================================================================================
GRAHAM ADVISORS | EQUITY RESEARCH | 2 OCT 2026
NKE US: GUIDE CUT 25%, STOCK DOWN 9%. A BOUNCE FROM $30, A DECISION IN NOVEMBER
================================================================================
Close $35.15 | after hours $32.10 (-8.7%) | lowest since 2013 [T2,T3]
BOTTOM LINE
No rush to own Nike. At $32 the stock pays about 26x a guided trough, the
hardest quarter is still ahead, and only the Investor Day on 16-17 Nov can
re-anchor normalised earnings. A bounce is tradable, but from $30 rather than
$32. In the sector the de-rating is broad, with one name left out: JD Sports
(JD/ LN) takes over 40% of its sales from Nike and is down 7% this year,
against 44% for Nike. That gap is the relative trade.
================================================================================
MAIN POINTS
================================================================================
1. THE GUIDE IS THE STORY, AND THE BEAT WAS THIN. Q1 EPS $0.48 vs $0.44, but
operating profit fell 4% and pre-tax income was flat only because other
income swung by $42m. FY27: revenue guided down high single digits,
adjusted EPS $1.15-1.35 vs $1.67 consensus. That is 25% below at the
midpoint, 40% below FY26, and before about $0.15 of Pace charges. [T1,T2]
2. THE GUIDE IMPLIES AN AIR POCKET. Q1 revenue fell 4%. To finish the year
down 7-9%, the next nine months must fall 8-11%, which removes about $3.7bn
of sales in a year. The last three quarters add up to $0.67-0.87 of EPS,
and Q2 carries an extra 400bp headwind. [GA est. on T1]
3. NORTH AMERICA IS NEXT. It grew 2% only on sell-in: wholesale +9%, Nike's
own stores and digital -6%. Order books are lower, Jordan retro launches
are being cut, and China is guided worse than its 22% decline. On our
arithmetic the guide midpoint leaves North America down about 4-7% for the
rest of the year. [T1, GA est.]
4. "DELIBERATE" EXPLAINS ONLY PART OF IT. The Dunk cut was a $200m headwind, a
quarter to a third of the Sportswear decline (just under half of sales,
down low double digits). The rest is product and aged inventory: Dick's has
said classic-colour Air Force 1s were sluggish last quarter. Inventory is
down 3% while sales head down 8-11%. [T1,T3, GA est.]
5. MARGIN, AND WHAT PACE IS WORTH. The guide implies an EBIT margin of about
5.7%, against 8.3% in FY26 and 12.7% in FY24: a gap of about $3bn a year.
Pace is $2.5bn "cumulative" through FY31, before $1.0bn of charges and
before reinvestment, mostly in FY29-30; job decisions only start in
calendar 2027. As a five-year sum that is about 1 point of margin; as a
run-rate it is close to 6. The release does not say which: first question
for November. [T1,T3, GA est.]
================================================================================
THE STOCK
================================================================================
- THE MULTIPLE WENT UP. 21x the old consensus at the close, about 26x the
guided midpoint at $32.10. On a 10% margin (about $2.25 of EPS) it is 14x,
and that is an FY29-30 number on management's own timetable. [GA est.]
- THE YIELD IS NOT A FLOOR. $1.64 is a 5.1% yield with the 10-year Treasury at
5.25%, and a 131% payout: about $2.4bn a year against about $1.9bn of guided
net income. Cash is $8.4bn but debt is $7.9bn, with $2.0bn due within a
year; cash fell $0.66bn in the quarter. The CFO says the dividend is
supported in every scenario. [T1,T2]
================================================================================
$30: A LEVEL TO TRADE, NOT YET A FLOOR
================================================================================
- FOR. At $30 the yield is 5.5%, EV falls below 1.0x trailing sales, and the
stock is on 13x a 10% margin, close to the 10-12x the market pays for peers
that earn their margins today. The price chart adds the round number and the
2013 base. [GA est.]
- AGAINST. Nothing has traded there since 2013, each of the last three
post-results lows was broken within months, and FY28 estimates still have to
come down. [T2]
- THE ARITHMETIC. From $30, with a stop under $28.50 and the gap at $35 as
target, the bounce pays about 3 for 1. From $32.10 it pays less than 1 for
1. [GA est.]
- TRIGGERS AND EXIT. After the last two guide-downs the lead director and the
CEO bought within two weeks, at $59-61 in December and at $42 in April. The
stock gained 5-7% each time, then gave it back. Next: the run-up to 16-17
Nov and the dividend decision (announced on 20 Nov last year). The trade
ends before the December print. [T2,T3]
================================================================================
SECTOR: A BROAD DE-RATING, WITH ONE NAME LEFT OUT
================================================================================
Since 2 Jan, in dollars:
LULU -55% | NKE -44% | ONON -36% | DKS -34% | DECK -25% | ADS -16% | JD -7% [T2]
Results sold since late July, good ones included: ADS -11.5% on record sales,
DECK -6% on a beat and raise, ONON -20% on a trimmed outlook, JD -14% and LULU
-17% on guidance cuts. [T2,T3]
Multiples on guided earnings: LULU 10x, DECK 11x, DKS 12x, JD 7x, on margins
they earn today. NKE 26x, on a margin it hopes to recover. [GA est.]
