VSXY · Victoria's Secret & Co.

$89.32 +4.00 (+4.69%) At close · Jul 28

Market Cap

$6.78B

79.49M

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

$6.55B +5.2%

FY2025

Net Income

$161M -2.4%

FY2025

Gross Margin

36.38% -0.3pp

FY2025

Operating Margin

4.14% -0.8pp

FY2025

Diluted EPS

$1.93 -5.9%

FY2025

Operating Cash Flow

$499M +17.4%

FY2025

Chart any reported metric, KPI or segment over time — the full statement history lives here

Income Statement Balance Sheet Cash Flow All Metrics

Annual Quarterly

Line Item	3Y	5Y	10Y	FY2026 (G)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021
Revenue	+1.1%	—	—	$7.03B – $7.13B	$6.76B	$6.55B	$6.23B	$6.18B	$6.34B	$6.79B
Cost of Revenue	+0.7%	—	—	—	$4.25B	$4.17B	$3.95B	$3.94B	$4.09B	$4.03B
Gross Profit	+1.8%	—	—	—	$2.5B	$2.38B	$2.28B	$2.24B	$2.26B	$2.76B
Gross Margin	—	—	—	—	—	36.38%	36.66%	36.27%	35.59%	40.68%
Selling, General & Administrative	+5.9%	—	—	—	$2.17B	$2.11B	$1.97B	$2B	$1.78B	$1.89B
Amortization of Intangibles	—	—	—	—	—	$19M	$25M	$25M	$0	—
Depreciation & Amortization	—	—	—	—	—	$238M	$258M	$284M	—	—
Restructuring Charges	—	—	—	—	—	—	—	$11M	$29M	$51M
Operating Income	-17.2%	—	—	—	$327M	$271M	$310M	$246M	$478M	$870M
Operating Margin	—	—	—	—	—	4.14%	4.98%	3.98%	7.53%	12.82%
EBITDA	—	—	—	—	—	$509M	$568M	$530M	—	—
Interest Expense	+5.3%	—	—	—	$68M	$70M	$86M	$99M	$60M	$27M
Other Non-Operating Income	—	—	—	—	$7M	$7M	-$3M	$0	-$1M	$0
Pretax Income	-20.7%	—	—	—	—	$208M	$221M	$147M	$417M	$843M
Income Tax	-37.8%	—	—	—	$23M	$19M	$52M	$31M	$79M	$197M
Net Income	-22.7%	—	—	—	$211M	$161M	$165M	$109M	$348M	$646M
Net Margin	—	—	—	—	—	2.46%	2.65%	1.76%	5.49%	9.52%
Net Income Attributable to Noncontrolling Interests	—	—	—	—	$32M	$28M	$4M	$7M	-$10M	—
Comprehensive Income	-21.3%	—	—	—	$216M	$168M	$164M	$108M	$344M	$647M
EPS (Basic) USD/shares	-22.2%	—	—	—	—	$2.00	$2.11	$1.41	$4.24	$7.34
EPS (Diluted) USD/shares	-22.5%	—	—	—	—	$1.93	$2.05	$1.39	$4.14	$7.18
Shares Outstanding (Basic Avg) shares	-0.8%	—	—	—	—	80M	79M	78M	82M	88M
Shares Outstanding (Diluted Avg) shares	-0.4%	—	—	—	—	83M	81M	79M	84M	90M

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 FY2021–FY2025: $625M in buybacks.

Price & Valuation

Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.

Valuation

EV/Revenue

1.12×

EV/EBIT

23.14×

P/E (TTM)

33.99×

Peer median 12.82×

Peer medians compare against the 10 similar-size Apparel Retail companies (of 32 listed).

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 Geography (USD)

Component	FY2026	FY2025	FY2024	FY2023
United States	$5,391,000,000	$5,252,000,000	$5,272,000,000	$5,514,000,000
Non Us	$1,162,000,000	$978,000,000	$910,000,000	$830,000,000

Key facts CIK 1856437 CUSIP 926400102 13F (30d) 87 filings 84 filers Visit website