Levi Strauss & Co (NYSE: LEVI)

Sector: Consumer Cyclical Industry: Apparel Manufacturing CIK: 0000094845
Market Cap 8.22 Bn
P/B 3.80
P/E 13.64
P/S 1.29
ROIC (Qtr) 13.37
Div Yield % 3.23
Rev 1y % (Qtr) 6.95
Total Debt (Qtr) 2.29 Bn
Debt/Equity (Qtr) 1.06

About

Levi Strauss & Co., often recognized by its stock symbol LEVI, is a global apparel company with a storied history that spans back to 1853. It operates in the clothing industry and boasts a robust presence in over 110 countries worldwide. The company's product offerings extend beyond its iconic denim jeans to include a wide range of apparel such as casual and dress pants, tops, shorts, skirts, dresses, jackets, footwear, and related accessories. Under its umbrella, Levi Strauss & Co. operates several brands, including Levi's, Dockers, Signature by...

Read more

Price action

Investment thesis

Bull case

  • Healthy cash reserves of 612.80M provide 2.35x coverage of short-term debt 261.10M, demonstrating strong liquidity position and minimal refinancing risk.
  • Operating cash flow of 560.10M provides exceptional 12.02x coverage of interest expenses 46.60M, showing strong debt service capability.
  • Strong tangible asset base of 6.18B provides 2.70x coverage of total debt 2.29B, indicating robust asset backing and low credit risk.
  • Operating cash flow of 560.10M fully covers other non-current liabilities 484.80M by 1.16x, showing strong long-term stability.
  • Cash reserves of 612.80M provide solid 1.26x coverage of other non-current liabilities 484.80M, indicating strong liquidity.

Bear case

  • Operating cash flow of 560.10M barely covers its investment activities of (98.60M), with a coverage ratio of -5.68, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 560.10M provides thin coverage of dividend payments of (209.60M) with a -2.67 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Free cash flow of 324.10M represents just -49.11x of debt issuance (6.60M), suggesting concerning reliance on leverage rather than internal cash generation for growth.
  • Operating cash flow of 560.10M is outpaced by equity issuance of (180.90M) (-3.10 ratio), indicating concerning reliance on equity markets for funding operations.
  • Retained earnings of 1.81B provide limited buffer against comprehensive income items of (405.30M), which is -4.46x, indicating elevated exposure to market risks.

Peer comparison

Companies in the Apparel Manufacturing
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 RL Ralph Lauren Corp 21.81 Bn 25.53 2.88 2.85 Bn
2 GIL Gildan Activewear Inc. 9.45 Bn 19.89 2.81 1.87 Bn
3 LEVI Levi Strauss & Co 8.22 Bn 13.64 1.29 2.29 Bn
4 VFC V F Corp 7.10 Bn 78.61 0.74 5.79 Bn
5 KTB Kontoor Brands, Inc. 3.40 Bn 15.62 1.20 1.50 Bn
6 PVH Pvh Corp. /De/ 3.39 Bn 9.96 0.38 4.26 Bn
7 COLM Columbia Sportswear Co 3.12 Bn 16.69 0.91 0.48 Bn
8 ZGN Ermenegildo Zegna N.V. 2.55 Bn 43.66 1.13 -

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 1.47 1.01
EV to Cash from Ops. EV/CFO 17.51 8.80
EV to Debt EV to Debt 4.28 4.30
EV to EBIT EV/EBIT 12.91 -5.31
EV to EBITDA EV/EBITDA 11.08 -69.89
EV to Free Cash Flow [EV/FCF] EV/FCF 30.27 15.55
EV to Market Cap EV to Market Cap 1.19 1.81
EV to Revenue EV/Rev 1.54 1.14
Price to Book Value [P/B] P/B 3.80 1.78
Price to Earnings [P/E] P/E 13.64 14.89
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 2.88 -1.16
Dividend Payout Ratio % Div Payout % (Qtr) 34.90 -3.95
Dividend per Basic Share Div per Share (Qtr) 0.53 0.51
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 64.71 20.82
Interest Coverage Int. cover (Qtr) 16.31 26.98
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -4.89 -10.62
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 6.19 10.71
Dividend Growth (1y) % Div 1y % (Qtr) 8.16 2.94
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 228.23 -88.95
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 128.53 11.99
EBIT Growth (1y) % EBIT 1y % (Qtr) 285.84 -49.71
EBT Growth (1y) % EBT 1y % (Qtr) 357.08 -181.63
EPS Growth (1y) % EPS 1y % (Qtr) 289.74 -218.58
FCF Growth (1y) % FCF 1y % (Qtr) -48.96 -29.63
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 11.52 6.94
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.95 1.16
Cash Payout Ratio Cash Payout (Qtr) 0.26 0.15
Cash Ratio Cash Ratio (Qtr) 0.31 0.28
Current Ratio Curr Ratio (Qtr) 1.52 1.99
Debt to Equity Ratio Debt/Equity (Qtr) 1.06 -1.63
Interest Cover Ratio Int Coverage (Qtr) 16.31 26.98
Times Interest Earned Times Interest Earned (Qtr) 16.31 26.98
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 15.20 -6.73
EBIT Margin % EBIT Margin % (Qtr) 11.96 -10.67
EBT Margin % EBT Margin % (Qtr) 11.23 -17.44
Gross Margin % Gross Margin % (Qtr) 61.90 49.34
Net Profit Margin % Net Margin % (Qtr) 9.50 -18.93