XNYSRH
Market cap7.70bUSD
Dec 24, Last price
413.70USD
1D
1.34%
1Q
23.02%
Jan 2017
1,247.56%
IPO
1,230.23%
Name
RH
Chart & Performance
Profile
RH, together with its subsidiaries, operates as a retailer in the home furnishings. It offers products in various categories, including furniture, lighting, textiles, bathware, décor, outdoor and garden, and child and teen furnishings. The company provides its products through its retail galleries; and Source Books, a series of catalogs, as well as online through rh.com, rhbabyandchild.com, rhteen.com, and rhmodern.com, as well as waterworks.com. As of January 29, 2022, it operated a total of 67 RH Galleries and 38 RH outlet stores in 30 states in the District of Columbia and Canada, as well as 14 Waterworks showrooms throughout the United States and the United Kingdom. The company was formerly known as Restoration Hardware Holdings, Inc. and changed its name to RH in January 2017. RH was incorporated in 2011 and is headquartered in Corte Madera, 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 | 3,029,126 -15.63% | 3,590,477 -4.48% | 3,758,820 31.95% | |||||||
Cost of revenue | 2,643,403 | 2,868,320 | 2,831,639 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 385,723 | 722,157 | 927,181 | |||||||
NOPBT Margin | 12.73% | 20.11% | 24.67% | |||||||
Operating Taxes | 28,261 | (91,358) | 133,558 | |||||||
Tax Rate | 7.33% | 14.40% | ||||||||
NOPAT | 357,462 | 813,515 | 793,623 | |||||||
Net income | 127,561 -75.87% | 528,642 -23.22% | 688,546 153.31% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (1,252,899) | (768,703) | 11,374 | |||||||
BB yield | 22.65% | 9.32% | -0.09% | |||||||
Debt | ||||||||||
Debt current | 167,026 | 1,696 | 86,823 | |||||||
Long-term debt | 4,692,337 | 4,783,125 | 4,472,626 | |||||||
Deferred revenue | (3,471) | |||||||||
Other long-term liabilities | 7,006 | 8,074 | 8,706 | |||||||
Net debt | 4,607,007 | 3,171,590 | 2,280,750 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 202,214 | 403,687 | 662,114 | |||||||
CAPEX | (269,356) | (173,642) | (185,383) | |||||||
Cash from investing activities | (307,431) | (171,068) | (194,353) | |||||||
Cash from financing activities | (1,283,031) | (902,477) | 1,607,127 | |||||||
FCF | 24,333 | 235,159 | 529,732 | |||||||
Balance | ||||||||||
Cash | 123,688 | 1,511,763 | 2,177,889 | |||||||
Long term investments | 128,668 | 101,468 | 100,810 | |||||||
Excess cash | 100,900 | 1,433,707 | 2,090,758 | |||||||
Stockholders' equity | (585,200) | 537,585 | 549,700 | |||||||
Invested Capital | 4,011,180 | 3,857,847 | 3,954,189 | |||||||
ROIC | 9.09% | 20.83% | 26.19% | |||||||
ROCE | 11.22% | 16.41% | 20.57% | |||||||
EV | ||||||||||
Common stock shares outstanding | 21,600 | 26,562 | 31,113 | |||||||
Price | 256.03 -17.58% | 310.65 -20.74% | 391.92 -17.55% | |||||||
Market cap | 5,530,370 -32.98% | 8,251,482 -32.33% | 12,193,962 -6.04% | |||||||
EV | 10,137,377 | 11,423,072 | 14,474,712 | |||||||
EBITDA | 504,712 | 830,745 | 1,023,203 | |||||||
EV/EBITDA | 20.09 | 13.75 | 14.15 | |||||||
Interest | 237,899 | 113,210 | 64,947 | |||||||
Interest/NOPBT | 61.68% | 15.68% | 7.00% |