| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
| EWCZEuropean Wax Center, Inc. | 189.63M | 4.34 | 19.73 | -1.86% | 5.32% | 10.72% | 29.52% | 4.16 |
| SKINThe Beauty Health Company | 198.9M | 1.56 | -4.33 | -16% | -3.89% | -17.89% | 4.7% | 10.97 |
| Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|
| Sales/Revenue | 154.2M | 103.41M | 178.68M | 207.35M | 221.02M | 216.92M |
| Revenue Growth % | - | -0.33% | 0.73% | 0.16% | 0.07% | -0.02% |
| Cost of Goods Sold | 40.9M | 35.51M | 46.84M | 59.23M | 62.64M | 57.31M |
| COGS % of Revenue | 0.27% | 0.34% | 0.26% | 0.29% | 0.28% | 0.26% |
| Gross Profit | 113.3M | 67.9M | 131.84M | 148.12M | 158.39M | 159.6M |
| Gross Margin % | 0.73% | 0.66% | 0.74% | 0.71% | 0.72% | 0.74% |
| Gross Profit Growth % | - | -0.4% | 0.94% | 0.12% | 0.07% | 0.01% |
| Operating Expenses | 101.63M | 71.12M | 107.28M | 108.22M | 113.91M | 111.84M |
| OpEx % of Revenue | 0.66% | 0.69% | 0.6% | 0.52% | 0.52% | 0.52% |
| Selling, General & Admin | 86.1M | 50.49M | 86.61M | 87.61M | 93.35M | 91.64M |
| SG&A % of Revenue | 0.56% | 0.49% | 0.48% | 0.42% | 0.42% | 0.42% |
| Research & Development | 18.18M | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | 0.12% | - | - | - | - | - |
| Other Operating Expenses | -2.65M | 20.63M | 20.67M | 20.61M | 20.55M | 20.2M |
| Operating Income | 11.67M | -3.22M | 24.56M | 39.9M | 44.48M | 47.76M |
| Operating Margin % | 0.08% | -0.03% | 0.14% | 0.19% | 0.2% | 0.22% |
| Operating Income Growth % | - | -1.28% | 8.63% | 0.62% | 0.11% | 0.07% |
| EBITDA | 27.2M | 16.36M | 44.9M | 60.51M | 65.03M | 68.04M |
| EBITDA Margin % | 0.18% | 0.16% | 0.25% | 0.29% | 0.29% | 0.31% |
| EBITDA Growth % | - | -0.4% | 1.74% | 0.35% | 0.07% | 0.05% |
| D&A (Non-Cash Add-back) | 15.53M | 19.58M | 20.33M | 20.61M | 20.55M | 20.28M |
| EBIT | 11.67M | -2.17M | 24.37M | 39.91M | 44.48M | 42.36M |
| Net Interest Income | -15.55M | -18.28M | -20.29M | -23.63M | -26.69M | -25.49M |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 15.55M | 18.28M | 20.29M | 23.63M | 26.69M | 25.49M |
| Other Income/Expense | -36.06M | -18.28M | -20.48M | -79.85M | -26.27M | -30.89M |
| Pretax Income | -24.4M | -21.5M | 4.08M | -39.95M | 18.2M | 16.87M |
| Pretax Margin % | -0.16% | -0.21% | 0.02% | -0.19% | 0.08% | 0.08% |
| Income Tax | 0 | 0 | 114K | -53.47M | 6.16M | 2.19M |
| Effective Tax Rate % | 1% | 1% | 1.69% | -0.18% | 0.48% | 0.62% |
| Net Income | -24.4M | -21.5M | 6.91M | 7.31M | 8.7M | 10.46M |
| Net Margin % | -0.16% | -0.21% | 0.04% | 0.04% | 0.04% | 0.05% |
| Net Income Growth % | - | 0.12% | 1.32% | 0.06% | 0.19% | 0.2% |
| Net Income (Continuing) | -24.4M | -21.5M | 3.97M | 13.51M | 12.04M | 14.68M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 161.85M | 51.3M | 32.98M | 27.55M |
| EPS (Diluted) | -1.27 | -0.81 | -0.09 | 0.18 | 0.17 | 0.22 |
| EPS Growth % | - | 0.36% | 0.89% | 2.95% | -0.06% | 0.29% |
| EPS (Basic) | -1.27 | -0.81 | -0.09 | 0.18 | 0.17 | 0.22 |
| Diluted Shares Outstanding | 31.37M | 31.37M | 36.93M | 40.15M | 49.59M | 46.87M |
| Basic Shares Outstanding | 31.37M | 31.37M | 36.93M | 40.01M | 49.51M | 46.84M |
