investorscraft@gmail.com

Intrinsic ValueSuperdry plc (SDRY.L)

Previous Close£3.30
Intrinsic Value
Upside potential
Previous Close
£3.30

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Superdry plc operates as a global lifestyle brand specializing in high-quality clothing, accessories, and footwear under its flagship Superdry label. The company targets fashion-conscious consumers with a distinctive blend of vintage Americana and Japanese-inspired graphics, positioning itself in the premium casualwear segment. Its revenue streams are diversified across owned retail stores, e-commerce, wholesale partnerships, and franchised/licensed operations, with a strong presence in the UK, Europe, and select international markets. Superdry competes in the highly fragmented apparel sector, where brand differentiation and digital engagement are critical. Despite challenges in the post-pandemic retail environment, the company maintains a recognizable brand identity but faces stiff competition from fast-fashion players and digital-native brands. Its hybrid model of owned and franchised stores provides scalability, though reliance on wholesale channels exposes it to broader retail sector volatility.

Revenue Profitability And Efficiency

Superdry reported revenue of £622.5 million for FY 2023, reflecting ongoing challenges in the retail sector. The company posted a net loss of £148.1 million, with diluted EPS at -181p, underscoring margin pressures from inflationary costs and weak consumer demand. Operating cash flow of £37.4 million suggests some operational resilience, though capital expenditures of £14.6 million indicate restrained reinvestment amid financial headwinds.

Earnings Power And Capital Efficiency

The company's negative earnings highlight significant profitability challenges, with elevated operating costs and restructuring expenses weighing on margins. Capital efficiency remains constrained, as evidenced by the net loss and limited free cash flow generation. Superdry's ability to stabilize earnings will depend on cost rationalization and improved sales density across its store network.

Balance Sheet And Financial Health

Superdry's balance sheet shows £58.2 million in cash against total debt of £271.9 million, indicating a leveraged position. The net debt burden raises liquidity concerns, particularly given the company's recent losses. While the absence of dividends preserves cash, the high debt-to-equity ratio may limit financial flexibility unless profitability improves.

Growth Trends And Dividend Policy

Growth trends remain subdued, with no dividend payments in FY 2023 as the company prioritizes financial stabilization. Superdry's focus is on restructuring and brand reinvigoration rather than aggressive expansion. The lack of a dividend policy aligns with its current turnaround strategy, which emphasizes debt reduction and operational efficiency.

Valuation And Market Expectations

With a market cap of approximately £32.7 million, Superdry trades at a steep discount to revenue, reflecting investor skepticism about its turnaround prospects. The high beta of 2.159 signals elevated volatility, consistent with the challenges facing apparel retailers. Market expectations remain cautious, pending evidence of sustained operational improvement.

Strategic Advantages And Outlook

Superdry's key strategic advantage lies in its strong brand equity and hybrid distribution model. However, the outlook is uncertain, with macroeconomic pressures and competitive intensity posing risks. Success hinges on effective cost management, e-commerce growth, and revitalizing the brand's appeal to younger demographics. The company's ability to execute its restructuring plan will be critical in determining its long-term viability.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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