선택적 제품 분석
허용하는 경우 개인정보 보호를 고려한 제한적 분석을 사용해 어떤 리서치 여정이 효과적인지 파악합니다. 광고 추적기나 세션 녹화는 사용하지 않습니다. 환경설정에서 이 선택을 변경할 수 있습니다. 자세한 내용은 개인정보 처리방침.
Bull: The off-price value proposition captures massive market share from department stores, accelerating top-line growth and expanding margins above historical averages.
Severe Margin Compression: Freight and supply chain costs compress operating margins structurally below historical averages, breaking the stable 12.26% margin thesis.
Ross Stores is a highly profitable off-price retailer with a long runway for store expansion, strong ROIC, and excellent cash conversion. However, current valuation multiples demand flawless execution and leave limited margin of safety. The business is fundamentally exceptional but priced beyond perfection.
Ross Stores is a highly profitable off-price retailer with a long runway for store expansion, strong ROIC, and excellent cash conversion. However, current demand flawless execution and leave limited . The business is fundamentally exceptional but priced beyond perfection.
Scale economies in inventory sourcing driving high ROIC (19.9%)
Off-price value proposition capturing trade-down retail traffic
Consumers trading down to off-price retail during economic softening drives structural market share gains.
Sell. Current valuation implies ~27% downside to our $158.93 mid-point due to required multiple normalization.
Ross Stores, Inc., together with its subsidiaries, operates off-price retail apparel and home fashion stores under the Ross Dress for Less and dd's DISCOUNTS brands in the United States. The company offers designer apparel, accessories, footwear, and home-fashioned products for the entire family. It sells its products to middle income households and households with lower to more moderate incomes. Ross Stores, Inc. was incorporated in 1957 and is headquartered in Dublin, California.
Macroeconomic pressure severely impacts the discretionary spending power of the core lower-to-middle income demographic. Compounded by supply chain and freight cost inflation, operating margins compress structurally below 12.26%, destroying the current high-multiple premium.
Persistent inflation limits consumer spend. Rising freight and supply chain costs compress margins, causing an aggressive market repricing.
Freight and supply chain costs compress operating margins structurally below historical averages, breaking the stable 12.26% margin thesis.
투자 논리를 약화시킬 수 있는 다섯 가지 변화입니다.
Persistent contraction in top-line growth indicates weakening consumer demand among core demographic shoppers and reduced store foot traffic, undermining the retailer's off-price store expansion strategy and eroding fixed-cost operating leverage across its retail distribution network.
현재:7.7% for the period ended 2026-01-31
다음이면 경고Falls below 0.0% for two consecutive quarters
Scale economies in inventory sourcing driving high ROIC (19.9%)
Off-price value proposition capturing trade-down retail traffic
Economic profit is supported when reported returns exceed the company cost-of-capital hurdle.
Each lens answers a different valuation question. Only included lenses set Fair value; floors and diagnostics provide context.
Project SBC-adjusted , discount each year's earnings at , then add a Gordon-growth .
Unavailable
The highlighted base cell is anchored to valuation synthesis sensitivity reference ($151.63). It is the reference value for this grid, not a separate standalone fair-value claim.
FCFF DCF remains positive at the base case: base FCFF $1.9B after capex $815.0M, with terminal value at 61.6% of enterprise value. No FCF cliff is projected unless capex/revenue or gross margin materially resets.
The off-price value proposition captures massive market share from department stores, accelerating top-line growth and expanding margins above historical averages.
If near-term revenue growth misses the 7.8% target, expect immediate multiple contraction. If margins slip below 12.26%, the $158.93 mid-point will require downward revision.
If near-term revenue growth misses the 7.8% target, expect immediate multiple contraction. If margins slip below 12.26%, the $158.93 mid-point will require downward revision.
If near-term revenue growth misses the 7.8% target, expect immediate multiple contraction. If margins slip below 12.26%, the $158.93 mid-point will require downward revision.
If near-term revenue growth misses the 7.8% target, expect immediate multiple contraction. If margins slip below 12.26%, the $158.93 mid-point will require downward revision.
Warning level: Falls below 0.0% for two consecutive quarters. Persistent contraction in top-line growth indicates weakening consumer demand among core demographic shoppers and reduced store foot traffic, undermining the retailer's off-price store expansion strategy and eroding fixed-cost operating leverage across its retail distribution network.
Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.
| 매출 | 22,750,559,000 |
|---|---|
| 매출원가 | 16,447,256,000 |
| 매출총이익 | 6,303,303,000 |
| 영업비용 | 3,595,946,000 |
| 영업이익 | 2,707,357,000 |
| 영업외 항목 및 세금 | -562,313,000 |
| 순이익 | 2,145,044,000 |
| 총자산 | 15,548,737,000 |
|---|---|
| 현금 | 4,594,392,000 |
| 유동자산 | 7,640,097,000 |
| 총부채 | 9,361,294,000 |
| 유동부채 | 4,827,180,000 |
| 주주자본 | 6,187,443,000 |
2026-05-20 분석에 사용된 시점 재무 데이터입니다.
| 기간 | 매출 | EBITDA | 순이익 | 영업 현금흐름 | 잉여 현금흐름 | 자본적 지출 | 감가상각비 | 주식 기반 보상 | 자사주 매입 | 지급 배당금 | 순부채 발행 | 투자 현금흐름 | 재무 현금흐름 | 기초 현금 | 기말 현금 | 현금 및 투자자산 | 총부채 | 영업이익률 | ROIC | WACC | ROIC−WACC 스프레드 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022-01-31 | 189.2억 | 26.9억 | 17.2억 | 17.4억 | 11.8억 | 5.6억 | 3.6억 | 1.3억 | 7.1억 | 4.1억 | -6500만 | — | — | — | — | 49.2억 | 56.2억 | 12.3% | — | 6.3% | — |
| 2023-01-31 | 187억 | 24.6억 | 15.1억 | 16.9억 | 10.4억 | 6.5억 | 3.9억 | 1.2억 | 10억 | 4.3억 | 0 | — | — | — | — | 45.5억 | 57.1억 | 10.6% | — | 8.0% | — |
| 2024-01-31 | 203.8억 | 29.7억 | 18.7억 | 25.1억 | 17.5억 | 7.6억 | 4.2억 | 1.5억 | 10억 | 4.5억 | 0 | — | — | — | — | 48.7억 | 57.5억 | 11.3% | — | 8.7% | — |
| 2025-01-31 | 211.3억 | 32.7억 | 20.9억 | 23.6억 | 16.4억 | 7.2억 | 4.5억 | 1.6억 | 11.4억 | 4.9억 | -2.5억 | — | — | — | — | 47.3억 | 56.8억 | 12.2% | — | 9.4% | — |
| 2026-01-31 | 227.5억 | 33.9억 | 21.5억 | 30.3억 | 22.1억 | 8.2억 | 5.1억 | 1.8억 | 11.3억 | 5.3억 | -7억 | — | — | — | — | 45.9억 | 52.1억 | 11.9% | — | — | — |
ROST trades at 26.5x forward earnings against a peer median of 26.4x; EV/EBITDA of 21.5x against a peer median of 18.5x; 6 peers.
Investment phase active. Reinvestment rate at 28.3% and Capex at 1.6x D&A confirm ongoing physical footprint and supply chain capacity expansion.
Consumers trading down to off-price retail during economic softening drives structural market share gains.
Severe inflation destroying discretionary spend for lower-income tiers offsets trade-down benefits.
Investment phase active. Reinvestment rate at 28.3% and Capex at 1.6x D&A confirm ongoing physical footprint and supply chain capacity expansion.
Avoid allocation.
Liquidate existing holdings. The 34% premium to our intrinsic value and the clustering of primary models around $151-$152 heavily skew the risk-reward downward.
Upside case depends on the report valuation range and named growth catalysts.
The intrinsic valuation models cluster tightly around $151-$152, suggesting the market's $217 price tag is driven by unsustainable multiple expansion.
Sell. Our $158.93 mid-point represents a 27% downside. The gap relative to aggressive internal valuation anchors (~$241) is driven entirely by our normalization of the terminal multiple to 20x and proper accounting for the 1.6x Capex/D&A reinvestment drag.
Reassess the thesis against the named valuation, risk, and quarterly checkpoint evidence in this report.
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
Market rerates the stock abruptly from current peak multiples (26.5x forward) to our normalized 20x terminal target, realizing immediate downside.
Capex to D&A drops below 1.1x as market saturation limits new store expansion, breaking the 5-year growth path.
A sharp reduction in capital efficiency signals inventory buildup, aggressive promotional markdowns, or cost deleverage across selling and administrative expenses, which impairs economic value creation and threatens premium return multiples over the cost of capital.
현재:20.0% as of the report's 2026-05-20 analysis date
다음이면 경고Drops below 15.0% over any trailing twelve-month period
A drop in cash flow conversion relative to accounting profits highlights working capital absorption or aggressive revenue recognition, reducing available free cash to fund store expansion programs, share buybacks, and dividend distributions.
현재:1.411 as of the report's 2026-05-20 analysis date
다음이면 경고Declines below 1.00x over any trailing twelve-month period
Severe supply chain inflation, freight increases, or wage pressures that compress margins reduce operating profitability, undermining the structural cost advantages of the off-price retail model and eroding the premium multiple assigned to earnings.
현재:11.9% for the period ended 2026-01-31
다음이면 경고Falls below 11.0% across two consecutive fiscal quarters
Higher merchandise procurement costs or elevated product markdowns squeeze gross profits, constraining merchandising flexibility and exposing the company to severe margin erosion when competing against traditional department stores and digital retail channels.
현재:27.7% for the period ended 2026-01-31
다음이면 경고Declines below 26.0% over any trailing twelve-month period
This edition does not contain enough finite inputs to reproduce the lens calculation.
Project EPS through the explicit advantage period, fade growth as competition catches up, and discount the full stream at cost of equity.
This edition does not contain enough finite inputs to reproduce the lens calculation.
Apply a terminal P/E to the dated forward EPS path, then discount that future share value back to the analysis date.
This edition does not contain enough finite inputs to reproduce the lens calculation.
Convert the revenue and margin path into after-tax free cash flow, discount the annual per-share amounts and terminal value at WACC, then adjust for signed net debt per current share.
This edition does not contain enough finite inputs to reproduce the lens calculation.
Add depreciation to net income, subtract maintenance capex, divide by diluted shares, and apply a normalized valuation multiple.
This edition does not contain enough finite inputs to reproduce the lens calculation.
Growth fades smoothly from 7.86% to 4.5% terminal, margins hold stable at 12.26%, and the current elevated multiple normalizes to 20x.
Warning level: Drops below 15.0% over any trailing twelve-month period. A sharp reduction in capital efficiency signals inventory buildup, aggressive promotional markdowns, or cost deleverage across selling and administrative expenses, which impairs economic value creation and threatens premium return multiples over the cost of capital.
Warning level: Declines below 1.00x over any trailing twelve-month period. A drop in cash flow conversion relative to accounting profits highlights working capital absorption or aggressive revenue recognition, reducing available free cash to fund store expansion programs, share buybacks, and dividend distributions.
Warning level: Falls below 11.0% across two consecutive fiscal quarters. Severe supply chain inflation, freight increases, or wage pressures that compress margins reduce operating profitability, undermining the structural cost advantages of the off-price retail model and eroding the premium multiple assigned to earnings.
Warning level: Declines below 26.0% over any trailing twelve-month period. Higher merchandise procurement costs or elevated product markdowns squeeze gross profits, constraining merchandising flexibility and exposing the company to severe margin erosion when competing against traditional department stores and digital retail channels.
| 마진 |
|---|
| ROST | Ross Stores Inc. | $70.4B | 26.5x | 3.1x | 21.5x | — | — |
| TJX | The TJX Companies Inc. | 26.5x | 2.8x | 20.7x | 59.1% | 13.3% | |
| LULU | Lululemon Athletica Inc. | 9.0x | 1.3x | 5.1x | 34.0% | 22.3% | |
| AMZN | Amazon.com Inc. | 26.4x | 3.8x | 18.5x | 24.3% | 13.1% | |
| TSLA | Tesla Inc. | 161.0x | 15.5x | 134.3x | 4.9% | 4.2% | |
| HD | The Home Depot Inc. | 18.7x | 1.8x | 14.6x | 145.5% | 10.1% |
