XNAS
FRG
Market cap1.06bUSD
Aug 18, Last price
29.88USD
Name
Franchise Group Inc
Chart & Performance
Profile
Franchise Group, Inc. owns and operates franchised and franchisable businesses. It operates through six segments: Vitamin Shoppe, Pet Supplies Plus, Badcock, American Freight, Buddy's, and Sylvan. The Vitamin Shoppe segment operates as an omnichannel specialty retailer of vitamins, minerals, herbs, specialty supplements, sports nutrition, and other health and wellness products under the BodyTech, True Athlete, plnt, The Vitamin Shoppe, ProBioCare, Fitfactor Weight Management System, and Vthrive The Vitamin Shoppe brands. The Pet Supplies Plus segment operates as an omnichannel retail chain and franchisor of pet supplies and services that includes premium brands, proprietary private labels, and specialty products, as well as offers grooming, pet wash, and other services. The Badcock segment operates as a specialty retailer of furniture, appliances, bedding, electronics, home office equipment, accessories, and seasonal items in a showroom format; and offers multiple and flexible payment solutions and credit options through its consumer financing services. The American Freight segment operates a retail chain the provides in-store and online access to furniture, mattresses, new and out-of-box home appliances, and home accessories; and serves as a liquidation channel for appliance vendors. The Buddy's segment operates as a specialty retailer of consumer electronic, residential furniture, appliances, and household accessories through rent-to-own agreements. The Sylvan segment establishes and grows as a franchisor of supplemental education for Pre-K-12 students and families in the United States and Canada. The company was formerly known as Liberty Tax, Inc., and changed its name to Franchise Group, Inc. in September 2019. Franchise Group, Inc. was incorporated in 2010 and is headquartered in Delaware, Ohio.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|
2022‑12 | 2021‑12 | 2020‑12 | 2019‑04 | 2018‑04 | 2017‑04 | 2016‑04 | |
Income | |||||||
Revenues | 4,397,832 35.10% | ||||||
Cost of revenue | 2,533,344 | ||||||
Unusual Expense (Income) | |||||||
NOPBT | 1,864,488 | ||||||
NOPBT Margin | 42.40% | ||||||
Operating Taxes | (8,845) | ||||||
Tax Rate | |||||||
NOPAT | 1,873,333 | ||||||
Net income | (68,573) -135.72% | ||||||
Dividends | (111,728) | ||||||
Dividend yield | 11.93% | ||||||
Proceeds from repurchase of equity | (172,455) | ||||||
BB yield | 18.42% | ||||||
Debt | |||||||
Debt current | 526,475 | ||||||
Long-term debt | 3,102,394 | ||||||
Deferred revenue | |||||||
Other long-term liabilities | 62,720 | ||||||
Net debt | 3,536,499 | ||||||
Cash flow | |||||||
Cash from operating activities | (37,426) | ||||||
CAPEX | (53,984) | ||||||
Cash from investing activities | 215,778 | ||||||
Cash from financing activities | (390,184) | ||||||
FCF | 1,761,000 | ||||||
Balance | |||||||
Cash | 80,783 | ||||||
Long term investments | 11,587 | ||||||
Excess cash | |||||||
Stockholders' equity | 110,311 | ||||||
Invested Capital | 3,212,976 | ||||||
ROIC | 57.64% | ||||||
ROCE | 58.03% | ||||||
EV | |||||||
Common stock shares outstanding | 39,310 | ||||||
Price | 23.82 -55.07% | ||||||
Market cap | 936,361 -56.88% | ||||||
EV | 4,472,905 | ||||||
EBITDA | 1,949,851 | ||||||
EV/EBITDA | 2.29 | ||||||
Interest | 339,982 | ||||||
Interest/NOPBT | 18.23% |