2008 | 2009 | ||||||
Price: | 42.00 | EPS | |||||
Shares Out. (in M): | 0 | P/E | |||||
Market Cap (in $M): | 4,500 | P/FCF | |||||
Net Debt (in $M): | 0 | EBIT | 0 | 0 | |||
TEV (in $M): | 0 | TEV/EBIT | |||||
Borrow Cost: | NA |
Sign up for free guest access to view investment idea with a 45 days delay.
Ralph
Lauren
Stock
Price: $42.20
Market
Value: $4500 mm
Summary:
Simply
because a company is well respected does not ensure its success during these
troubled times. My thesis with regards
to Ralph Lauren is simple: anyone selling discretionary merchandise throughout
the world will not grow earnings next year; and as shocking as it may seem, the
street still expects earnings to grow approximately 2% next year. Given these inflated expectations, it is
equally shocking to see the stock trade at close to a 50% premium to its
closest comp.
Business:
Ralph
Lauren sells clothes & accessories worldwide: they sell through other
retailers (approximately 10,000 doors), they sell through their own stores (328
stores) and they sell online. Ralph
Lauren, at approximately $5bn in sales, is one of the largest apparel brand
ever. Despite saturation of the brand, the company has managed to grow its own
top line in the past five years through a couple of strategies: 1) new exclusive
lines for dept stores, 2) buying out licensee agreements and 3) increasing its
retail presence. Sales are broken down
as follows:
1) 2/3 men’s, 1/3 women’s
(estimate, not disclosed in filings)
2) 60% wholesale, 40% retail
3) 75%
The
company’s wholesale side is fully distributed worldwide through department
stores and specialty stores. Macy’s is
the largest customer, with 24% of wholesale sales, and Dillard’s is number two
at 12%. The top 10 customers, who we can
assume are US department stores, make up 69% of wholesale sale (close to 40% of
overall RL sales).
The
company operates 328 stores, approximately 2.5 mm sq ft of retail space. The retail group has 85 full priced Ralph
Lauren stores, 69 Club
Thesis:
Ralph
Lauren’s reported results YTD have been very good, especially in comparison to
their peers. They have beaten or met
their numbers every quarter they’ve reported, and have maintained their
guidance for FY 2009 (company has a March year end so they only recently
reported Q2 in Nov). As a result, it
seems that investors and analysts have been lulled in to a false sense of
security with regards to the company’s future performance. There are several factors that have been
helping out performance this year which will not be repeated in the upcoming
fiscal year:
1) Launch of American Living
occurred Feb 2008: Ralph Lauren put together an entirely new line (including women,
men, children, home and accessories) that is being sold through all of JC
Penney’s stores. This contributed 2/3 of
the top line growth for the wholesale segment YTD.
2) Falling US dollar : with 25%
of sales denominated in other currencies, this explains the rest of the
wholesale growth YTD, and some of the retail performance. I also estimate it is largely responsible for
the gross margin improvement, though the company claims it’s 100-200 bps
increase in gross margins is largely due to efficiency improvements. I’m afraid that explanation simply doesn’t
pass the “smell test”.
3) Decreasing purchase price
amortization: this has helped operating margin by at least 100 bps. This has not been clearly explained by the
company, but it seems that the purchase price amortization associated with the
buyout of the Japanese licensors in 2007 has decreased significantly yoy,
allowing operating margins to increase.
4) Artificially low tax
rate. Tax rate is expected to be 35.5%
this year vs its standard 38%
5) Both Men’s and Luxury
outperformed through August of CY 2008 ~ and RL is relatively over exposed to
both segments vs its peers.
Unfortunately
for Ralph Lauren, most of these advantages disappear at the end of 2009 and
2010, leaving them exposed to the same level of destruction facing all others
dealing in discretionary merchandise.
There are only two launches the company has scheduled for late FY ’09,
early FY 2010:a luxury watch line and luxury female handbags. Somehow, I doubt either of those will add as
much in sales as American Living did. The
US dollar will unlikely be a tailwind in the upcoming year, and is more likely
to be a headwind. The consumer in Europe
and
In
addition, luxury retailers such as Neiman Marcus are posting comps down well
into the twenties, with no expectation for near term improvement. Given Ralph Lauren’s relatively high rent/sq
ft (I estimate it to be about $60/sq ft) and high expenses associated with it’s
full line stores, any positive comps from the factory stores are unlikely to be
enough to compensate for their full line issues.
