Re Retail: Finding Jean Baptiste de Ma Marb rbot JU JUNE E 22 2017
Quo Vadis Capital, Inc.
Proprietary Structural Analysis & Forecasting June 2017 917-470-2073 · john.zolidis@quovadiscapital.com
Re Retail: Finding Jean Baptiste de Ma Marb rbot JU JUNE E 22 - - PowerPoint PPT Presentation
Quo Vadis Capital, Inc. Proprietary Structural Analysis & Forecasting June 2017 917-470-2073 john.zolidis@quovadiscapital.com Re Retail: Finding Jean Baptiste de Ma Marb rbot JU JUNE E 22 2017 Outline of Presentation June 2017
Proprietary Structural Analysis & Forecasting June 2017 917-470-2073 · john.zolidis@quovadiscapital.com
June 2017 917-470-2073 · john.zolidis@quovadiscapital.com
Quo Vadis Capital, Inc. 1 Private & Confidential
June 2017 917-470-2073 · john.zolidis@quovadiscapital.com
Quo Vadis Capital, Inc. 2 Private & Confidential
June 2017 917-470-2073 · john.zolidis@quovadiscapital.com
Quo Vadis Capital, Inc. 3 Private & Confidential
June 2017 917-470-2073 · john.zolidis@quovadiscapital.com
Quo Vadis Capital, Inc. 4 Private & Confidential
June 2017 917-470-2073 · john.zolidis@quovadiscapital.com
Quo Vadis Capital, Inc. 5 Private & Confidential
June 2017 917-470-2073 · john.zolidis@quovadiscapital.com
Quo Vadis Capital, Inc. 6 Private & Confidential
June 2017 917-470-2073 · john.zolidis@quovadiscapital.com
Quo Vadis Capital, Inc. 7 Private & Confidential
June 2017 917-470-2073 · john.zolidis@quovadiscapital.com
Quo Vadis Capital, Inc. 8 Private & Confidential
June 2017 917-470-2073 · john.zolidis@quovadiscapital.com
Quo Vadis Capital, Inc. 9 Private & Confidential
June 2017 917-470-2073 · john.zolidis@quovadiscapital.com
Quo Vadis Capital, Inc. 10 Private & Confidential
June 2017 917-470-2073 · john.zolidis@quovadiscapital.com
Quo Vadis Capital, Inc. 11 Private & Confidential
June 2017 917-470-2073 · john.zolidis@quovadiscapital.com
Quo Vadis Capital, Inc. 12 Private & Confidential
June 2017 917-470-2073 · john.zolidis@quovadiscapital.com
Quo Vadis Capital, Inc. 13 Private & Confidential
June 2017 917-470-2073 · john.zolidis@quovadiscapital.com
Quo Vadis Capital, Inc. 14 Private & Confidential
June 2017 917-470-2073 · john.zolidis@quovadiscapital.com
Quo Vadis Capital, Inc. 15 Private & Confidential
June 2017 917-470-2073 · john.zolidis@quovadiscapital.com
Quo Vadis Capital, Inc. 16 Private & Confidential
June 2017 917-470-2073 · john.zolidis@quovadiscapital.com
Quo Vadis Capital, Inc. 17 Private & Confidential
June 2017 917-470-2073 · john.zolidis@quovadiscapital.com
Quo Vadis Capital, Inc. 18 Private & Confidential
June 2017 917-470-2073 · john.zolidis@quovadiscapital.com
Quo Vadis Capital, Inc. 19 Private & Confidential
June 2017 917-470-2073 · john.zolidis@quovadiscapital.com
Quo Vadis Capital, Inc. 20 Private & Confidential
June 2017 917-470-2073 · john.zolidis@quovadiscapital.com
Quo Vadis Capital, Inc. 21 Private & Confidential
June 2017 917-470-2073 · john.zolidis@quovadiscapital.com
Quo Vadis Capital, Inc. 22 Private & Confidential
June 2017 917-470-2073 · john.zolidis@quovadiscapital.com
Quo Vadis Capital, Inc. 23 Private & Confidential
June 2017 917-470-2073 · john.zolidis@quovadiscapital.com
Quo Vadis Capital, Inc. 24 Private & Confidential
June 2017 917-470-2073 · john.zolidis@quovadiscapital.com
Quo Vadis Capital, Inc. 25 Private & Confidential
June 2017 917-470-2073 · john.zolidis@quovadiscapital.com
Quo Vadis Capital, Inc. 26 Private & Confidential
June 2017 917-470-2073 · john.zolidis@quovadiscapital.com
Quo Vadis Capital, Inc. 27 Private & Confidential
Source: Company reports, Quo Vadis Capital, Inc. estimates
45.1%45.1%45.1%44.9% 44.7% 44.1% 43.9% 43.4% 43.2%43.0% 42.8% 42.0% 42.5% 43.0% 43.5% 44.0% 44.5% 45.0% 45.5%
July 15A Oct 15A
April 16A July 16A Oct 16A
April 17A July 17E Oct 17E Jan 18E
June 2017 917-470-2073 · john.zolidis@quovadiscapital.com
Quo Vadis Capital, Inc. 28 Private & Confidential
Source: Company reports, Quo Vadis Capital, Inc. estimates
6.0% 6.0% 6.0% 6.2% 6.4% 6.8% 7.0% 7.2% 7.5% 8.2% 9.6% 5.0% 5.5% 6.0% 6.5% 7.0% 7.5% 8.0% 8.5% 9.0% 9.5% 10.0%
July 15A Oct 15A
April 16A July 16A Oct 16A
April 17A July 17E Oct 17E Jan 18E
June 2017 917-470-2073 · john.zolidis@quovadiscapital.com
Quo Vadis Capital, Inc. 29 Private & Confidential
June 2017 917-470-2073 · john.zolidis@quovadiscapital.com
