Regis Corp (NASDAQ: RGS)

Sector: Consumer Cyclical Industry: Personal Services CIK: 0000716643
Market Cap 51.33 Mn
P/B 0.27
P/E 0.43
P/S 0.22
ROIC (Qtr) 2.12
Div Yield % 0.00
Rev 1y % (Qtr) 22.26
Total Debt (Qtr) 173.28 Mn
Debt/Equity (Qtr) 0.92
Add ratio to table...

About

Regis Corporation, with its ticker symbol RGS, operates in the hair salon industry, offering a range of services and products to its customers. With a presence in North America and internationally, the company's franchising and ownership of hair care salons is the core of its business. Regis Corporation's salon segment is its primary business activity, with several salon concepts catering to a wide range of customers. These salons include Supercuts, SmartStyle, Cost Cutters, First Choice Haircutters, Roosters, and Magicuts. They are located in...

Read more

Investment thesis

Bull case

  • Operating cash flow of 16.90M provides strong 13.57x coverage of stock compensation 1.25M, indicating sustainable incentive practices.
  • Robust free cash flow of 14.89M exceeds capital expenditure of 2.02M by 7.38x, indicating strong organic growth funding capability.
  • Tangible assets of 399.28M provide robust 24.87x coverage of other current liabilities 16.06M, indicating strong asset backing.
  • Cash reserves of 18.39M provide ample 1838.50x coverage of acquisition spending 10000, enabling strategic growth opportunities.
  • Strong free cash flow of 14.89M provides 1488.60x coverage of acquisition spending 10000, indicating disciplined M&A strategy.

Bear case

  • Operating cash flow of 16.90M barely covers its investment activities of (2.01M), with a coverage ratio of -8.42, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • High receivables of 9.34M relative to inventory of 2.57M (3.64 ratio) suggests aggressive credit terms or collection difficulties, potentially masking revenue quality issues.
  • Operating cash flow of 16.90M provides minimal -0.15x coverage of tax expenses of (113.87M), suggesting potential tax planning inefficiencies or unsustainable tax positions.
  • Other non-current liabilities of 190.32M represent a high 0.48x of tangible assets 399.28M, suggesting significant long-term obligations without clear asset backing.
  • Free cash flow of 14.89M represents just -2.47x of debt issuance (6.04M), suggesting concerning reliance on leverage rather than internal cash generation for growth.

Geographical Breakdown of Revenue (2025)

Segments Breakdown of Revenue (2025)

Peer comparison

Companies in the Personal Services
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 ROL Rollins Inc 29.03 Bn 55.12 7.72 1.04 Bn
2 SCI Service Corp International 11.40 Bn 21.01 2.65 5.14 Bn
3 HRB H&R Block Inc 4.26 Bn 6.94 1.12 2.94 Bn
4 FTDR Frontdoor, Inc. 4.22 Bn 16.06 2.07 1.20 Bn
5 BFAM Bright Horizons Family Solutions Inc. 3.89 Bn 19.41 1.35 1.75 Bn
6 CSV Carriage Services Inc 0.80 Bn 65.55 3.90 0.56 Bn
7 EM Smart Share Global Ltd 0.26 Bn -141.13 1.01 -
8 MED Medifast Inc 0.12 Bn -6.35 0.31 0.01 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.35 1.18
EV to Cash from Ops. EV/CFO 12.16 11.38
EV to Debt EV to Debt 1.19 3.64
EV to EBIT EV/EBIT 7.98 -48.48
EV to EBITDA EV/EBITDA 7.34 6.52
EV to Free Cash Flow [EV/FCF] EV/FCF 13.81 8.27
EV to Market Cap EV to Market Cap 4.01 3.43
EV to Revenue EV/Rev 0.88 1.80
Price to Book Value [P/B] P/B 0.27 3.15
Price to Earnings [P/E] P/E 0.43 2.58
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.00 -5.41
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 -14.53
Dividend per Basic Share Div per Share (Qtr) 0.00 0.26
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 9.14
Interest Coverage Int. cover (Qtr) 1.22 0.71
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -306.04 13.49
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 80.28 44.85
Dividend Growth (1y) % Div 1y % (Qtr) 0.00 0.63
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 451.73 -83.44
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 43.14 1.88
EBIT Growth (1y) % EBIT 1y % (Qtr) -78.42 -59.36
EBT Growth (1y) % EBT 1y % (Qtr) -95.15 -71.50
EPS Growth (1y) % EPS 1y % (Qtr) 22.43 -98.14
FCF Growth (1y) % FCF 1y % (Qtr) 191.71 -22.56
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 13.16 9.00
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.40 0.58
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.05
Cash Ratio Cash Ratio (Qtr) 0.19 1.89
Current Ratio Curr Ratio (Qtr) 0.53 3.01
Debt to Equity Ratio Debt/Equity (Qtr) 0.92 1.99
Interest Cover Ratio Int Coverage (Qtr) 1.22 0.71
Times Interest Earned Times Interest Earned (Qtr) 1.22 0.71
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 12.60 7.38
EBIT Margin % EBIT Margin % (Qtr) 11.04 0.88
EBT Margin % EBT Margin % (Qtr) 2.01 -9.97
Gross Margin % Gross Margin % (Qtr) 36.60 31.03
Net Profit Margin % Net Margin % (Qtr) 50.80 -8.73