Overview Financials News + Filings IR Vault Key Docs Charts Ownership Insiders
|
|
Maidenform Brands LLC (MFB)
|
Add to portfolio |
|
|
|
| Price: |
$24.14
| | Metrics |
| OS: |
23.3
|
M
| |
9
|
% ROE
|
| Market cap: |
$562
|
M
| |
11
|
% ROIC
|
|
Net debt:
|
$12.9
|
M
| |
0.3
|
x Debt/EBITDA
|
|
EV:
|
$575
|
M
| | | |
| | | | | |
| TTM Valuation | | | |
|
EBITDA
|
$41.7
|
M
| |
13.8
|
x EV/EBITDA
|
|
EBIT
|
$34.8
|
M
| |
16.5
|
x EV/EBIT
|
| EPS |
$0.98
| |
24.6
|
x P/E
|
|
|
| |
|
|
|
Recent News + Filings (All items)
|
Revenue Mix by Segment
|
Financial Summary (All financials)
| In millions, except per share items | Dec-29-12 | Dec-31-11 | Jan-01-11 | Jan-02-10 | Jan-03-09 | Dec-29-07 | Dec-30-06 | Dec-31-05 |
| Revenues | 600.3 | 606.3 | 556.7 | 466.3 | 413.5 | 422.2 | 416.8 | 382.2 |
| Revenue growth | -1.0% | 8.9% | 19.4% | 12.7% | -2.0% | 1.3% | 9.1% | |
| Cost of goods sold | 414.8 | 414.9 | 356.4 | 305.3 | 257.8 | 256.4 | 260.1 | 247.0 |
| Gross profit | 185.5 | 191.4 | 200.3 | 161.0 | 155.7 | 165.8 | 156.8 | 135.1 |
| Gross margin | 30.9% | 31.6% | 36.0% | 34.5% | 37.6% | 39.3% | 37.6% | 35.4% |
| Selling, general and administrative | 133.2 | 132.2 | 124.0 | 107.8 | 109.8 | 97.9 | 101.2 | 101.6 |
| EBITA | 53.4 | 60.3 | 78.9 | 54.3 | 47.1 | 69.1 | 56.7 | 34.7 |
| EBITA margin | 8.9% | 9.9% | 14.2% | 11.7% | 11.4% | 16.4% | 13.6% | 9.1% |
| Amortization of intangibles | 1.1 | 1.1 | 1.1 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 |
| EBIT | 52.3 | 59.2 | 77.8 | 53.2 | 45.9 | 67.9 | 55.5 | 33.5 |
| EBIT margin | 8.7% | 9.8% | 14.0% | 11.4% | 11.1% | 16.1% | 13.3% | 8.8% |
| Pre-tax income | 51.2 | 51.5 | 75.3 | 51.0 | 41.4 | 58.9 | 47.0 | 17.7 |
| Income taxes | 17.7 | 18.3 | 30.0 | 14.0 | 16.7 | 24.7 | 19.2 | 8.7 |
| Tax rate | 34.7% | 35.6% | 39.9% | 27.4% | 40.3% | 41.9% | 40.9% | 49.4% |
| Net income | 33.5 | 33.2 | 45.3 | 37.0 | 24.7 | 34.2 | 27.8 | 0.0 |
| Net margin | 5.6% | 5.5% | 8.1% | 7.9% | 6.0% | 8.1% | 6.7% | 0.0% |
| |
| Diluted EPS | $1.43 | $1.42 | $1.94 | $1.56 | $1.05 | $1.43 | $1.15 | ($0.39) |
| Shares outstanding (diluted) | 23.4 | 23.3 | 23.4 | 23.7 | 23.4 | 24.0 | 24.2 | 0.0 |
| |
| EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |
|
|