investorscraft@gmail.com

Intrinsic ValueShoe Zone plc (SHOE.L)

Previous Close£52.50
Intrinsic Value
Upside potential
Previous Close
£52.50

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

Shoe Zone plc is a UK-based footwear retailer specializing in affordable shoes for men, women, boys, and girls. The company operates a hybrid model with 410 physical stores and an e-commerce platform, shoezone.com, catering to budget-conscious consumers. Positioned in the value segment of the footwear market, Shoe Zone competes with both traditional brick-and-mortar retailers and online players by offering a broad product range at competitive price points. The company’s focus on cost efficiency and localized store presence in the UK and Ireland allows it to maintain a strong foothold in a highly fragmented industry. While facing competition from fast-fashion brands and discount retailers, Shoe Zone leverages its established supply chain and lean operations to sustain profitability. Its digital expansion complements its physical footprint, providing resilience against shifting consumer preferences toward online shopping.

Revenue Profitability And Efficiency

Shoe Zone reported revenue of £161.3 million for the period, with net income of £7.4 million, reflecting a modest but stable profitability margin. Operating cash flow stood at £21.1 million, indicating efficient working capital management. Capital expenditures of £11.5 million suggest ongoing investments in store maintenance and digital capabilities, balancing growth with operational discipline.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 16p demonstrates its ability to generate earnings despite a competitive landscape. With an operating cash flow significantly higher than net income, Shoe Zone exhibits strong cash conversion, underscoring its capital efficiency. The balance between reinvestment and profitability highlights a disciplined approach to resource allocation.

Balance Sheet And Financial Health

Shoe Zone’s financial position includes £3.6 million in cash and equivalents against total debt of £34.9 million, indicating moderate leverage. The company’s ability to generate consistent operating cash flow provides a buffer for debt servicing, though its liquidity position remains tight. The balance sheet reflects a conservative yet leveraged structure typical of retail businesses.

Growth Trends And Dividend Policy

The company’s growth appears steady, with no aggressive expansion signaled by its capital expenditures. A dividend per share of 14p suggests a commitment to shareholder returns, supported by stable cash flows. However, the dividend yield must be weighed against the company’s debt levels and cyclical exposure.

Valuation And Market Expectations

With a market cap of £44.8 million and a beta of 1.79, Shoe Zone is viewed as a higher-risk, small-cap stock sensitive to economic cycles. The valuation reflects market skepticism about long-term growth in the budget footwear segment, though the company’s profitability and cash flow generation provide a floor.

Strategic Advantages And Outlook

Shoe Zone’s strategic advantages lie in its cost-efficient operations and hybrid retail model. The outlook remains cautious, given competitive pressures and macroeconomic uncertainty, but its focus on affordability and digital integration positions it to navigate near-term challenges. Execution on operational efficiency will be critical to sustaining margins.

Sources

Company filings, London Stock Exchange data

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