Shoe Zone analyst Zeus upgrades FY22 adjusted PBT forecast

Shoe Zone plc

Shoe Zone plc (LON:SHOE) Better than expected demand and further strong margin performance leads to an upgrade in FY22E adjusted PBT from “no less than £8.5m” to “no less than £9.5m”. Zeus revenue forecasts increase by £1.5m (1.0%) to £157.4m and adjusted PBT forecasts (adjusted to exclude profit on the sale of freehold property and foreign exchange revaluations) increase by 12.0% to £9.5m.

¨ Trading update and forecasts: Higher than expected demand for summer products, increases our FY22 revenue estimate by £1.5m to £157.4m (+1.0%). There have also been further improvements in supply chain and cost management, leading us to increase our gross margin and operating margin assumptions for FY22E. This results in an upgrade to adjusted PBT of 12.0% to £9.5m. Today’s positive statement follows less than four weeks after a 30% adj. PBT upgrade that was communicated on 29 June, representing strong trading despite high inflation and the ongoing cost-of-living crisis. The adj. PBT upgrade drops through to a 12.0% upgrade to FY22E adjusted EPS (now 15.2p). We leave FY22E DPS unchanged at 6.8p. FY22 closing net cash (excluding leases) increases by £1.0m to £16.3m, reflecting higher expected profits. Trading forecasts for FY23E remain unchanged, although net cash is higher due to higher expected FY22E closing cash. Changes to forecasts are summarised in Exhibit 1 on page 2.

¨ Investment case: Shoe Zone’s model is highly defensive, operating in a part of the footwear market which represents a relatively non-discretionary spend to most consumers (school shoes, work boots etc.) and underpinned by a degree of structural, recurring demand (feet grow). In our view, Shoe Zone’s attractive value proposition means it is well placed to win market share as consumers seek more affordable alternatives against the current backdrop of high energy costs and food price inflation. In addition, the Group’s ongoing strategy of store rationalisation and its growing ecommerce offering means it has the potential to deliver attractive medium-term earnings growth, despite the more challenging near-term consumer outlook.

¨ Valuation: Based on latest Zeus forecasts, Shoe Zone trades on an FY22E P/E of 12.2x and an EV/EBITDAR (EV includes capitalised lease liabilities and EBITDAR includes depreciation on lease assets) of just 3.3x, with a dividend yield of 3.7%. The robust trading momentum so far this year has been very encouraging, and we continue to see scope for strong growth in Group earnings over the medium term. Our DCF implies a further 9.9% upside based on conservative assumptions, as detailed in our initiation note (“Best Foot Forward” October 2021).

You might also enjoy reading  OnTheMarket analyst Zeus confident in forecasts

Summary financials

Market Cap£92.5m
Shares in issue50.0m
12m Trading Range61.5p– 190.0p
Free float23.10%
Next EventFY22 trading update – October

Financial forecasts

Yr end Oct (£’m)2020A2021A2022E2023E
y.o.y growth (%)-24.2-2.832.13.5
Adj. EBITDAR14.828.932.629.8
Adj. EBIT.-12.79.9118.3
Adj. PBT-
EPS (p) ful dil. adj-23.813.515.211
DPS (p)6.85.5
Net (debt)/cash†6.314.616.317
P/E (x)n/a13.712.216.8
Div Yield (%)3.73
Excluding IFRS 16 lease liabilities <br>^including IFRS 16 lease liabilities <br>Source: Audited Accounts and Zeus estimates
Find more news, interviews, share price & company profile here for:
Zeus Capital

Good news travels fast (but only if you make that happen). Share on:

Share on twitter
Share on linkedin
Share on facebook
Share on email
Share on reddit

AIM All Share Index