XNASZUMZ
Market cap355mUSD
Jan 07, Last price
18.56USD
1D
-2.26%
1Q
-15.41%
Jan 2017
-15.06%
IPO
51.39%
Name
Zumiez Inc
Chart & Performance
Profile
Zumiez Inc., together with its subsidiaries, operates as a specialty retailer of apparel, footwear, accessories, and hardgoods for young men and women. Its hardgoods include skateboards, snowboards, bindings, components, and other equipment. As of February 26, 2022, the company operated 738 stores, including 602 stores in the United States, 52 stores in Canada, 67 stores in Europe, and 17 stores in Australia under the names of Zumiez, Blue Tomato, and Fast Times. The company also operates zumiez.com, zumiez.ca, blue-tomato.com, and fasttimes.com.au e-commerce websites. Zumiez Inc. was founded in 1978 and is headquartered in Lynnwood, Washington.
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 | 875,486 -8.65% | 958,380 -19.05% | 1,183,867 19.50% | |||||||
Cost of revenue | 876,582 | 927,280 | 1,026,057 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (1,096) | 31,100 | 157,810 | |||||||
NOPBT Margin | 3.25% | 13.33% | ||||||||
Operating Taxes | 732 | 11,433 | 41,222 | |||||||
Tax Rate | 36.76% | 26.12% | ||||||||
NOPAT | (1,828) | 19,667 | 116,588 | |||||||
Net income | (62,610) -397.66% | 21,034 -82.37% | 119,289 56.49% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 704 | (86,749) | (190,788) | |||||||
BB yield | -0.21% | 17.34% | 17.94% | |||||||
Debt | ||||||||||
Debt current | 121,770 | 65,460 | 63,577 | |||||||
Long-term debt | 380,639 | 443,130 | 472,195 | |||||||
Deferred revenue | (73,073) | (73,286) | ||||||||
Other long-term liabilities | 7,052 | 5,931 | 4,946 | |||||||
Net debt | 330,830 | 328,151 | 234,460 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 14,755 | (379) | 134,950 | |||||||
CAPEX | (20,350) | (25,627) | (15,749) | |||||||
Cash from investing activities | (8,548) | 54,209 | 101,643 | |||||||
Cash from financing activities | 704 | (87,257) | (191,409) | |||||||
FCF | (21,151) | (28,717) | 159,426 | |||||||
Balance | ||||||||||
Cash | 171,579 | 173,489 | 294,483 | |||||||
Long term investments | 6,950 | 6,829 | ||||||||
Excess cash | 127,805 | 132,520 | 242,119 | |||||||
Stockholders' equity | 353,210 | 407,328 | 468,318 | |||||||
Invested Capital | 514,104 | 455,714 | 424,608 | |||||||
ROIC | 4.47% | 26.87% | ||||||||
ROCE | 4.70% | 21.33% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 19,290 | 19,428 | 24,593 | |||||||
Price | 17.70 -31.26% | 25.75 -40.46% | 43.25 0.39% | |||||||
Market cap | 341,433 -31.75% | 500,271 -52.97% | 1,063,647 -2.79% | |||||||
EV | 672,263 | 828,422 | 1,298,107 | |||||||
EBITDA | 21,667 | 52,726 | 180,740 | |||||||
EV/EBITDA | 31.03 | 15.71 | 7.18 | |||||||
Interest | 1,367 | 2,701 | ||||||||
Interest/NOPBT | 4.40% | 1.71% |