Data is not available at this time.
TOM TAILOR Holding SE is a Germany-based integrated fashion and lifestyle company specializing in casual wear and accessories for women, men, and children under its TOM TAILOR and BONITA brands. The company operates through three key segments: wholesale, retail, and BONITA, targeting consumers primarily under 45 years old. Its product portfolio includes denim, clothing, and lifestyle accessories such as handbags, shoes, and home goods, distributed via owned stores, e-commerce, franchise partners, and shop-in-shop arrangements. The company maintains a strong presence in Germany and neighboring European markets, leveraging a multi-channel strategy to serve diverse customer preferences. Despite its broad reach, TOM TAILOR faces intense competition from fast-fashion rivals and shifting consumer trends, which challenge its pricing power and brand differentiation. Its dual-brand approach aims to capture mid-market demand, though profitability remains pressured by operational inefficiencies and high fixed costs.
In FY 2018, TOM TAILOR reported revenue of €844.6 million but recorded a net loss of €183.5 million, reflecting significant margin pressures. The diluted EPS of -€4.77 underscores profitability challenges, likely driven by weak same-store sales and high operating expenses. Operating cash flow was positive at €16.4 million, though capital expenditures of €32.4 million suggest ongoing investments in store networks and digital capabilities.
The company’s negative net income and EPS indicate limited earnings power, with operational cash flow insufficient to cover capital expenditures. The absence of reported debt suggests a clean balance sheet, but the lack of leverage does not offset weak returns on invested capital. The retail segment’s high fixed costs and competitive pricing likely eroded margins further.
TOM TAILOR’s balance sheet shows €25.1 million in cash and equivalents, with no reported debt, providing short-term liquidity. However, the negative net income and cash burn from capital expenditures raise concerns about long-term sustainability without improved profitability or external financing.
The company suspended dividends in FY 2018, reflecting its financial strain. Growth prospects appear muted, with revenue declines and store closures likely impacting future top-line performance. A turnaround would require successful cost restructuring or brand repositioning in a saturated apparel market.
With a market cap of €344.3 million and a high beta of 5.011, the stock reflects significant volatility and investor skepticism. The lack of earnings and dividend payouts suggests the market prices the company based on speculative recovery potential rather than fundamentals.
TOM TAILOR’s multi-brand and multi-channel strategy provides diversification, but execution risks remain high. The outlook hinges on cost control and e-commerce traction, though competitive headwinds and weak brand momentum pose persistent challenges. A strategic overhaul may be necessary to restore investor confidence.
Company filings, London Stock Exchange data
show cash flow forecast
| Fiscal year | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |