XNASEWCZ
Market cap378mUSD
Jan 15, Last price
6.64USD
1D
5.56%
1Q
-6.21%
IPO
-70.29%
Name
European Wax Center Inc
Chart & Performance
P/E
42.34
P/S
1.71
EPS
0.16
Div Yield, %
0.75%
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
221m
+6.59%
Net income
9m
-34.39%
CFO
56m
+25.36%
Dividend
Apr 21, 20223.3 USD/sh
Earnings
Jun 04, 2025
Profile
European Wax Center, Inc. operates as the franchisor and operator of out-of-home waxing services in the United States. The company offers body and facial waxing services; and pre- and post-service products, including ingrown hair serums, exfoliating gels, brow shapers, and skin treatments. As of March 26, 2022, it had a portfolio of centers operating in 874 locations across 44 states, including 868 franchised centers and six corporate-owned centers. European Wax Center, Inc. was founded in 2004 and is headquartered in Plano, Texas.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2024‑00 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | |
| Income | |||||
Revenues | 221,024 | 207,351 16.05% | |||
Cost of revenue | 155,991 | 146,837 | |||
Unusual Expense (Income) | |||||
NOPBT | 65,033 | 60,514 | |||
NOPBT Margin | 29.42% | 29.18% | |||
Operating Taxes | 6,236 | (53,191) | |||
Tax Rate | 9.59% | ||||
NOPAT | 58,797 | 113,705 | |||
Net income | 8,931 | 13,613 243.16% | |||
Dividends | (2,849) | (205,247) | |||
Dividend yield | 0.44% | 41.06% | |||
Proceeds from repurchase of equity | (29,920) | (10,950) | |||
BB yield | 4.64% | 2.19% | |||
| Debt | |||||
Debt current | 6,464 | 5,312 | |||
Long-term debt | 379,548 | 380,701 | |||
Deferred revenue | 6,615 | 6,901 | |||
Other long-term liabilities | 199,519 | 170,848 | |||
Net debt | 333,277 | 341,794 | |||
| Cash flow | |||||
Cash from operating activities | 55,602 | 44,355 | |||
CAPEX | (785) | (245) | |||
Cash from investing activities | (785) | (245) | |||
Cash from financing activities | (46,383) | (36,617) | |||
FCF | 107,562 | ||||
| Balance | |||||
Cash | 52,735 | 44,219 | |||
Long term investments | |||||
Excess cash | 41,684 | 33,851 | |||
Stockholders' equity | (76,236) | (57,053) | |||
Invested Capital | 780,604 | 744,399 | |||
ROIC | 7.53% | 21.51% | |||
ROCE | 9.23% | 8.80% | |||
| EV | |||||
Common stock shares outstanding | 49,589 | 40,151 | |||
Price | 13.00 | 12.45 -57.44% | |||
Market cap | 644,661 | 499,881 -53.73% | |||
EV | 1,011,208 | 903,059 | |||
EBITDA | 85,203 | 80,745 | |||
EV/EBITDA | 11.87 | 11.18 | |||
Interest | 26,686 | 23,626 | |||
Interest/NOPBT | 41.03% | 39.04% | |||