Previous Close | $23.94 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
G-III Apparel Group, Ltd. operates as a leading designer, manufacturer, and distributor of apparel and accessories under licensed brands, private labels, and its own brands. The company serves a diverse customer base, including department stores, specialty retailers, and e-commerce platforms, with a strong presence in outerwear, dresses, sportswear, and women’s suits. Its portfolio includes partnerships with high-profile brands such as Calvin Klein, Tommy Hilfiger, and DKNY, alongside owned brands like Donna Karan and Vilebrequin. G-III’s vertically integrated supply chain enables cost-efficient production and rapid market responsiveness, positioning it as a key player in the competitive mid-tier apparel sector. The company leverages its licensing agreements and design expertise to maintain relevance in evolving fashion trends while expanding its direct-to-consumer channels to capture higher margins.
G-III reported revenue of $3.18 billion for FY2025, with net income of $193.6 million, reflecting a net margin of approximately 6.1%. Diluted EPS stood at $4.20, demonstrating solid profitability. Operating cash flow was robust at $316.4 million, supported by efficient working capital management. Capital expenditures totaled $41.5 million, indicating disciplined reinvestment in operations.
The company’s earnings power is underscored by its ability to generate consistent operating cash flow, which exceeded net income, highlighting strong cash conversion. Capital efficiency is evident in its moderate capex relative to cash flow, allowing for flexibility in growth initiatives. G-III’s focus on licensed and owned brands provides a balanced revenue mix, enhancing earnings stability.
G-III maintains a solid balance sheet with $181.4 million in cash and equivalents and total debt of $277.7 million, yielding a net debt position of $96.3 million. The manageable leverage and healthy liquidity position support financial flexibility. The absence of dividends allows for reinvestment in growth or debt reduction, aligning with its capital allocation strategy.
Revenue growth trends reflect G-III’s ability to navigate a dynamic retail environment, though specific YoY comparisons are unavailable. The company does not pay dividends, opting to retain earnings for strategic initiatives, including brand expansion and digital transformation. This aligns with its focus on long-term value creation over near-term shareholder returns.
With a market capitalization implied by its EPS and shares outstanding, G-III’s valuation hinges on its ability to sustain profitability amid fashion cyclicality. Investors likely weigh its licensed brand strength against private label expansion risks. The absence of dividends may influence yield-focused investors, but growth-oriented stakeholders may appreciate its reinvestment strategy.
G-III’s strategic advantages include its diversified brand portfolio, licensing expertise, and supply chain agility. The outlook depends on its ability to adapt to consumer preferences and expand higher-margin direct channels. Challenges include competitive pressures and macroeconomic volatility, but its operational leverage positions it well for incremental growth.
Company filings (10-K), investor presentations
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 |