Data is not available at this time.
Adler Modemärkte AG operates in the European retail apparel sector, specializing in affordable fashion for a broad customer base. The company generates revenue primarily through its brick-and-mortar stores and e-commerce platform, offering a mix of private-label and branded clothing. Positioned as a value retailer, Adler competes in a highly fragmented market dominated by fast-fashion giants and discount chains. Its strategy focuses on cost efficiency and localized assortments to cater to regional preferences. Despite its niche positioning, Adler faces intense competition from digital-native brands and larger retailers with stronger supply chains. The company’s market share remains modest, with challenges in scaling profitability amid shifting consumer trends toward sustainability and online shopping. Adler’s ability to adapt its inventory and store footprint will be critical in maintaining relevance in a rapidly evolving retail landscape.
In FY 2020, Adler Modemärkte reported revenue of €334.7 million, reflecting the pressures of the pandemic on physical retail. The company posted a net loss of €130.1 million, underscoring operational inefficiencies and declining foot traffic. Operating cash flow was negative at €44.1 million, exacerbated by weak sales and high fixed costs. Capital expenditures were minimal at €4.3 million, suggesting limited investment in growth initiatives.
Adler’s diluted EPS was negligible, indicating severe earnings challenges. The negative operating cash flow and net loss highlight strained capital efficiency, with limited ability to generate returns. The company’s high operating leverage and reliance on physical stores further amplify risks in a downturn, constraining its earnings power.
Adler’s balance sheet shows €21.2 million in cash against €272.1 million in total debt, signaling significant leverage. The negative equity position, implied by the net loss, raises solvency concerns. Liquidity pressures are evident, with limited flexibility to service debt or fund turnaround efforts without external support.
Adler’s growth prospects appear constrained, with no dividend payouts in FY 2020. The retail sector’s shift toward e-commerce and Adler’s reliance on physical stores pose structural headwinds. Without a clear turnaround strategy, revenue and profitability trends are likely to remain challenged.
With a market cap of €9.0 million, Adler trades at a steep discount to revenue, reflecting investor skepticism about its viability. The zero beta suggests idiosyncratic risk, with minimal correlation to broader market movements. Market expectations are muted, given the company’s financial distress and sectoral challenges.
Adler’s primary advantage lies in its established store network and value-focused positioning. However, the lack of digital transformation and high debt load limit its competitive edge. The outlook remains uncertain, hinging on restructuring efforts and potential shifts toward omnichannel retailing. Without material operational improvements, recovery prospects appear dim.
Company filings, market data
show cash flow forecast
| Fiscal year | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | |
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 |