Stock Analysis on Net

Ross Stores Inc. (NASDAQ:ROST)

$22.49

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

Price to FCFE (P/FCFE)

Microsoft Excel

Free Cash Flow to Equity (FCFE)

Ross Stores Inc., FCFE calculation

US$ in thousands

Microsoft Excel
12 months ended: Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019 Feb 3, 2018 Jan 28, 2017
Net earnings
Net noncash charges
Change in assets and liabilities
Net cash provided by operating activities
Additions to property and equipment
Proceeds from sale of property and equipment
Net proceeds from issuance of short-term debt
Payments of short-term debt
Net proceeds from issuance of long-term debt
Payments of long-term debt
Payments of debt extinguishment and debt issuance costs
Free cash flow to equity (FCFE)

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).


The financial data reveals several trends related to the company's cash flows over a six-year period ending in early 2022. The focus is on net cash provided by operating activities and free cash flow to equity (FCFE).

Net Cash Provided by Operating Activities
There is an overall increasing trend from 2017 through 2021, starting at approximately 1,558,851 thousand US dollars in early 2017 and rising steadily to reach a peak of 2,245,933 thousand US dollars by early 2021. This indicates improving cash generation from core operations during this period. However, in early 2022, there is a noticeable decline to 1,738,849 thousand US dollars, representing a significant decrease from the prior year and suggesting potential operational challenges or changes in working capital requirements.
Free Cash Flow to Equity (FCFE)
FCFE generally mirrors the upward trend observed in operating cash flow from 2017 to 2020, increasing from 1,260,971 thousand US dollars to 1,616,063 thousand US dollars. In early 2021, there is a remarkable spike in FCFE, reaching 3,797,918 thousand US dollars, which substantially exceeds all prior figures. This spike may imply extraordinary cash inflows, such as asset sales, reduced capital expenditures, or other factors improving equity cash flow temporarily. However, this increase is not sustained, as FCFE drops sharply in early 2022 to 1,116,009 thousand US dollars, the lowest level in the period analyzed, which could indicate increased capital expenditures, higher debt repayments, or other uses of equity cash flow.

Overall, the operating cash flow shows steady resilience with a recent downturn, while FCFE exhibits greater volatility with a pronounced peak in early 2021 followed by a sharp decline. These patterns suggest that while the company's core operations generated progressively more cash until 2021, its capacity to deliver free cash flow to equity holders fluctuated considerably, possibly due to non-operational factors impacting cash allocation in the most recent periods.


Price to FCFE Ratio, Current

Ross Stores Inc., current P/FCFE calculation, comparison to benchmarks

Microsoft Excel
No. shares of common stock outstanding
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in thousands)
FCFE per share
Current share price (P)
Valuation Ratio
P/FCFE
Benchmarks
P/FCFE, Competitors1
Amazon.com Inc.
Home Depot Inc.
Lowe’s Cos. Inc.
TJX Cos. Inc.
P/FCFE, Sector
Consumer Discretionary Distribution & Retail
P/FCFE, Industry
Consumer Discretionary

Based on: 10-K (reporting date: 2022-01-29).

1 Click competitor name to see calculations.

If the company P/FCFE is lower then the P/FCFE of benchmark then company is relatively undervalued.
Otherwise, if the company P/FCFE is higher then the P/FCFE of benchmark then company is relatively overvalued.


Price to FCFE Ratio, Historical

Ross Stores Inc., historical P/FCFE calculation, comparison to benchmarks

Microsoft Excel
Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019 Feb 3, 2018 Jan 28, 2017
No. shares of common stock outstanding1
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in thousands)2
FCFE per share3
Share price1, 4
Valuation Ratio
P/FCFE5
Benchmarks
P/FCFE, Competitors6
Amazon.com Inc.
Home Depot Inc.
Lowe’s Cos. Inc.
TJX Cos. Inc.
P/FCFE, Sector
Consumer Discretionary Distribution & Retail
P/FCFE, Industry
Consumer Discretionary

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 Data adjusted for splits and stock dividends.

2 See details »

3 2022 Calculation
FCFE per share = FCFE ÷ No. shares of common stock outstanding
= ÷ =

4 Closing price as at the filing date of Ross Stores Inc. Annual Report.

5 2022 Calculation
P/FCFE = Share price ÷ FCFE per share
= ÷ =

6 Click competitor name to see calculations.


Share Price Trend
The share price generally exhibited an upward trend from January 2017 to January 2021, increasing from $65.77 to a peak of $120.38. However, in the most recent period ending January 2022, the share price declined to $95.55, indicating a reversal from the previous upward momentum.
FCFE per Share Trend
Free Cash Flow to Equity (FCFE) per share showed a consistent increase from $3.22 in January 2017 to a significant high of $10.65 in January 2021. This represents a more than threefold increase over four years. In the latest period, January 2022, FCFE per share sharply decreased to $3.18, almost returning to the initial level observed in 2017.
P/FCFE Ratio Analysis
The Price to FCFE ratio ranged between 11.3 and 30.04 during the observed periods. Initially, it moved moderately around 20-22 from 2017 to 2019, then decreased to 19.15 in 2020, and further dropped to the lowest ratio of 11.3 in January 2021. This dip corresponds with the peak in FCFE per share, suggesting improved valuation relative to free cash flows at that time. Subsequently, in 2022, the ratio spiked to 30.04, signaling a higher price multiple relative to FCFE, driven mainly by the substantial drop in FCFE per share.
Overall Insights
The data indicates that the company experienced strong growth in free cash flow per share and share price up until early 2021. The P/FCFE ratio reached its lowest at this peak, suggesting the market valued the stock more reasonably in relation to its cash flows. The sharp decline in FCFE per share in the latest period, coupled with a reduced share price and increased P/FCFE ratio, may reflect emerging challenges or market concerns affecting free cash generation. This pattern highlights increased valuation risk and volatility following a period of growth.