XNASROST
Market cap49bUSD
Dec 24, Last price
147.83USD
1D
1.21%
1Q
-1.70%
Jan 2017
129.38%
Name
Ross Stores Inc
Chart & Performance
Profile
Ross Stores, Inc. engages in the operation of off-price retail apparel and home accessories stores. The company is headquartered in Dublin California, California and currently employs 88,100 full-time employees. The firm is the off-price apparel and home fashion chain in the United States, with 1,340 locations in 36 states, the District of Columbia and Guam, as of January 28, 2017. The firm offers in-season, name brand and designer apparel, accessories, footwear, and home fashions for the entire family at savings of 20% to 60% off department and specialty store regular prices every day. The firm also operated 193 dd's DISCOUNTS stores in 15 states as of January 28, 2017. As of January 28, 2017, the Company operated a total of 1,533 stores consisted of 1,340 Ross stores and 193 dd's DISCOUNTS stores. As of January 28, 2017, the Company owned and operated six distribution processing facilities-three in California, one in Pennsylvania, and two in South Carolina.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑01 | 2023‑01 | 2022‑01 | 2021‑01 | 2020‑01 | 2019‑01 | 2018‑01 | 2017‑01 | 2016‑01 | 2015‑01 | |
Income | ||||||||||
Revenues | 20,376,941 8.99% | 18,695,829 -1.17% | 18,916,244 50.95% | |||||||
Cost of revenue | 14,801,601 | 16,705,498 | 16,583,376 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 5,575,340 | 1,990,331 | 2,332,868 | |||||||
NOPBT Margin | 27.36% | 10.65% | 12.33% | |||||||
Operating Taxes | 597,261 | 475,448 | 535,951 | |||||||
Tax Rate | 10.71% | 23.89% | 22.97% | |||||||
NOPAT | 4,978,079 | 1,514,883 | 1,796,917 | |||||||
Net income | 1,874,520 23.97% | 1,512,041 -12.22% | 1,722,589 1,917.51% | |||||||
Dividends | (454,814) | (431,295) | (405,123) | |||||||
Dividend yield | 0.94% | 1.05% | 1.20% | |||||||
Proceeds from repurchase of equity | (998,564) | (974,149) | (707,317) | |||||||
BB yield | 2.06% | 2.36% | 2.09% | |||||||
Debt | ||||||||||
Debt current | 933,338 | 655,976 | 630,517 | |||||||
Long-term debt | 8,101,340 | 8,300,408 | 8,161,436 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 232,383 | 224,104 | 236,013 | |||||||
Net debt | 4,162,232 | 4,356,820 | 3,820,974 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,514,490 | 1,689,373 | 1,738,849 | |||||||
CAPEX | (762,812) | (654,070) | (557,840) | |||||||
Cash from investing activities | (762,812) | (654,070) | (557,840) | |||||||
Cash from financing activities | (1,428,478) | (1,405,444) | (1,152,396) | |||||||
FCF | 4,598,998 | 1,161,021 | 1,666,433 | |||||||
Balance | ||||||||||
Cash | 4,872,446 | 4,551,876 | 4,922,365 | |||||||
Long term investments | 47,688 | 48,614 | ||||||||
Excess cash | 3,853,599 | 3,664,773 | 4,025,167 | |||||||
Stockholders' equity | 3,552,019 | 3,053,084 | 2,878,415 | |||||||
Invested Capital | 6,727,597 | 7,113,975 | 7,029,538 | |||||||
ROIC | 71.93% | 21.42% | 25.53% | |||||||
ROCE | 53.22% | 19.17% | 23.22% | |||||||
EV | ||||||||||
Common stock shares outstanding | 337,433 | 345,222 | 353,734 | |||||||
Price | 143.68 20.25% | 119.48 24.76% | 95.77 -13.95% | |||||||
Market cap | 48,482,373 17.54% | 41,247,125 21.76% | 33,877,105 -14.16% | |||||||
EV | 52,644,605 | 45,603,945 | 37,698,079 | |||||||
EBITDA | 5,994,772 | 2,384,986 | 2,693,532 | |||||||
EV/EBITDA | 8.78 | 19.12 | 14.00 | |||||||
Interest | 74,089 | 2,842 | 75,161 | |||||||
Interest/NOPBT | 1.33% | 0.14% | 3.22% |