Shoe Station Group Inc. (SHOE) intrinsic value & 10-year financials
Shoe Station Group Inc. (SHOE) has a Graham intrinsic value of $40.16 per share. Over the last 10 fiscal years revenue grew 1.4% a year to $1.1B, with an average return on invested capital of 12.3%.
- Graham intrinsic value
- $40.16
- Revenue (FY2026)
- $1.1B
- Revenue growth (10-yr CAGR)
- 1.4%
- ROIC (10-yr avg)
- 12.3%
- Free cash flow (FY2026)
- $26.6M
SHOE 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2026 | $1.1B | $52.3M | $1.90 | $26.6M | 5.9% | 5.7% |
| FY2025 | $1.2B | $73.8M | $2.68 | $69.5M | 7.6% | 8.4% |
| FY2024 | $1.2B | $73.3M | $2.68 | $66.5M | 8.0% | 9.2% |
| FY2023 | $1.3B | $110.1M | $3.96 | -$26.9M | 11.6% | 17.0% |
| FY2022 | $1.3B | $154.9M | $5.42 | $116.5M | 15.6% | 33.9% |
| FY2021 | $976.8M | $16.0M | $0.56 | $51.0M | 2.2% | 4.0% |
| FY2020 | $1.0B | $42.9M | $1.46 | $48.4M | 5.2% | 12.7% |
| FY2019 | $1.0B | $38.1M | $1.23 | $66.7M | 4.8% | 15.2% |
| FY2018 | $1.0B | $18.9M | $0.57 | $20.7M | 3.7% | 7.4% |
| FY2017 | $1.0B | $23.5M | $0.64 | $42.0M | 3.8% | 9.2% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
SHOE STATION GROUP INC has demonstrated mature, steady growth, with revenue compounding at 1.4% annually over the past decade.
SHOE STATION GROUP INC returns on capital have been average, hovering around 12.3% ROIC over the decade.
Over the decade, SHOE STATION GROUP INC shows that management has aggressively returned capital to shareholders by retiring 23.6% of outstanding shares, and that the company has leveraged its balance sheet to sustain operations.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, SHOE STATION GROUP INC is modeled at 8.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $40.16 per share.