investorscraft@gmail.com

Intrinsic ValueSuperior Group of Companies, Inc. (SGC)

Previous Close$9.96
Intrinsic Value
Upside potential
Previous Close
$9.96

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Superior Group of Companies, Inc. operates as a diversified provider of branded apparel, accessories, and branded products, primarily serving the corporate identity and promotional products markets. The company generates revenue through three segments: Uniforms and Related Products, Remote Staffing Solutions, and Promotional Products. Its core offerings include customized uniforms, branded merchandise, and workforce solutions tailored to businesses seeking to enhance brand visibility and operational efficiency. The company competes in a fragmented industry, leveraging its vertically integrated supply chain and long-standing client relationships to maintain a competitive edge. Superior Group differentiates itself through a combination of design expertise, scalable production capabilities, and a focus on high-margin niche markets. Its market position is reinforced by a diversified customer base spanning healthcare, hospitality, and corporate sectors, reducing reliance on any single industry.

Revenue Profitability And Efficiency

For FY 2024, Superior Group reported revenue of $565.7 million, with net income of $12.0 million, translating to diluted EPS of $0.73. Operating cash flow stood at $33.4 million, while capital expenditures were $4.4 million, reflecting disciplined capital allocation. The company's profitability metrics indicate moderate margins, with operational efficiency supported by its integrated business model and cost management initiatives.

Earnings Power And Capital Efficiency

The company's earnings power is demonstrated by its ability to generate positive operating cash flow despite competitive pressures. With $18.8 million in cash and equivalents, Superior Group maintains liquidity to support operations and strategic initiatives. The capital structure includes $101.1 million in total debt, suggesting a balanced approach to leverage while funding growth opportunities.

Balance Sheet And Financial Health

Superior Group's balance sheet reflects a prudent financial position, with cash reserves of $18.8 million against total debt of $101.1 million. The company's financial health is supported by manageable leverage and consistent cash flow generation. Shareholders' equity remains stable, underpinned by retained earnings and a disciplined approach to capital management.

Growth Trends And Dividend Policy

Growth trends indicate steady revenue performance, with potential for margin expansion through operational efficiencies. The company maintains a shareholder-friendly dividend policy, distributing $0.56 per share annually. This reflects a commitment to returning capital to investors while retaining flexibility for reinvestment in high-return projects and strategic acquisitions.

Valuation And Market Expectations

At current valuation levels, the market appears to price Superior Group conservatively, reflecting its niche market position and moderate growth prospects. Investor expectations likely center on execution of margin improvement initiatives and potential upside from cross-selling opportunities across its diversified business segments. The stock's performance will hinge on sustained profitability and free cash flow generation.

Strategic Advantages And Outlook

Superior Group's strategic advantages include its diversified revenue streams, strong client relationships, and vertically integrated operations. The outlook remains cautiously optimistic, with management focused on driving operational efficiencies and selectively pursuing growth opportunities. Near-term challenges include inflationary pressures and competitive dynamics, but the company's adaptable business model positions it well for long-term value creation.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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