investorscraft@gmail.com

Intrinsic ValueGERRY WEBER International AG (GWI2.DE)

Previous Close0.02
Intrinsic Value
Upside potential
Previous Close
0.02

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

GERRY WEBER International AG is a Germany-based fashion and lifestyle company specializing in ladieswear, operating across wholesale, retail, and e-commerce segments. The company designs, produces, and trades a diverse range of apparel, including T-shirts, knitwear, blouses, and outerwear, complemented by accessories like bags, scarves, and shoes. Its products are marketed under the GERRY WEBER, TAIFUN, and SAMOON brands, distributed through a network of retail stores, franchised outlets, and e-shops. With 559 retail stores, 210 franchise locations, and 1,410 shop-in-shops as of 2021, the company maintains a strong physical and digital presence in Germany and internationally. Positioned in the competitive apparel manufacturing sector, GERRY WEBER targets mid-to-premium segments, leveraging its established brand heritage and omnichannel strategy to cater to fashion-conscious consumers. Despite industry challenges, the company’s diversified distribution model and focus on women’s fashion provide a stable, though competitive, market position.

Revenue Profitability And Efficiency

In FY 2022, GERRY WEBER reported revenue of €313.7 million, reflecting its scale in the European fashion market. However, the company posted a net loss of €35.1 million, indicating profitability challenges amid rising costs or competitive pressures. Operating cash flow stood at €28.1 million, suggesting some operational resilience, while capital expenditures of €14.8 million highlight ongoing investments in retail and digital infrastructure.

Earnings Power And Capital Efficiency

The company’s diluted EPS was neutral, underscoring weak earnings power in the period. With negative net income, capital efficiency remains under pressure, though positive operating cash flow provides a partial offset. The lack of dividend payouts further signals prioritization of financial stability over shareholder returns.

Balance Sheet And Financial Health

GERRY WEBER’s balance sheet shows €43.2 million in cash against total debt of €131.7 million, indicating moderate liquidity but elevated leverage. The debt burden may constrain flexibility, though the company’s asset-light retail model could support deleveraging efforts over time.

Growth Trends And Dividend Policy

Revenue trends are not disclosed for 2022, but the net loss suggests stagnant or declining growth. The absence of dividends aligns with the company’s focus on preserving capital amid financial headwinds. Future growth may hinge on e-commerce expansion and cost optimization.

Valuation And Market Expectations

With a market cap of €24.9 million, the company trades at a low valuation multiple, reflecting investor skepticism about its turnaround prospects. The negative beta of -130.6 implies atypical volatility, possibly due to restructuring or liquidity concerns.

Strategic Advantages And Outlook

GERRY WEBER’s strengths include its omnichannel distribution and brand legacy, but profitability challenges and high debt pose risks. Success will depend on streamlining operations, enhancing digital sales, and navigating a competitive apparel market. The outlook remains cautious unless operational improvements materialize.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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