XNYSBURL
Market cap18bUSD
Dec 27, Last price
292.00USD
1D
-1.03%
1Q
10.13%
Jan 2017
244.54%
IPO
1,074.58%
Name
Burlington Stores Inc
Chart & Performance
Profile
Burlington Stores, Inc. operates as a retailer of branded apparel products in the United States. The company provides fashion-focused merchandise, including women's ready-to-wear apparel, menswear, youth apparel, footwear, accessories, toys, gifts, and coats, as well as baby, home, and beauty products. As of January 29, 2022, it operated 837 stores under the Burlington Stores name, 2 stores under the Cohoes Fashions name, and 1 store under the MJM Designer Shoes name in 45 states and Puerto Rico. Burlington Stores, Inc. was founded in 1972 and is headquartered in Burlington, New Jersey.
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 | 9,718,150 11.67% | 8,702,604 -6.65% | 9,322,256 61.73% | |||||||
Cost of revenue | 8,857,112 | 8,070,271 | 8,323,582 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 861,038 | 632,333 | 998,674 | |||||||
NOPBT Margin | 8.86% | 7.27% | 10.71% | |||||||
Operating Taxes | 126,124 | 77,386 | 136,459 | |||||||
Tax Rate | 14.65% | 12.24% | 13.66% | |||||||
NOPAT | 734,914 | 554,947 | 862,215 | |||||||
Net income | 339,649 47.59% | 230,123 -43.71% | 408,839 -288.84% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (243,188) | (296,304) | (226,741) | |||||||
BB yield | 1.90% | 1.99% | 1.45% | |||||||
Debt | ||||||||||
Debt current | 836,493 | 414,745 | 373,150 | |||||||
Long-term debt | 7,775,925 | 7,513,767 | 6,978,735 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 73,793 | 69,386 | 80,904 | |||||||
Net debt | 7,657,984 | 7,026,737 | 6,260,794 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 868,735 | 596,385 | 833,159 | |||||||
CAPEX | (517,284) | (451,103) | (353,043) | |||||||
Cash from investing activities | (503,745) | (423,142) | (344,389) | |||||||
Cash from financing activities | (318,836) | (391,711) | (777,955) | |||||||
FCF | 126,386 | 131,720 | 579,734 | |||||||
Balance | ||||||||||
Cash | 925,359 | 872,623 | 1,091,091 | |||||||
Long term investments | 29,075 | 29,152 | ||||||||
Excess cash | 468,526 | 466,645 | 624,978 | |||||||
Stockholders' equity | 1,017,605 | 673,171 | 409,858 | |||||||
Invested Capital | 5,818,428 | 5,099,755 | 4,885,135 | |||||||
ROIC | 13.46% | 11.12% | 17.03% | |||||||
ROCE | 13.22% | 10.95% | 18.11% | |||||||
EV | ||||||||||
Common stock shares outstanding | 64,917 | 65,901 | 68,126 | |||||||
Price | 196.73 -13.10% | 226.38 -1.70% | 230.29 -7.48% | |||||||
Market cap | 12,771,121 -14.40% | 14,918,668 -4.91% | 15,688,737 -4.44% | |||||||
EV | 20,429,105 | 21,945,405 | 21,949,531 | |||||||
EBITDA | 1,168,102 | 902,731 | 1,247,891 | |||||||
EV/EBITDA | 17.49 | 24.31 | 17.59 | |||||||
Interest | 78,399 | 66,474 | 67,502 | |||||||
Interest/NOPBT | 9.11% | 10.51% | 6.76% |