XNASRICK
Market cap503mUSD
Jan 08, Last price
55.57USD
1D
-1.29%
1Q
35.49%
Jan 2017
230.88%
Name
RCI Hospitality Holdings Inc
Chart & Performance
Profile
RCI Hospitality Holdings, Inc., through its subsidiaries, engages in the hospitality and related businesses in the United States. The company operates through Nightclubs, Bombshells, and Other segments. It owns and/or operates upscale adult nightclubs serving primarily businessmen and professionals under the Rick's Cabaret, Jaguars Club, Tootsie's Cabaret, XTC Cabaret, Club Onyx, Hoops Cabaret and Sports Bar, Scarlett's Cabaret, Temptations Adult Cabaret, Foxy's Cabaret, Vivid Cabaret, Downtown Cabaret, Cabaret East, The Seville, Silver City Cabaret, and Kappa Men's Club. The company also operates restaurants and sports bars under the Bombshells Restaurant & Bar brand, as well as a dance club under the Studio 80 brand. In addition, it owns two national industry trade publications serving the adult nightclubs industry and the adult retail products industry; a national industry convention and tradeshow; and two national industry award shows, as well as approximately a dozen industry and social media Websites. Further, RCI Hospitality Holdings, Inc. holds license to sell Robust Energy Drink in the United States. The company was formerly known as Rick's Cabaret International, Inc. and changed its name to RCI Hospitality Holdings, Inc. in August 2014. RCI Hospitality Holdings, Inc. was founded in 1983 and is based in Houston, Texas.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑09 | 2023‑09 | 2022‑09 | 2021‑09 | 2020‑09 | 2019‑09 | 2018‑09 | 2017‑09 | 2016‑09 | 2015‑09 | |
Income | ||||||||||
Revenues | 295,604 0.62% | 293,790 9.78% | 267,620 37.06% | |||||||
Cost of revenue | 119,790 | 194,636 | 170,081 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 175,814 | 99,154 | 97,539 | |||||||
NOPBT Margin | 59.48% | 33.75% | 36.45% | |||||||
Operating Taxes | (410) | 6,846 | 14,071 | |||||||
Tax Rate | 6.90% | 14.43% | ||||||||
NOPAT | 176,224 | 92,308 | 83,468 | |||||||
Net income | 3,011 -89.70% | 29,246 -36.48% | 46,041 51.77% | |||||||
Dividends | (2,302) | (2,146) | (1,784) | |||||||
Dividend yield | 0.56% | 0.38% | 0.29% | |||||||
Proceeds from repurchase of equity | (20,606) | (2,223) | (15,097) | |||||||
BB yield | 5.00% | 0.39% | 2.46% | |||||||
Debt | ||||||||||
Debt current | 22,161 | 25,820 | 14,691 | |||||||
Long-term debt | 64,808 | 290,235 | 265,364 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 219,724 | 352 | 349 | |||||||
Net debt | 54,619 | 295,032 | 239,384 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 55,884 | 59,130 | 64,509 | |||||||
CAPEX | (40,384) | (24,003) | ||||||||
Cash from investing activities | (21,015) | (64,824) | (67,797) | |||||||
Cash from financing activities | (23,542) | (9,263) | 3,582 | |||||||
FCF | 188,310 | 35,579 | 22,065 | |||||||
Balance | ||||||||||
Cash | 32,350 | 21,023 | 35,980 | |||||||
Long term investments | 4,691 | |||||||||
Excess cash | 17,570 | 6,334 | 27,290 | |||||||
Stockholders' equity | 201,599 | 200,887 | 174,531 | |||||||
Invested Capital | 518,184 | 553,246 | 450,764 | |||||||
ROIC | 32.90% | 18.39% | 22.33% | |||||||
ROCE | 31.48% | 16.84% | 19.18% | |||||||
EV | ||||||||||
Common stock shares outstanding | 9,250 | 9,336 | 9,383 | |||||||
Price | 44.55 -26.56% | 60.66 -7.16% | 65.34 -4.63% | |||||||
Market cap | 412,098 -27.23% | 566,321 -7.63% | 613,114 -0.62% | |||||||
EV | 466,467 | 861,096 | 852,987 | |||||||
EBITDA | 191,209 | 114,305 | 109,930 | |||||||
EV/EBITDA | 2.44 | 7.53 | 7.76 | |||||||
Interest | 16,679 | 15,926 | 11,950 | |||||||
Interest/NOPBT | 9.49% | 16.06% | 12.25% |