Previous Close | $373.04 |
Intrinsic Value | $0.66 |
Upside potential | -100% |
Data is not available at this time.
Winmark Corporation operates as a franchisor of retail stores specializing in resale merchandise, primarily under the brands Once Upon A Child, Plato’s Closet, Play It Again Sports, Music Go Round, and Style Encore. The company generates revenue through franchise fees, royalties, and lease income, leveraging a capital-light model that emphasizes high-margin recurring income. Its franchises cater to value-conscious consumers seeking affordable, sustainable shopping alternatives in the secondhand retail market. Winmark holds a niche but defensible position in the franchising industry, benefiting from strong brand recognition and a loyal customer base. The company’s focus on resale aligns with growing consumer trends toward sustainability and cost-consciousness, providing resilience against economic downturns. Unlike traditional retailers, Winmark avoids inventory risk by operating through franchisees, ensuring stable cash flows and scalable growth.
Winmark reported revenue of $81.3 million in FY 2024, with net income of $39.95 million, reflecting a robust net margin of approximately 49%. The company’s operating cash flow of $42.2 million underscores its ability to convert earnings into cash efficiently. Minimal capital expenditures of $194,900 highlight its asset-light structure, enabling high returns on invested capital.
Diluted EPS stood at $10.89, demonstrating strong earnings power relative to its outstanding shares of 3.52 million. The company’s capital-efficient model, driven by franchise royalties and low overhead, supports consistent profitability. Operating cash flow significantly exceeds net income, indicating high-quality earnings with minimal non-cash adjustments.
Winmark maintains a conservative balance sheet with $12.2 million in cash and equivalents against total debt of $63 million. The debt level appears manageable given the company’s stable cash flows and high profitability. Shareholders’ equity is bolstered by retained earnings, reflecting disciplined capital allocation.
The company’s growth is driven by franchise expansion and same-store sales improvements. Winmark returned capital to shareholders via dividends of $11.16 per share, signaling confidence in its cash-generating ability. The dividend payout ratio remains sustainable, supported by predictable royalty income.
Winmark’s valuation reflects its premium profitability and recurring revenue model. The market likely prices in steady growth from franchise additions and operational efficiency, though its niche focus may limit multiple expansion compared to broader retail peers.
Winmark’s franchise model and focus on resale retail provide resilience against economic volatility. The company is well-positioned to capitalize on sustainability trends and value-oriented consumer behavior. Continued franchise growth and efficient capital deployment should sustain its competitive edge.
10-K filing, company investor relations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |