Vera Bradley, Inc. (NASDAQ: VRA)

Sector: Consumer Cyclical Industry: Footwear & Accessories CIK: 0001495320
Market Cap 76.50 Mn
P/B 0.60
P/E -0.78
P/S 0.27
ROIC (Qtr) -26.86
Div Yield % 0.00
Rev 1y % (Qtr) -11.68
Total Debt (Qtr) 86.41 Mn
Debt/Equity (Qtr) 0.67
Add ratio to table...

About

Vera Bradley, Inc. (VRA) is a company that operates in the lifestyle brands industry, with a focus on women's handbags, luggage, travel items, fashion and home accessories, and unique gifts. The company was founded in 1982 and has since grown to become a leading designer in its industry. Vera Bradley's primary products include bags, travel items, accessories, and home goods, while Pura Vida, a complementary brand, offers jewelry, accessories, and apparel. The company generates revenue through various channels, including its own retail stores, e-commerce...

Read more

Investment thesis

Bull case

  • Strong tangible asset base of 243.68M provides 2.82x coverage of total debt 86.41M, indicating robust asset backing and low credit risk.
  • Free cash flow of (13.03M) provides exceptional 15.35x coverage of interest expense (849000), showing strong debt service ability.
  • Retained earnings of 169.78M provide full 2.54x coverage of long-term debt 66.96M, indicating strong internal capital position.
  • Robust tangible asset base of 243.68M provides 3.31x coverage of working capital 73.72M, indicating strong operational backing.
  • Tangible assets of 243.68M provide robust 16.83x coverage of other current liabilities 14.48M, indicating strong asset backing.

Bear case

  • Operating cash flow of (5.65M) barely covers its investment activities of (6.35M), with a coverage ratio of 0.89, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • With cash reserves of 10.73M against inventory of 82.94M, the 0.13 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 (5.65M) shows concerning coverage of stock compensation expenses of 1.32M, with a -4.28 ratio indicating potential earnings quality issues.
  • Free cash flow of (13.03M) provides weak coverage of capital expenditures of 7.39M, with a -1.76 ratio suggesting additional external financing needs for growth initiatives.
  • Operating cash flow of (5.65M) provides minimal -0.23x coverage of tax expenses of 24.15M, suggesting potential tax planning inefficiencies or unsustainable tax positions.

Consolidation Items 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 0.60 1.58
EV to Cash from Ops. EV/CFO -26.05 -0.37
EV to Debt EV to Debt 1.70 9.63
EV to EBIT EV/EBIT -1.98 21.59
EV to EBITDA EV/EBITDA -4.92 14.01
EV to Free Cash Flow [EV/FCF] EV/FCF -11.28 8.68
EV to Market Cap EV to Market Cap 1.92 9,104.09
EV to Revenue EV/Rev 0.52 1.67
Price to Book Value [P/B] P/B 0.60 4.14
Price to Earnings [P/E] P/E -0.78 370.30
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) 87.36 1,232.68
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -1.57 -9,479.73
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -21.75 169.26
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 12.97
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -446.38 201.84
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -386.01 -2.89
EBIT Growth (1y) % EBIT 1y % (Qtr) -256.85 -16.24
EBT Growth (1y) % EBT 1y % (Qtr) -272.94 -18.47
EPS Growth (1y) % EPS 1y % (Qtr) -483.05 -108.04
FCF Growth (1y) % FCF 1y % (Qtr) 19.02 -23.40
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -31.46 2.50
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 1.17 1.11
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.12
Cash Ratio Cash Ratio (Qtr) 0.22 0.65
Current Ratio Curr Ratio (Qtr) 2.52 2.40
Debt to Equity Ratio Debt/Equity (Qtr) 0.67 2.49
Interest Cover Ratio Int Coverage (Qtr) 87.36 1,232.68
Times Interest Earned Times Interest Earned (Qtr) 87.36 1,232.68
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) -15.90 -17.47
EBIT Margin % EBIT Margin % (Qtr) -26.05 -21.05
EBT Margin % EBT Margin % (Qtr) -25.75 -24.45
Gross Margin % Gross Margin % (Qtr) 45.50 44.08
Net Profit Margin % Net Margin % (Qtr) -34.20 -26.77