READ-ACROSS
(-) NIKE-DEPENDENT US RETAIL: JD/ LN (Nike over 40% of sales, North America
like-for-like -6.8%), Foot Locker within DKS US (guided to a loss). Jordan
launches cut, sell-in turning negative, aged sportswear to clear.
(-) CHINA PARTNERS: Topsports 6110 HK (22% of revenue), Pou Sheng 3813 HK
(15%). Greater China -26% currency neutral, wholesale -31%; partner online
stores closed from 1 Jan 2027.
(-) SUPPLIERS: Feng Tay 9910 TT, Yue Yuen 551 HK (H1 profit -58%). $3.7bn less
Nike revenue; a "more flexible" supply chain under Pace.
(+) SHARE TAKERS (RELATIVE): ADS GY, Chinese local brands by inference. The
China fall is Nike-specific: Adidas China +15% in Q2, Performance +39%.
(?) RUNNING CHALLENGERS (WATCH): DECK US, ONON US. Nike's share of max
cushioning "nearly tripled"; HOKA slowed to +8%, On Americas to +13%.
Precedent for the open: on Nike's April guide-down (NKE -15.5%), JD -0.2%, DKS
-3.1%, ADS +0.2%. [T2]
================================================================================
THE PAIR: LONG NKE US / SHORT JD/ LN (CHART ATTACHED)
================================================================================
- THE GAP. Since 2 Jan Nike has lost 44% and JD Sports 7% in dollars. The pair
is down 40%, near its low for the year, and at a new low at Nike's
after-hours price. [T2]
- A PAIR, NOT A HEDGE. JD fell 0.2% on Nike's 15.5% drop in April, and its
weekly correlation with Nike is 0.2. No listed peer hedges Nike this year:
On is the closest match (correlation 0.5, beta 0.6), and it rose on the
April guide-down. Nike's own risk is covered only by the stop or by puts.
[T2, GA est.]
- THE CASE IS CATCH-DOWN. Nike is over 40% of JD's sales and North America
38%, where like-for-like fell 6.8% last quarter. Nike is cutting Jordan
launches and order books, and its guide points to sell-in turning negative.
JD's GBP700-800m guidance leaves 60-65% of the year's profit to the second
half, and the stock rallied 9% in the six sessions before Nike's print.
[T1,T3, GA est.]
- THE RISKS. JD trades on about 7x earnings, with net cash and a GBP200m
buyback, and the pair has lost money since April. JD updates on 19 Nov, two
days after Nike's Investor Day. [T1, GA est.]
HOW EACH CANDIDATE SHORT HAS TRACKED NIKE IN 2026
SHORT WEEKLY CORR BETA TO NKE 1 APR MOVE PAIR SINCE 2 JAN
-------- ----------- ----------- ---------- ----------------
JD/ LN 0.22 0.24 -0.2% -40%
DKS US 0.25 0.36 -3.1% -16%
ONON US 0.47 0.62 +2.2% -14%
DECK US 0.29 0.37 +0.8% -26%
LULU US 0.26 0.34 +3.7% +22%
ADS GY 0.36 0.36 +0.2% -33%
38 weekly returns to 25 Sep. 1 Apr = session after Nike's Q3 guide-down (NKE
-15.5%). Pair = long NKE, short the name, in dollars; ADS to 30 Sep. [T2, GA
est.]
================================================================================
ASYMMETRY, 12 MONTHS (GA SCENARIOS)
================================================================================
SCENARIO PROB VALUE VS $32.10 VS $30 ASSUMPTION
-------- ---- ----- --------- ------ ------------------------------
BEAR 30% $22 -31% -27% Reset runs through FY28, EPS
about $1.15, dividend in question
BASE 45% $35 +9% +17% Guide delivered, FY28 EPS
about $1.65 at 21x
BULL 25% $44 +37% +47% Credible path to a 10% margin,
about 20x $2.25 paid early
Weighted value about $33: +4% from $32.10, +11% from $30. Upside to downside
moves from 1.2x to 1.8x.
================================================================================
WHAT WOULD MAKE US WRONG
================================================================================
- The reset is taken as the clearing event and the stock squeezes from $32
without touching $30.
- $30 breaks and Nike converges to the sector multiple: 10-12x normalised EPS
is $22-27.
- FY28 is guided down again in November and the dividend becomes the debate.
- Holiday sell-through of the running and basketball launches surprises on the
upside.
- JD keeps decoupling: the market goes on treating Nike's reset as Nike's
problem alone, as it has since April.
================================================================================
T1 company filings and calls | T2 market data and consensus | T3 press
GA est. = Graham Advisors estimates
LC / Graham Advisors
GRAHAM ADVISORS | INSTITUTIONAL RESEARCH
CONFIDENTIAL | NOT INVESTMENT ADVICE