Quo Vadis Capital, Inc. 30 Private & Confidential
June 2017 917-470-2073 · john.zolidis@quovadiscapital.com
Quo Vadis Capital, Inc. 31 Private & Confidential
June 2017 917-470-2073 · john.zolidis@quovadiscapital.com
Quo Vadis Capital, Inc. 32 Private & Confidential
June 2017 917-470-2073 · john.zolidis@quovadiscapital.com
Quo Vadis Capital, Inc. 33 Private & Confidential
June 2017 917-470-2073 · john.zolidis@quovadiscapital.com
Quo Vadis Capital, Inc. 34 Private & Confidential
June 2017 917-470-2073 · john.zolidis@quovadiscapital.com
Quo Vadis Capital, Inc. 35 Private & Confidential
June 2017 917-470-2073 · john.zolidis@quovadiscapital.com
Quo Vadis Capital, Inc. 36 Private & Confidential
June 2017 917-470-2073 · john.zolidis@quovadiscapital.com
Quo Vadis Capital, Inc. 37 Private & Confidential
June 2017 917-470-2073 · john.zolidis@quovadiscapital.com
Quo Vadis Capital, Inc. 38 Private & Confidential
June 2017 917-470-2073 · john.zolidis@quovadiscapital.com
Quo Vadis Capital, Inc. 39 Private & Confidential
June 2017 917-470-2073 · john.zolidis@quovadiscapital.com
Quo Vadis Capital, Inc. 40 Private & Confidential
June 2017 917-470-2073 · john.zolidis@quovadiscapital.com
Quo Vadis Capital, Inc. 40 Private & Confidential
Source: Company reports and Quo Vadis Capital, Inc. estimates
Lease-Adj. Estimated New Store TTM ROIC New (Non Comp) Store TTM Sales per Square Foot
$212 $222 $234 $245 $259 $269 $271 $262 $261 $190 $200 $210 $220 $230 $240 $250 $260 $270 $280
July 15A Oct 15A
April 16A July 16A Oct 16A Jan 17A
30.1% 32.4% 34.9% 37.3% 40.5% 42.9% 44.5% 42.1% 41.1% 20.0% 25.0% 30.0% 35.0% 40.0% 45.0%
July 15A Oct 15A
April 16A July 16A Oct 16A Jan 17A
June 2017 917-470-2073 · john.zolidis@quovadiscapital.com
Quo Vadis Capital, Inc. 40 Private & Confidential
June 2017 917-470-2073 · john.zolidis@quovadiscapital.com
Quo Vadis Capital, Inc. 40 Private & Confidential
June 2017 917-470-2073 · john.zolidis@quovadiscapital.com
Quo Vadis Capital, Inc. 41 Private & Confidential
Source: Company reports and Quo Vadis Capital, Inc. estimates
Mechanical Advantage Ratio (Growth in Profit vs. Growth in Invested Capital)
1.1x 1.3x 1.1x 0.9x 0.8x 0.7x 0.7x 0.9x 2.5x 1.9x 1.7x 2.8x 1.5x 1.7x 1.6x 1.3x 0.6x 0.4x 0.4x 0.3x 0.0x 0.5x 1.0x 1.5x 2.0x 2.5x 3.0x Apr 13A Jul 13A Oct 13A Jan 14A Apr 14A July 14A Oct 14A Jan. 15A Apr 15A July 15A Oct 15A Jan. 16A April 16A July 16A Oct 16A Jan. 17A April 17A July 17E Oct 17E Jan 18E
June 2017 917-470-2073 · john.zolidis@quovadiscapital.com
Quo Vadis Capital, Inc. 42 Private & Confidential
June 2017 917-470-2073 · john.zolidis@quovadiscapital.com
Quo Vadis Capital, Inc. 43 Private & Confidential
Quo Vadis Capital, Inc. (“Quo Vadis”) is an independent research provider offering research and consulting services. The research products are for institutional investors only. The information in this report is based on current public information that we consider reliable. We seek to update our research as appropriate. However, Quo Vadis has no obligation to update
Vadis compliance and conflict management policies. Quo Vadis may have business relationships with the companies that are the subject of its reports. The analyst who is the author of this report may own shares of stock in the companies discussed in its reports. However, Quo Vadis prohibits analysts from trading in a way that is inconsistent with opinions expressed in reports [subject to exceptions for unanticipated significant changes in the personal financial circumstances of the analyst]. This material is not an offer to sell or the solicitation of an offer to buy any security. This publication is being furnished to you for informational purposes only and on the condition that it will not form the basis for any investment decision. Any
determination of the appropriateness of an investment in any company referred to herein based on considerations applicable to such investor and its own investment strategy. By virtue of these publications, neither Quo Vadis nor any of its employees is responsible for any investment decision. Past performance is not a guide to future performance, future returns are not guaranteed, and a loss of original capital may occur. Quo Vadis publications may not be reproduced, distributed, or published without the prior consent of Quo Vadis.