.
$20.73
-0.07 (-0.34%)
At close · Jul 17
Market Cap
$1.66B
Shares
80,116,665
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
$1.99B
+9%
FY2025
Net Income
$29.6M
+203.9%
FY2025
Gross Margin
53.57%
-0.1pp
FY2018
Operating Margin
2.96%
+3.5pp
FY2025
Diluted EPS
$0.37
+202.8%
FY2025
Operating Cash Flow
$146.29M
+9.5%
FY2025
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 | FY2026 (G) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| $2.03B – $2.09B | $2.02B | $1.99B | $1.82B | $2.13B | $2.01B | $2.08B | $1.71B | $1.72B | $1.54B | $1.38B | |
| — | $792.45M | — | — | — | — | — | — | — | $713.57M | $636.97M | |
| — | $886.04M | — | — | — | — | — | — | — | $823.28M | $738.34M | |
| — | — | — | — | — | — | — | — | — | 53.57% | 53.69% | |
| — | $1.02B | $1.02B | $938.52M | $991.88M | $915.36M | $900.8M | $720.59M | $744.49M | $687.48M | $597.92M | |
| — | — | $700K | $1.4M | $5.3M | — | — | — | — | — | $8.44M | |
| — | $91.63M | $91.15M | $91.35M | $98.25M | $99.96M | $97.09M | $91.59M | $87.24M | $74.34M | $61.12M | |
| — | $1.11B | $1.11B | $1.07B | $1.17B | $1.02B | $999.81M | $838.13M | $844.24M | $780.93M | $671.11M | |
| — | $77.93M | $58.83M | -$10.36M | -$46.83M | $61.28M | $174.94M | $87.01M | $73.58M | $42.35M | $67.24M | |
| — | — | 2.96% | -0.57% | -2.2% | 3.06% | 8.41% | 5.08% | 4.27% | 2.76% | 4.89% | |
| — | $169.56M | $149.98M | $80.99M | $51.43M | $161.23M | $272.03M | $178.59M | $160.82M | $116.69M | $128.35M | |
| — | — | — | — | — | — | — | — | — | — | $55.54M | |
| — | -$15.09M | — | — | -$14.34M | -$462K | — | — | — | — | — | |
| — | — | — | — | — | — | — | -$1.38M | -$1.8M | -$1.3M | -$1M | |
| — | $62.51M | $41.68M | -$25.68M | -$61.76M | $60.81M | $149.33M | $38.68M | $30.49M | $4.87M | $7.17M | |
| — | $15.91M | $12.08M | $1.48M | $4.14M | $18.69M | $21.08M | $2.4M | -$2.31M | -$18.79M | -$38.65M | |
| — | $46.6M | $29.6M | -$28.5M | -$65.9M | $42.12M | $128.24M | $36.28M | $32.8M | $23.65M | $45.82M | |
| — | — | 1.49% | -1.56% | -3.1% | 2.1% | 6.17% | 2.12% | 1.9% | 1.54% | 3.33% | |
| — | $46.79M | $29.48M | -$28.08M | -$65.14M | $42.88M | $130.7M | $35.69M | $31.79M | $30.71M | $50.51M | |
| USD/shares | — | — | $0.37 | -$0.36 | -$0.84 | $0.53 | $1.57 | $0.45 | $0.42 | $0.31 | $0.77 |
| USD/shares | — | — | $0.37 | -$0.36 | -$0.84 | $0.52 | $1.43 | $0.44 | $0.40 | $0.30 | $0.74 |
| shares | — | — | 79.13M | 78.59M | 78.31M | 79.83M | 81.82M | 80.57M | 78.61M | 75.9M | 59.9M |
| shares | — | — | 80.58M | 78.59M | 78.31M | 80.3M | 96.13M | 82.79M | 81.68M | 79.04M | 62.04M |
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 FY2017–FY2025: $220.66M in buybacks, $170.98M 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
0.90×
Specialty Retail median 0.68×
EV/EBIT
23.43×
Specialty Retail median 10.62×
P/E (TTM)
36.37×
Specialty Retail median 21.00×
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 | 2026-01-03 | 2024-12-28 | 2023-12-30 | 2022-12-31 | 2022-01-01 | 2021-01-02 | 2019-12-28 | 2018-12-29 |
|---|---|---|---|---|---|---|---|---|
| Owned and Host Store Brands | $1,978,888,000 | $1,794,247,000 | $1,730,048,000 | $1,617,368,000 | $1,683,715,000 | $1,342,399,000 | $1,325,000,000 | $1,173,402,000 |
| Legacy | — | — | $150,894,000 | $151,877,000 | $165,477,000 | $142,017,000 | $160,049,000 | $154,412,000 |
| Corporate And Other | — | — | $252,427,000 | $242,822,000 | $236,299,000 | $234,403,000 | $245,218,000 | $212,427,000 |
By Product & Service (USD)
| Component | 2026-01-03 | 2024-12-28 | 2023-12-30 | 2022-12-31 | 2022-01-01 | 2021-01-02 | 2019-12-28 | 2018-12-29 |
|---|---|---|---|---|---|---|---|---|
| Eyeglasses and Sunglasses | $1,269,126,000 | $1,145,725,000 | $1,115,000,000 | $1,046,203,000 | $1,201,386,000 | $946,025,000 | $947,729,000 | $851,328,000 |
| Contact Lenses | $324,196,000 | $307,314,000 | $301,268,000 | $288,660,000 | $509,992,000 | $466,262,000 | $471,042,000 | $410,839,000 |
| Exam | $254,699,000 | $233,621,000 | $207,833,000 | $177,476,000 | — | — | — | — |
| Product Protection Plans | $73,565,000 | $72,854,000 | $72,069,000 | $75,119,000 | — | — | — | — |
| Eyecare Clubs | $54,632,000 | $53,706,000 | $53,240,000 | $51,778,000 | — | — | — | — |
| Accessories and Other | $11,270,000 | $10,100,000 | $6,961,000 | $5,439,000 | $6,966,000 | $5,996,000 | $7,365,000 | $7,445,000 |
| Product Sales | — | — | $1,423,229,000 | $1,340,302,000 | $1,718,344,000 | $1,418,283,000 | $1,426,136,000 | $1,269,612,000 |
| Services and Plans | — | — | $333,142,000 | $304,373,000 | $361,181,000 | $293,477,000 | $298,195,000 | $267,242,000 |