Duluth Holdings Inc. (NASDAQ: DLTH)

Sector: Consumer Cyclical Industry: Apparel Retail CIK: 0001649744
Market Cap 75.34 Mn
P/B 0.47
P/E -2.72
P/S 0.13
ROIC (Qtr) -5.64
Div Yield % 0.00
Rev 1y % (Qtr) -9.59
Total Debt (Qtr) 196.27 Mn
Debt/Equity (Qtr) 1.22

About

Duluth Holdings Inc., popularly recognized as Duluth Trading, is a lifestyle brand specializing in workwear, casual wear, outdoor apparel, and accessories for both men and women. The company, headquartered in Belleville, Wisconsin, operates under the ticker symbol DLTH. Duluth Trading has established itself as a prominent player in the industry through its unique product designs, emphasizing durability, functionality, and innovation, which cater to the needs of customers leading an active lifestyle. The company's primary business activities encompass...

Read more

Price action

Investment thesis

Bull case

  • Operating cash flow of 10.09M provides exceptional 84.11x coverage of minority interest expenses 120000, showing strong core operations.
  • Robust tangible asset base of 468.01M provides 9.16x coverage of working capital 51.07M, indicating strong operational backing.
  • Tangible assets of 468.01M provide robust 14.22x coverage of other current liabilities 32.92M, indicating strong asset backing.
  • Operating cash flow of 10.09M fully covers other non-current liabilities 938000 by 10.76x, showing strong long-term stability.
  • Cash position of 8.17M provides exceptional 68.10x coverage of minority interest expenses 120000, indicating strong liquidity.

Bear case

  • Operating cash flow of 10.09M barely covers its investment activities of (8.13M), with a coverage ratio of -1.24, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • With cash reserves of 8.17M against inventory of 192.20M, the 0.04 cash-to-inventory ratio suggests potential liquidity risks if inventory turnover slows, particularly concerning given current supply chain volatilities.
  • The company's operating cash flow of 10.09M shows concerning coverage of stock compensation expenses of 2.59M, with a 3.90 ratio indicating potential earnings quality issues.
  • Operating earnings of (20.56M) show weak coverage of depreciation charges of 27.08M, with a -0.76 ratio indicating high capital intensity and potential reinvestment needs.
  • Free cash flow of 1.74M provides weak coverage of capital expenditures of 8.35M, with a 0.21 ratio suggesting additional external financing needs for growth initiatives.

Peer comparison

Companies in the Apparel Retail
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 TJX Tjx Companies Inc /De/ 175.80 Bn 34.34 2.98 13.19 Bn
2 ROST Ross Stores, Inc. 58.85 Bn 28.21 2.67 5.19 Bn
3 LULU lululemon athletica inc. 25.43 Bn 14.61 2.30 1.76 Bn
4 BURL Burlington Stores, Inc. 18.26 Bn 32.57 1.63 5.94 Bn
5 GAP Gap Inc 10.00 Bn 11.75 0.65 5.52 Bn
6 URBN Urban Outfitters Inc 7.11 Bn 14.53 1.18 1.18 Bn
7 ANF Abercrombie & Fitch Co /De/ 6.17 Bn 11.82 1.19 1.13 Bn
8 BOOT Boot Barn Holdings, Inc. 5.78 Bn 27.75 2.79 0.67 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.55 1.35
EV to Cash from Ops. EV/CFO 25.62 8.18
EV to Debt EV to Debt 1.32 4.33
EV to EBIT EV/EBIT -12.58 -60.97
EV to EBITDA EV/EBITDA 37.56 6.53
EV to Free Cash Flow [EV/FCF] EV/FCF 148.34 22.99
EV to Market Cap EV to Market Cap 3.43 2.06
EV to Revenue EV/Rev 0.44 1.11
Price to Book Value [P/B] P/B 0.47 3.23
Price to Earnings [P/E] P/E -2.72 195.16
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.00 0.88
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 12.58
Dividend per Basic Share Div per Share (Qtr) 0.00 0.36
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 16.33
Interest Coverage Int. cover (Qtr) -3.74 13.58
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 44.05 -5.40
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -12.46 89.63
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 1.25
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 18.11 13.95
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -28.94 -16.93
EBIT Growth (1y) % EBIT 1y % (Qtr) 10.72 10.85
EBT Growth (1y) % EBT 1y % (Qtr) 4.82 6.10
EPS Growth (1y) % EPS 1y % (Qtr) 14.89 10.94
FCF Growth (1y) % FCF 1y % (Qtr) 151.71 -129.32
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -8.35 -1.75
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 1.26 1.40
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.06
Cash Ratio Cash Ratio (Qtr) 0.05 0.38
Current Ratio Curr Ratio (Qtr) 1.29 1.59
Debt to Equity Ratio Debt/Equity (Qtr) 1.22 1.31
Interest Cover Ratio Int Coverage (Qtr) -3.74 13.58
Times Interest Earned Times Interest Earned (Qtr) -3.74 13.58
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 1.10 2.72
EBIT Margin % EBIT Margin % (Qtr) -3.48 -1.70
EBT Margin % EBT Margin % (Qtr) -4.41 -2.76
Gross Margin % Gross Margin % (Qtr) 49.70 40.52
Net Profit Margin % Net Margin % (Qtr) -4.70 -4.02