Projected Income Statement: Ross Stores, Inc.

Forecast Balance Sheet: Ross Stores, Inc.

Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028 2029
Net Debt 1 -2,470 -2,095 -2,412 -2,516 -3,077 -3,862 -4,595 -5,357
Change - 15.18% -15.13% -4.31% -22.3% -25.52% -18.98% -16.58%
Announcement Date 3/1/22 2/28/23 3/5/24 3/4/25 3/3/26 - - -
1USD in Million
Estimates

Cash Flow Forecast: Ross Stores, Inc.

Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028 2029
CAPEX 1 557.8 654.1 762.8 720.1 819.3 1,056 1,055 1,066
Change - 17.25% 16.63% -5.6% 13.77% 28.86% -0.1% 1.03%
Free Cash Flow (FCF) 1 1,181 1,035 1,752 1,637 2,208 2,507 2,637 2,427
Change - -12.34% 69.19% -6.55% 34.87% 13.55% 5.22% -7.98%
Announcement Date 3/1/22 2/28/23 3/5/24 3/4/25 3/3/26 - - -
1USD in Million
Estimates

Forecast Financial Ratios: Ross Stores, Inc.

Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028 2029

Profitability

        
EBITDA Margin (%) 14.24% 12.76% 13.38% 14.35% 14.14% 15.67% 15.33% 15.54%
EBIT Margin (%) 12.33% 10.65% 11.32% 12.24% 11.9% 13.5% 13.17% 13.38%
EBT Margin (%) 11.94% 10.63% 12.13% 13.05% 12.49% 14.24% 13.56% 13.74%
Net margin (%) 9.11% 8.09% 9.2% 9.89% 9.43% 10.77% 10.24% 10.35%
FCF margin (%) 6.24% 5.54% 8.6% 7.75% 9.7% 9.75% 9.6% 8.29%
FCF / Net Income (%) 68.56% 68.47% 93.45% 78.29% 102.92% 90.51% 93.8% 80.08%

Profitability

        
ROA 13.07% 11.18% 13.53% 14.32% 14.09% 16.63% 15.94% 21.98%
ROE 46.87% 36.22% 40.93% 40.28% 36.68% 40.56% 35.86% 40.59%

Financial Health

        
Leverage (Debt/EBITDA) - - - - - - - -
Debt / Free cash flow - - - - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) 2.95% 3.5% 3.74% 3.41% 3.6% 4.11% 3.84% 3.64%
CAPEX / EBITDA (%) 20.71% 27.42% 27.97% 23.75% 25.47% 26.21% 25.05% 23.4%
CAPEX / FCF (%) 47.23% 63.18% 43.55% 43.99% 37.11% 42.12% 39.99% 43.9%

Items per share

        
Cash flow per share 1 4.916 4.894 7.452 7.121 9.33 10.94 11.64 13.41
Change - -0.45% 52.28% -4.44% 31.02% 17.2% 6.42% 15.26%
Dividend per Share 1 1.14 1.24 1.34 1.47 1.62 1.785 1.928 2.158
Change - 8.77% 8.06% 9.7% 10.2% 10.16% 8.03% 11.92%
Book Value Per Share 1 11.54 12.51 14.44 16.64 19.07 23.19 28.32 31.4
Change - 8.39% 15.38% 15.3% 14.59% 21.58% 22.11% 10.91%
EPS 1 4.87 4.38 5.56 6.32 6.61 8.776 8.956 9.79
Change - -10.06% 26.94% 13.67% 4.59% 32.77% 2.06% 9.31%
Nbr of stocks (in thousands) 353,330 344,371 336,666 329,929 323,445 319,453 319,453 319,453
Announcement Date 3/1/22 2/28/23 3/5/24 3/4/25 3/3/26 - - -
1USD
Estimates
2027 *2028 *
P/E 26.7x 26.1x
PBR 10.1x 8.27x
EV / Sales 2.75x 2.55x
Yield 0.76% 0.82%

EPS & Dividend



Y-o-Y evolution of P/E

 

Year-on-year evolution of the Yield

Trader
Investor
Global
Quality
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
20
Last Close Price
233.40USD
Average target price
270.56USD
Spread / Average Target
+15.92%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. ROST Stock
  4. ROST Stock
  5. Financials Ross Stores, Inc.