Crocs, Inc. (NASDAQ: CROX)

Sector: Consumer Cyclical Industry: Footwear & Accessories CIK: 0001334036
Market Cap 5.41 Bn
P/B 4.18
P/E -66.61
P/S 1.34
ROIC (Qtr) 4.14
Div Yield % 0.00
Rev 1y % (Qtr) -3.25
Total Debt (Qtr) 1.61 Bn
Debt/Equity (Qtr) 1.25
Add ratio to table...

About

Crocs, Inc., often recognized by its stock symbol CROX, is a prominent player in the global footwear industry. The company's operations span across two primary segments: the Crocs Brand and the HEYDUDE Brand. Crocs has gained significant recognition for its iconic clog silhouette, a design that has become a staple in the footwear industry. The company's main business activities revolve around the design, development, and marketing of casual lifestyle footwear and accessories. Crocs' operations extend across over 80 countries, demonstrating its...

Read more

Investment thesis

Bull case

  • Strong operating cash flow of 710.43M provides robust 0.44x coverage of total debt 1.61B, indicating excellent debt servicing capability and financial flexibility.
  • Operating cash flow of 710.43M provides strong 19.36x coverage of stock compensation 36.70M, indicating sustainable incentive practices.
  • Robust free cash flow of 659.20M exceeds capital expenditure of 51.23M by 12.87x, indicating strong organic growth funding capability.
  • Operating cash flow of 710.43M fully covers other non-current liabilities 653.26M by 1.09x, showing strong long-term stability.
  • Operating cash flow of 710.43M provides solid 1.01x coverage of current liabilities 700.13M, showing strong operational health.

Bear case

  • Operating cash flow of 710.43M barely covers its investment activities of (51.23M), with a coverage ratio of -13.87, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating earnings of 161.26M show weak coverage of depreciation charges of 79.28M, with a 2.03 ratio indicating high capital intensity and potential reinvestment needs.
  • Operating cash flow of 710.43M barely covers operating expenses of 738.12M with a 0.96 ratio, suggesting thin operational efficiency margins and limited flexibility.
  • Free cash flow of 659.20M represents just -5.15x of debt issuance (128M), suggesting concerning reliance on leverage rather than internal cash generation for growth.
  • Operating cash flow of 710.43M is outpaced by equity issuance of (586.57M) (-1.21 ratio), indicating concerning reliance on equity markets for funding operations.

Segments Breakdown of Revenue (2025)

Segments Breakdown of Revenue (2025)

Peer comparison

Companies in the Footwear & Accessories
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 NKE NIKE, Inc. 102.70 Bn 16.79 2.19 11.28 Bn
2 DECK Deckers Outdoor Corp 17.19 Bn 16.53 3.20 0.34 Bn
3 ONON On Holding AG 15.16 Bn 54.10 4.22 0.70 Bn
4 BIRK Birkenstock Holding plc 7.69 Bn 17.26 3.06 1.60 Bn
5 CROX Crocs, Inc. 5.41 Bn -66.61 1.34 1.61 Bn
6 SHOO Steven Madden, Ltd. 3.09 Bn 20.97 1.88 0.54 Bn
7 WWW Wolverine World Wide Inc /De/ 1.51 Bn 5,036.30 0.64 0.82 Bn
8 DBI Designer Brands Inc. 0.54 Bn 5.74 0.16 1.27 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 1.67 1.58
EV to Cash from Ops. EV/CFO 9.79 -0.37
EV to Debt EV to Debt 4.31 9.63
EV to EBIT EV/EBIT 43.14 21.59
EV to EBITDA EV/EBITDA 30.41 14.01
EV to Free Cash Flow [EV/FCF] EV/FCF 10.55 8.68
EV to Market Cap EV to Market Cap 1.29 9,104.09
EV to Revenue EV/Rev 1.72 1.67
Price to Book Value [P/B] P/B 4.18 4.14
Price to Earnings [P/E] P/E -66.61 370.30
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.00 0.67
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 23.91
Dividend per Basic Share Div per Share (Qtr) 0.00 0.48
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 23.35
Interest Coverage Int. cover (Qtr) 1.83 1,232.68
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 26.12 -9,479.73
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -27.09 169.26
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 12.97
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -116.86 201.84
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -79.04 -2.89
EBIT Growth (1y) % EBIT 1y % (Qtr) -84.19 -16.24
EBT Growth (1y) % EBT 1y % (Qtr) -91.99 -18.47
EPS Growth (1y) % EPS 1y % (Qtr) -109.38 -108.04
FCF Growth (1y) % FCF 1y % (Qtr) -28.59 -23.40
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -2.21 2.50
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.97 1.11
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.12
Cash Ratio Cash Ratio (Qtr) 0.19 0.65
Current Ratio Curr Ratio (Qtr) 1.27 2.40
Debt to Equity Ratio Debt/Equity (Qtr) 1.25 2.49
Interest Cover Ratio Int Coverage (Qtr) 1.83 1,232.68
Times Interest Earned Times Interest Earned (Qtr) 1.83 1,232.68
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 6.00 -17.47
EBIT Margin % EBIT Margin % (Qtr) 3.99 -21.05
EBT Margin % EBT Margin % (Qtr) 1.81 -24.45
Gross Margin % Gross Margin % (Qtr) 58.30 44.08
Net Profit Margin % Net Margin % (Qtr) -2.00 -26.77