XTSEATZ
Market cap4.19bUSD
Dec 20, Last price
53.95CAD
1D
5.12%
1Q
10.80%
Jan 2017
208.29%
IPO
222.28%
Name
Aritzia Inc
Chart & Performance
Profile
Aritzia Inc., together with its subsidiaries, designs and sells apparels and accessories for women in North America. It offers t-shirts and tops, bodysuits, shirts and blouses, sweaters, jumpsuits and rompers, shirt jackets, skirts, bodysuits, activeware, knitwear, sweatsuits, pants, denims, leggings, bike shorts, dresses, jackets, blazers, jackets and coats, and shoes, as well as accessories, including hats, socks, face masks, intimates, gloves and mittens, belts, scarves, scrunchies, bags, and iphone cases. The company offers its products under the Wilfred, Super World, Babaton, and TNA brands. As of February 27, 2022, it operates approximately 105 boutiques. In addition, it sells its products through online at aritzia.com. The company was formerly known as Aritzia Capital Corporation and changed its name to Aritzia Inc. in August 2016. Aritzia Inc. was founded in 1984 and is headquartered in Vancouver, Canada.
Valuation
Title CAD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑02 | 2023‑02 | 2022‑02 | 2021‑02 | 2020‑02 | 2019‑02 | 2018‑02 | 2017‑02 | 2016‑02 | 2015‑02 | |
Income | ||||||||||
Revenues | 2,332,350 6.23% | 2,195,630 46.90% | 1,494,630 74.34% | |||||||
Cost of revenue | 2,173,936 | 1,908,476 | 1,258,611 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 158,414 | 287,154 | 236,019 | |||||||
NOPBT Margin | 6.79% | 13.08% | 15.79% | |||||||
Operating Taxes | 35,830 | 76,219 | 62,683 | |||||||
Tax Rate | 22.62% | 26.54% | 26.56% | |||||||
NOPAT | 122,584 | 210,935 | 173,336 | |||||||
Net income | 78,780 -58.00% | 187,588 19.55% | 156,917 716.13% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (29,988) | (49,813) | 3,444 | |||||||
BB yield | 0.73% | 1.04% | -0.06% | |||||||
Debt | ||||||||||
Debt current | 107,322 | 117,316 | 86,724 | |||||||
Long-term debt | 1,504,450 | 1,426,696 | 920,858 | |||||||
Deferred revenue | 57,859 | |||||||||
Other long-term liabilities | 13,451 | 56,999 | 6,618 | |||||||
Net debt | 1,448,495 | 1,457,502 | 742,337 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 358,823 | 74,913 | 338,353 | |||||||
CAPEX | (173,687) | (125,588) | (67,021) | |||||||
Cash from investing activities | (182,964) | (131,213) | (99,576) | |||||||
Cash from financing activities | (98,670) | (122,537) | (124,093) | |||||||
FCF | 98,512 | (351,011) | 168,695 | |||||||
Balance | ||||||||||
Cash | 163,277 | 86,510 | 265,245 | |||||||
Long term investments | ||||||||||
Excess cash | 46,660 | 190,514 | ||||||||
Stockholders' equity | 711,246 | 1,306,576 | 1,005,655 | |||||||
Invested Capital | 1,580,172 | 1,514,792 | 849,648 | |||||||
ROIC | 7.92% | 17.84% | 20.64% | |||||||
ROCE | 9.60% | 18.69% | 22.16% | |||||||
EV | ||||||||||
Common stock shares outstanding | 114,194 | 115,301 | 115,784 | |||||||
Price | 35.89 -13.60% | 41.54 -13.80% | 48.19 60.69% | |||||||
Market cap | 4,098,423 -14.43% | 4,789,604 -14.16% | 5,579,631 64.87% | |||||||
EV | 5,546,918 | 6,936,577 | 6,853,154 | |||||||
EBITDA | 326,453 | 421,056 | 348,646 | |||||||
EV/EBITDA | 16.99 | 16.47 | 19.66 | |||||||
Interest | 49,091 | 31,079 | 24,901 | |||||||
Interest/NOPBT | 30.99% | 10.82% | 10.55% |