Numbers:
Stock
Price |
$43.40 |
|
Diluted
Shares |
104.854 |
|
Equity
Value |
$4,550.7 |
|
Cash |
(417.6) |
|
ST
investments |
(92.3) |
|
Cap lease |
73.2 |
|
LT Debt |
439.2 |
|
|
$4,553.2 |
|
|
|
|
FY
ending March |
$ |
x |
FY '09
EBITDA |
847.0 |
5.4x |
FY '10
EBITDA |
879.0 |
5.2x |
FY 2009E
EPS |
$4.09 |
10.6x |
FY 2010E
EPS |
$4.18 |
10.4x |
Obviously
current estimates are too high. I’ve
focused on 2010 numbers as I believe that guidance when it is released will be
shocking to the street. Given sales
down 5%, and gross margin normalizing to FY 2005 levels, and a slight decrease
in SG&A (which will be difficult as the company continues to open up new
stores), current 2010 estimates are 30% to high, which means those purchasing
the stock today are choosing to buy an apparel company for a multiple in line
with the S&P…a questionable decision given overall cosumer weakness
Fiscal
Year Ending March |
FY06 |
FY07 |
FY08 |
FY09E |
FY10E |
|
|
|
|
|
|
Total
Sales |
$3,746 |
$4,295 |
$4,880 |
$4,910 |
$4,665 |
Cost of Goods Sold, Occupancy and
Buying Costs |
1,724 |
1,959 |
2,242 |
2,209 |
2,193 |
Gross
Income |
2,022 |
2,336 |
2,638 |
2,702 |
2,472 |
|
|
|
|
|
|
SG&A |
1,477 |
1,664 |
1,933 |
2,030 |
2,000 |
Amortization of Intangibles |
9 |
16 |
47 |
20 |
|
Operating
Income |
536 |
657 |
658 |
652 |
472 |
Depreciation and Amortization |
127 |
145 |
201 |
210 |
210 |
EBITDA |
663 |
802 |
860 |
862 |
683 |
|
|
|
|
|
|
Income
Before Taxes |
523 |
648 |
647 |
648 |
472 |
Tax Provision (Benefit) |
203 |
244 |
224 |
230 |
180 |
|
|
|
|
|
|
Net
Income (Pre-Extraordinary) |
320 |
404 |
423 |
418 |
293 |
|
|
|
|
|
|
Diluted
EPS (Pre-Extraordinary) |
$2.98 |
$3.75 |
$4.02 |
$4.13 |
$2.89 |
|
|
|
|
|
|
Avg
Diluted Shares Outstanding |
107.2 |
107.6 |
105.2 |
101.2 |
101.2 |
|
|
|
|
|
|
Sales
Growth yoy |
13.3% |
14.7% |
13.6% |
0.6% |
(5.0%) |
Gross
Margin |
54.0% |
54.4% |
54.1% |
55.0% |
53.0% |
yoy change |
301.9 |
40.6 |
(33.0) |
96.0 |
(201.8) |
Operating
Margin |
14.3% |
15.3% |
13.5% |
13.3% |
10.1% |
yoy change |
214.9 |
98.5 |
(180.8) |
(21.0) |
(315.3) |
EBITDA
Margin |
17.7% |
18.7% |
17.6% |
17.6% |
14.6% |
Tax Rate |
38.8% |
37.7% |
34.6% |
35.5% |
38.0% |
Note:
historical numbers and FY ’09 estimates taken from Wall street model
show sort by |
Are you sure you want to close this position Ralph Lauren?
By closing position, I’m notifying VIC Members that at today’s market price, I no longer am recommending this position.
Are you sure you want to Flag this idea Ralph Lauren for removal?
Flagging an idea indicates that the idea does not meet the standards of the club and you believe it should be removed from the site. Once a threshold has been reached the idea will be removed.
You currently do not have message posting privilages, there are 1 way you can get the privilage.
Apply for or reactivate your full membership
You can apply for full membership by submitting an investment idea of your own. Or if you are in reactivation status, you need to reactivate your full membership.
What is wrong with message, "".