Data is not available at this time.
Debenhams Group PLC operates as an online-focused retailer under the boohoo group umbrella, targeting a broad demographic of 16-to-60+ year-olds with fashion, home, beauty, and accessories. The company leverages a portfolio of well-known brands, including boohoo, PrettyLittleThing, Karen Millen, and its namesake Debenhams, to drive digital sales across the UK, Europe, and the US. Its model relies on fast-fashion responsiveness, direct-to-consumer e-commerce, and multi-brand aggregation to capture value in the competitive online retail space. While the company benefits from boohoo’s digital infrastructure and brand synergies, it faces intense competition from global players like ASOS, Shein, and traditional retailers expanding online. Debenhams’ market position is challenged by its recent financial struggles, including net losses, but its integration into boohoo’s platform provides opportunities for cost efficiencies and cross-brand growth. The shift to online-only operations post-bankruptcy underscores its pivot away from legacy brick-and-mortar reliance, though this transition remains a work in progress amid sector-wide margin pressures and changing consumer preferences.
Debenhams reported revenue of £1.46 billion for FY 2024, but its net income stood at a loss of £137.8 million, reflecting ongoing challenges in profitability. Operating cash flow was marginally positive at £1.9 million, though capital expenditures of £32.6 million indicate continued investment in digital infrastructure. The diluted EPS of -11p further underscores earnings pressure, likely tied to restructuring costs and competitive pricing dynamics in online retail.
The company’s negative earnings and thin operating cash flow suggest limited near-term earnings power, with capital efficiency constrained by high competition and low margins typical of fast-fashion e-commerce. The absence of dividend payouts aligns with its reinvestment priorities, though the balance between growth spending and profitability remains unresolved.
Debenhams holds £230 million in cash against £446.9 million in total debt, indicating a leveraged position with moderate liquidity. The debt burden, coupled with persistent losses, raises concerns about financial flexibility, though integration with boohoo’s resources may provide operational support. The lack of dividend distributions reflects a focus on preserving capital during this transitional phase.
Growth is contingent on successful digital execution and brand synergies within boohoo’s ecosystem, though recent losses highlight execution risks. The company does not currently pay dividends, prioritizing cash retention for turnaround efforts. Market trends favor online retail, but Debenhams must prove it can adapt to fast-fashion’s volatility and achieve sustainable top-line expansion.
With a market cap of £299 million and a beta of 1.4, Debenhams is viewed as a high-risk play, trading at a discount due to its unprofitability and sector headwinds. Investors appear skeptical about its turnaround potential, pricing in continued challenges despite boohoo’s strategic backing.
Debenhams’ integration into boohoo offers scale advantages in sourcing and digital marketing, but its outlook hinges on cost control and brand relevance. The company’s ability to stabilize margins and leverage its multi-brand platform will determine its long-term viability in a fiercely competitive online retail landscape.
Company filings, London Stock Exchange disclosures
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
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 |