Leather & Leather Products
Capri Holdings Limited designs, markets, distributes, and retails branded women's and men's apparel, footwear, and accessories in the United States, Canada, Latin America, Europe, the Middle East, Africa, and Asia. It operates through three segments: Versace, Jimmy Choo, and Michael Kors. The company offers ready-to-wear, accessories, footwear, handbags, scarves and belts, small leather goods, eyewear, watches, jewelry, fragrances, and home furnishings through a distribution network, including boutiques, department, and specialty stores, as well as through e-commerce sites. It also licenses Versace brand name and trademarks to third parties to retail and/or wholesale its products; and has licensing agreements to the manufacture and sale of jeans, fragrances, watches, eyewear, and home furnishings. The company was formerly known as Michael Kors Holdings Limited and changed its name to Capri Holdings Limited in December 2018. Capri Holdings Limited was founded in 1981 and is headquartered in London, the United Kingdom.
Sector
Discounted Cash Flow Valuation of Capri Holdings Ltd
Growth
%
%
Discount
%
%
Multiple
g\r | +10% | +11% | +12% | +13% | +14% |
---|---|---|---|---|---|
0% | 10 | 9 | 8 | 8 | 7 |
+1% | 11 | 10 | 9 | 8 | 8 |
+2% | 13 | 11 | 10 | 9 | 8 |
+3% | 14 | 13 | 11 | 10 | 9 |
+4% | 17 | 14 | 12 | 11 | 10 |
Years | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | TV |
---|---|---|---|---|---|---|---|---|---|---|---|---|
FCF | $223M | $201.8M | $182.6M | $165.2M | $149.5M | $135.3M | $122.4M | $110.8M | $100.2M | $90.7M | $82.07M | $820.7M |
DCF | $175.5M | $138.1M | $108.6M | $85.48M | $67.26M | $52.92M | $41.64M | $32.77M | $25.78M | $20.29M | $202.9M | |
Value | $951.2M |
In the chart Earnings are multiplied by this value.
High margins render the company resilient under dire circumstances, hence able to drive competitors out or acquire them. ROE and ROA measure the average flow generated by each invested dollar. Their marginal value is a forecast of future growth, and it is considered by Buffett and Munger the most important single indicator.
Years | 03-2015 | 04-2016 | 03-2017 | 03-2018 | 03-2019 | 03-2020 | 03-2021 | 04-2022 | 03-2023 | TTM |
---|---|---|---|---|---|---|---|---|---|---|
Net Margin | 20% | 18% | 12% | 13% | 10% | -4.1% | -1.6% | 15% | 11% | 4% |
ROA | 47% | 46% | 29% | 18% | 11% | -2.4% | 0.25% | 12% | 9.3% | 3.4% |
ROE | 39% | 42% | 35% | 29% | 22% | -10% | -2.9% | 32% | 33% | 11% |
The average Net Margin over the past 5 years is +7.13%.
The trend of Net Margin over the past 5 years is +0.2%.
The average ROA over the past 5 years is +8.15%.
The trend of ROA over the past 5 years is -1.13%.
The average ROE over the past 5 years is +17.28%.
The trend of ROE over the past 5 years is +1.63%.
Being debt the number one cause of investment losses and company death, the ratio Debt/FCF is of utmost importance to guarantee safety. On the other hand the Graham’s stability measures the drawdown of earnings, hence indicating the reliability of the flow generated by the company.
Years | 03-2015 | 04-2016 | 03-2017 | 03-2018 | 03-2019 | 03-2020 | 03-2021 | 04-2022 | 03-2023 | TTM |
---|---|---|---|---|---|---|---|---|---|---|
Debt FCF | 0.00 | 0.00 | 0.31 | 1.15 | 6.26 | 3.70 | 2.87 | 2.08 | 3.37 | 10.35 |
Debt Equity | 0.00 | 0.00 | 0.17 | 0.53 | 1.32 | 1.09 | 0.68 | 0.47 | 0.99 | 1.19 |
MIN | ||||||||||
Graham Stability | - | - | 64% | 78% | 82% | -40% | -21% | 100% | 100% | -40% |
The Debt/FCF trailing twelve month is 10.35.
The trend of Debt/FCF over the past 5 years is -0.06.
Graham’s Stability measure stands at -0.40.
Growth can be dangerous when forecasting, simply projecting the current growth is in general wrong. A company passes through multiple phases, from being young and unprofitable, to the first periods of profitability and high growth, until it arrives at a period of regime with limited growth. Identifying in which phase the company is in may help forecasting.
Years | 04-2016 | 03-2018 | 03-2020 | 04-2022 | Trend |
---|---|---|---|---|---|
Revenue | 2.5% | 3.6% | 0.41% | -0.62% | 0.71% |
Net Income | -4.3% | 0.8% | - | -25% | -1.7% |
Stockholders Equity | -1.1% | -1.8% | -5.2% | -28% | -0.45% |
FCF | -6.3% | -10% | -5% | -4.9% | -5.9% |
The Revenue CAGR over the past 5 years is +3.55%.
The trend of Revenue growth rate over the past 5 years is +0.71%.
The Earnings CAGR over the past 5 years is +0.8%.
The trend of Earnings growth rate over the past 5 years is -1.73%.
The Equity CAGR over the past 5 years is -1.77%.
The trend of Equity growth rate over the past 5 years is -0.45%.
The FCF CAGR over the past 5 years is -10.37%.
The trend of FCF growth rate over the past 5 years is -5.88%.