investorscraft@gmail.com

Intrinsic ValueRoss Stores Inc (RSO.DE)

Previous Close157.36
Intrinsic Value
Upside potential
Previous Close
157.36

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

Ross Stores operates as a leading off-price retail apparel and home accessories chain in the U.S., offering in-season, name-brand, and designer products at 20%–60% discounts compared to department stores. The company’s revenue model hinges on opportunistic purchasing of excess inventory and closeouts, enabling competitive pricing while maintaining healthy margins. With 1,533 stores under the Ross and dd’s DISCOUNTS banners, it serves value-conscious consumers across 36 states, leveraging a decentralized sourcing strategy to ensure product diversity and regional relevance. Ross Stores occupies a unique niche in the consumer defensive sector, differentiating itself from traditional discount retailers through its focus on branded fashion and home goods. Its market position is reinforced by a scalable supply chain, supported by six distribution centers, which enhances inventory turnover and cost efficiency. The company’s ability to adapt to shifting consumer preferences and economic conditions underscores its resilience in the competitive off-price segment.

Revenue Profitability And Efficiency

Ross Stores reported revenue of €18.9 billion in FY2022, with net income reaching €1.72 billion, reflecting a robust operating margin. The company’s operating cash flow stood at €1.74 billion, supported by disciplined inventory management and cost controls. Capital expenditures of €557.8 million were directed toward store expansion and supply chain enhancements, aligning with its growth strategy.

Earnings Power And Capital Efficiency

Diluted EPS of €4.87 highlights Ross Stores’ earnings strength, driven by efficient capital allocation and high inventory turnover. The company’s off-price model ensures consistent profitability, with operating cash flow comfortably covering capital investments and debt obligations. Its capital-light store expansion strategy further enhances return on invested capital.

Balance Sheet And Financial Health

Ross Stores maintains a solid balance sheet, with €4.92 billion in cash and equivalents against €5.62 billion in total debt. The company’s liquidity position is strong, supported by healthy cash flow generation. Its leverage is manageable, with ample flexibility to fund growth initiatives and shareholder returns.

Growth Trends And Dividend Policy

The company has demonstrated steady growth through store expansion and same-store sales improvements. A dividend of €3.77 per share underscores its commitment to returning capital to shareholders, complemented by share repurchases. Ross Stores’ focus on value retail positions it well for sustained growth in varying economic climates.

Valuation And Market Expectations

Ross Stores’ valuation reflects its resilient business model and consistent performance in the off-price retail sector. Market expectations are anchored on its ability to maintain margin discipline and expand its store footprint, leveraging its competitive pricing advantage.

Strategic Advantages And Outlook

Ross Stores benefits from a flexible sourcing model, strong vendor relationships, and a value-driven customer base. The outlook remains positive, with opportunities to capture market share as consumers prioritize affordability. Strategic investments in supply chain and digital capabilities are expected to further strengthen its market position.

Sources

Company filings, Bloomberg

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