Revolve Group, Inc. (NYSE: RVLV)

Sector: Consumer Cyclical Industry: Internet Retail CIK: 0001746618
Market Cap 2.20 Bn
P/B 4.49
P/E 39.65
P/S 1.84
ROIC (Qtr) 9.44
Div Yield % 0.00
Rev 1y % (Qtr) 4.41
Total Debt (Qtr) 35.29 Mn
Debt/Equity (Qtr) 0.07

About

Revolve Group, Inc. (RVLV) operates as a next-generation fashion retailer in the dynamic and competitive industry of online shopping. The company has established itself as a trusted premium lifestyle brand, providing a go-to source for discovery and inspiration for millions of consumers. The core of Revolve's business activities revolves around a unique platform that connects a vast community of consumers with thousands of global fashion influencers and over 1,200 emerging, established, and owned brands. This platform facilitates the buying and...

Read more

Price action

Investment thesis

Bull case

  • Strong operating cash flow of 73.50M provides robust 2.08x coverage of total debt 35.29M, indicating excellent debt servicing capability and financial flexibility.
  • Healthy cash reserves of 315.43M provide 30.85x coverage of short-term debt 10.22M, demonstrating strong liquidity position and minimal refinancing risk.
  • Strong tangible asset base of 746.91M provides 21.16x coverage of total debt 35.29M, indicating robust asset backing and low credit risk.
  • Robust free cash flow of 60.87M exceeds capital expenditure of 12.63M by 4.82x, indicating strong organic growth funding capability.
  • Retained earnings of 349.54M provide full 13.94x coverage of long-term debt 25.07M, indicating strong internal capital position.

Bear case

  • Operating cash flow of 73.50M barely covers its investment activities of (14.29M), with a coverage ratio of -5.14, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Cash reserves of 315.43M provide limited coverage of acquisition spending of (1.66M), which is -190.36x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • Operating cash flow of 73.50M shows concerning coverage of minority interest expenses of (1.13M), which is -65.10x, suggesting complex corporate structure risks.
  • Tangible assets of 746.91M provide limited backing for working capital of 402.14M, which is 1.86x, suggesting increased operational risk in market downturns.
  • R&D investment of 0 represents just 0x of SG&A expenses of 533.60M, indicating potential underinvestment in innovation relative to administrative overhead.

Product and Service Breakdown of Revenue (2024)

Segments Breakdown of Revenue (2024)

Peer comparison

Companies in the Internet Retail
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 AMZN Amazon Com Inc 2,526.56 Bn 33.03 3.65 135.42 Bn
2 BABA Alibaba Group Holding Ltd 395.87 Bn 22.47 2.79 39.55 Bn
3 PDD PDD Holdings Inc. 149.89 Bn 10.44 2.55 1.50 Bn
4 MELI Mercadolibre Inc 106.40 Bn 51.23 4.06 9.88 Bn
5 DASH DoorDash, Inc. 88.88 Bn 103.00 7.03 3.26 Bn
6 SE Sea Ltd 73.28 Bn 51.67 3.48 4.24 Bn
7 EBAY Ebay Inc 64.91 Bn 5.04 6.46 7.02 Bn
8 JD JD.com, Inc. 42.35 Bn 9.36 0.23 15.74 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 2.57 1.64
EV to Cash from Ops. EV/CFO 26.22 10.76
EV to Debt EV to Debt 54.61 18.39
EV to EBIT EV/EBIT 25.79 20.59
EV to EBITDA EV/EBITDA 27.13 20.75
EV to Free Cash Flow [EV/FCF] EV/FCF 31.66 16.58
EV to Market Cap EV to Market Cap 0.88 -3.15
EV to Revenue EV/Rev 1.61 -4.05
Price to Book Value [P/B] P/B 4.49 5.50
Price to Earnings [P/E] P/E 39.65 36.85
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.00 -93.84
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 -203.90
Dividend per Basic Share Div per Share (Qtr) 0.00 0.08
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 -3.46
Interest Coverage Interest Coverage 0.00 -1,581.43
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -64.39 -39.45
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 24.75 53.91
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 1.00
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 36.30 37.93
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 49.66 -62.59
EBIT Growth (1y) % EBIT 1y % (Qtr) 36.16 8.33
EBT Growth (1y) % EBT 1y % (Qtr) 36.16 -10.66
EPS Growth (1y) % EPS 1y % (Qtr) 34.48 13.44
FCF Growth (1y) % FCF 1y % (Qtr) 442.79 -46.02
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 11.19 23.19
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 1.59 1.17
Cash Payout Ratio Cash Payout (Qtr) 0.00 -0.04
Cash Ratio Cash Ratio (Qtr) 1.34 2.14
Current Ratio Curr Ratio (Qtr) 2.70 3.56
Debt to Equity Ratio Debt/Equity (Qtr) 0.07 0.52
Interest Cover Ratio Interest Cover Ratio 0.00 -1,581.43
Times Interest Earned Times Interest Earned 0.00 -1,581.43
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 6.80 4.40
EBIT Margin % EBIT Margin % (Qtr) 6.25 -36.99
EBT Margin % EBT Margin % (Qtr) 6.25 -40.80
Gross Margin % Gross Margin % (Qtr) 53.30 44.74
Net Profit Margin % Net Margin % (Qtr) 4.60 -40.62