RE: ULTA Beauty - £numbers out2 Dec 2022 10:10
Hi Steve
May I suggest it’s worth considering the gross EBITA margin for your calculation in the short term then over lap for 2023, push margin to 5.75%
throw in the £44M disposal then take a view on a tweak down on capex and we hit FCF neutral
Back to 2022
2022 H1 was circa 3.5%, EBITA we know Whey price dropped, they buy spot 1 month ahead - so they say - on a good day we may see 4.75% gross EBITA for year end, that’s top end for me.
£2.35B is the forecast revenue, we hit 4.75% we come in with £110M EBITA
We then should enjoy 14X m/cap valuation - we will gap up
2023, 10% growth , 5.75% EBITA margin on £2.6B
It looks to me THG model is to encourage the App download, 70% repeat sales via App users, they can be highly competitive due to their vertical business model and the numbers above stack - they are positioned well
The numbers above are realistic, no need for massive price increases as long as they got that 5.75% gross for 2023 , again 14X and you can see the scope for the share price