investorscraft@gmail.com

Intrinsic ValueTom Tailor Holding SE (0MMJ.L)

Previous Close£0.01
Intrinsic Value
Upside potential
Previous Close
£0.01

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2018 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2019202020212022202320242025202620272028202920302031203220332034203520362037203820392040204120422043

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount