Stock Analysis on Net

Ross Stores Inc. (NASDAQ:ROST)

This company has been moved to the archive! The financial data has not been updated since December 7, 2022.

Market Value Added (MVA)

Microsoft Excel

Market value added (MVA) is the difference between a firm fair value and its invested capital. MVA is a measure of the value a company has created in excess of the resources already committed to the enterprise.


MVA

Ross Stores Inc., MVA calculation

US$ in thousands

Microsoft Excel
Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019 Feb 3, 2018 Jan 28, 2017
Fair value of senior Notes1 2,600,000 2,800,000 335,000 316,000 411,000 419,000
Operating lease liability 3,169,814 3,219,714 3,175,009 3,313,133 2,967,687 2,826,590
Market value of common equity 33,527,776 42,918,281 30,952,347 34,526,840 28,857,959 25,774,944
Market (fair) value of Ross Stores 39,297,590 48,937,995 34,462,356 38,155,973 32,236,646 29,020,534
Less: Invested capital2 9,245,498 8,769,230 6,807,292 6,884,089 6,397,687 6,022,627
MVA 30,052,092 40,168,765 27,655,064 31,271,884 25,838,959 22,997,907

Based on: 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03), 10-K (reporting date: 2017-01-28).

1 Fair value of debt. See details »

2 Invested capital. See details »

Item Description The company
MVA Ross Stores Inc. market (fair) value less invested capital. Ross Stores Inc. MVA increased from 2020 to 2021 but then slightly decreased from 2021 to 2022 not reaching 2020 level.

MVA Spread Ratio

Ross Stores Inc., MVA spread ratio calculation, comparison to benchmarks

Microsoft Excel
Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019 Feb 3, 2018 Jan 28, 2017
Selected Financial Data (US$ in thousands)
Market value added (MVA)1 30,052,092 40,168,765 27,655,064 31,271,884 25,838,959 22,997,907
Invested capital2 9,245,498 8,769,230 6,807,292 6,884,089 6,397,687 6,022,627
Performance Ratio
MVA spread ratio3 325.05% 458.06% 406.26% 454.26% 403.88% 381.86%
Benchmarks
MVA Spread Ratio, Competitors4
Amazon.com Inc. 342.01% 728.57% 1,053.43% 730.44%
Home Depot Inc. 681.54% 631.50% 547.47% 617.70%
Lowe’s Cos. Inc. 587.76% 457.91% 186.58% 334.01%
TJX Cos. Inc. 333.18% 327.36% 261.07% 334.48%

Based on: 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03), 10-K (reporting date: 2017-01-28).

1 MVA. See details »

2 Invested capital. See details »

3 2022 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × 30,052,092 ÷ 9,245,498 = 325.05%

4 Click competitor name to see calculations.

Performance ratio Description The company
MVA spread ratio The ratio of MVA to invested capital. It measures the efficiency with which investors’ capital investment has translated into a franchise value and into an aggregate net present value premium. Ross Stores Inc. MVA spread ratio improved from 2020 to 2021 but then deteriorated significantly from 2021 to 2022.

MVA Margin

Ross Stores Inc., MVA margin calculation, comparison to benchmarks

Microsoft Excel
Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019 Feb 3, 2018 Jan 28, 2017
Selected Financial Data (US$ in thousands)
Market value added (MVA)1 30,052,092 40,168,765 27,655,064 31,271,884 25,838,959 22,997,907
Sales 18,916,244 12,531,565 16,039,073 14,983,541 14,134,732 12,866,757
Performance Ratio
MVA margin2 158.87% 320.54% 172.42% 208.71% 182.80% 178.74%
Benchmarks
MVA Margin, Competitors3
Amazon.com Inc. 178.50% 312.93% 408.23% 330.23%
Home Depot Inc. 216.66% 237.60% 181.62% 195.15%
Lowe’s Cos. Inc. 159.89% 145.00% 69.10% 115.18%
TJX Cos. Inc. 135.17% 227.93% 116.99% 149.26%

Based on: 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03), 10-K (reporting date: 2017-01-28).

1 MVA. See details »

2 2022 Calculation
MVA margin = 100 × MVA ÷ Sales
= 100 × 30,052,092 ÷ 18,916,244 = 158.87%

3 Click competitor name to see calculations.

Performance ratio Description The company
MVA margin The ratio of MVA to sales. It measures how efficiently and prodigiously sales translate into franchise value. Ross Stores Inc. MVA margin ratio improved from 2020 to 2021 but then deteriorated significantly from 2021 to 2022.