XNYSGAP
Market cap8.91bUSD
Jan 07, Last price
23.76USD
1D
-1.33%
1Q
14.67%
Jan 2017
5.88%
Name
Gap Inc
Chart & Performance
Profile
The Gap, Inc. operates as an apparel retail company. The company offers apparel, accessories, and personal care products for men, women, and children under the Old Navy, Gap, Banana Republic, and Athleta brands. Its products include denim, tees, fleece, and khakis; eyewear, jewelry, shoes, handbags, and fragrances; and fitness and lifestyle products for use in yoga, training, sports, travel, and everyday activities for women and girls. The company offers its products through company-operated stores, franchise stores, Websites, third-party arrangements, and catalogs. It has franchise agreements with unaffiliated franchisees to operate Old Navy, Gap, Athleta, and Banana Republic stores and websites in Asia, Europe, Latin America, the Middle East, and Africa. As of December 31, 2021, the company had 2,835 company-operated stores and 564 franchise stores. It also provides its products through e-commerce sites. The Gap, Inc. was incorporated in 1969 and is headquartered in San Francisco, California.
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 | 14,889,000 -4.66% | 15,616,000 -6.32% | 16,670,000 20.80% | |||||||
Cost of revenue | 8,763,000 | 15,671,000 | 15,887,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 6,126,000 | (55,000) | 783,000 | |||||||
NOPBT Margin | 41.14% | 4.70% | ||||||||
Operating Taxes | 54,000 | 63,000 | 67,000 | |||||||
Tax Rate | 0.88% | 8.56% | ||||||||
NOPAT | 6,072,000 | (118,000) | 716,000 | |||||||
Net income | 502,000 -348.51% | (202,000) -178.91% | 256,000 -138.50% | |||||||
Dividends | (222,000) | (220,000) | (226,000) | |||||||
Dividend yield | 2.98% | 4.54% | 3.32% | |||||||
Proceeds from repurchase of equity | 7,000 | (96,000) | (147,000) | |||||||
BB yield | -0.09% | 1.98% | 2.16% | |||||||
Debt | ||||||||||
Debt current | 1,200,000 | 667,000 | 734,000 | |||||||
Long-term debt | 8,794,000 | 9,537,000 | 10,284,000 | |||||||
Deferred revenue | (327,000) | (198,000) | ||||||||
Other long-term liabilities | 512,000 | 544,000 | 445,000 | |||||||
Net debt | 8,121,000 | 8,963,000 | 10,116,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,532,000 | 607,000 | 809,000 | |||||||
CAPEX | (420,000) | (685,000) | (694,000) | |||||||
Cash from investing activities | (334,000) | (227,000) | (446,000) | |||||||
Cash from financing activities | (567,000) | 6,000 | (1,471,000) | |||||||
FCF | 6,709,000 | 924,000 | 638,000 | |||||||
Balance | ||||||||||
Cash | 1,873,000 | 1,215,000 | 877,000 | |||||||
Long term investments | 26,000 | 25,000 | ||||||||
Excess cash | 1,128,550 | 460,200 | 68,500 | |||||||
Stockholders' equity | 2,482,000 | 2,206,000 | 2,679,000 | |||||||
Invested Capital | 8,019,450 | 7,959,800 | 9,126,500 | |||||||
ROIC | 76.00% | 8.00% | ||||||||
ROCE | 66.97% | 8.34% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 376,000 | 367,000 | 383,000 | |||||||
Price | 19.81 50.08% | 13.20 -25.72% | 17.77 -12.25% | |||||||
Market cap | 7,448,560 53.76% | 4,844,400 -28.82% | 6,805,910 -10.14% | |||||||
EV | 15,569,560 | 13,807,400 | 16,921,910 | |||||||
EBITDA | 6,648,000 | 485,000 | 1,287,000 | |||||||
EV/EBITDA | 2.34 | 28.47 | 13.15 | |||||||
Interest | 90,000 | 88,000 | 167,000 | |||||||
Interest/NOPBT | 1.47% | 21.33% |