| Dividend Payout Ratio | - | - | - | 28.09% | 0.33% | 0.08% |
| Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|
| Total Current Assets | 41.99M | 56.88M | 75.31M | 86.32M | 95.5M | 87.84M |
| Cash & Short-Term Investments | 10.26M | 36.72M | 43.3M | 44.22M | 52.73M | 49.73M |
| Cash Only | 10.26M | 36.72M | 43.3M | 44.22M | 52.73M | 49.73M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 6.79M | 5.07M | 6.66M | 6.93M | 9.25M | 7.28M |
| Days Sales Outstanding | 16.07 | 17.9 | 13.6 | 12.2 | 15.28 | 12.26 |
| Inventory | 22.04M | 12.28M | 19.42M | 23.02M | 20.77M | 19.07M |
| Days Inventory Outstanding | 196.67 | 126.23 | 151.35 | 141.85 | 121.01 | 121.45 |
| Other Current Assets | 2.9M | 2.49M | 0 | 7.27M | 7.66M | 7M |
| Total Non-Current Assets | 534.49M | 550.02M | 538.13M | 629.72M | 638.62M | 619.23M |
| Property, Plant & Equipment | 4.46M | 5.04M | 3.86M | 7.65M | 6.3M | 5.63M |
| Fixed Asset Turnover | 34.60x | 20.52x | 46.25x | 27.12x | 35.11x | 38.56x |
| Goodwill | 328.55M | 328.55M | 328.55M | 328.55M | 39.11M | 39.11M |
| Intangible Assets | 198.41M | 213.27M | 202M | 183.03M | 451.5M | 432.16M |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 3.08M | 3.16M | 3.72M | 4.3M | 3.09M | 2.02M |
| Total Assets | 576.48M | 606.9M | 613.44M | 716.03M | 734.12M | 707.07M |
| Asset Turnover | 0.27x | 0.17x | 0.29x | 0.29x | 0.30x | 0.31x |
| Asset Growth % | - | 0.05% | 0.01% | 0.17% | 0.03% | -0.04% |
| Total Current Liabilities | 29.98M | 18.45M | 31.97M | 32.81M | 37.82M | 36.11M |
| Accounts Payable | 3.84M | 615K | 7.68M | 5.87M | 6.05M | 5.62M |
| Days Payables Outstanding | 34.25 | 6.32 | 59.88 | 36.2 | 35.24 | 35.76 |
| Short-Term Debt | 2.29M | 2.43M | 5.63M | 4M | 4M | 4M |
| Deferred Revenue (Current) | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K |
| Other Current Liabilities | 19.69M | 9.15M | 8.82M | 9.15M | 14.01M | 13.98M |
| Current Ratio | 1.40x | 3.08x | 2.36x | 2.63x | 2.52x | 2.43x |
| Quick Ratio | 0.67x | 2.42x | 1.75x | 1.93x | 1.98x | 1.90x |
| Cash Conversion Cycle | 178.49 | 137.8 | 105.07 | 117.85 | 101.05 | 97.94 |
| Total Non-Current Liabilities | 232.19M | 270.43M | 240.23M | 552.92M | 581.29M | 579.36M |
| Long-Term Debt | 222.99M | 262.98M | 172.61M | 370.94M | 372M | 373.25M |
| Capital Lease Obligations | 0 | 0 | 0 | 4.23M | 3.16M | 2.32M |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 738K |
| Other Non-Current Liabilities | 2.39M | 925K | 60.84M | 170.85M | 199.52M | 197.23M |
| Total Liabilities | 262.16M | 288.88M | 272.2M | 585.73M | 619.11M | 615.48M |
| Total Debt | 225.28M | 265.4M | 178.23M | 380.47M | 380.39M | 380.82M |
| Net Debt | 215.01M | 228.68M | 134.93M | 336.25M | 327.65M | 331.09M |
| Debt / Equity | 0.72x | 0.83x | 0.52x | 2.92x | 3.31x | 4.16x |
| Debt / EBITDA | 8.28x | 16.22x | 3.97x | 6.29x | 5.85x | 5.60x |
| Net Debt / EBITDA | 7.90x | 13.98x | 3.01x | 5.56x | 5.04x | 4.87x |
| Interest Coverage | 0.75x | -0.18x | 1.21x | 1.69x | 1.67x | 1.87x |
| Total Equity | 314.32M | 318.02M | 341.24M | 130.3M | 115M | 91.59M |
| Equity Growth % | - | 0.01% | 0.07% | -0.62% | -0.12% | -0.2% |
| Book Value per Share | 10.02 | 10.14 | 9.24 | 3.25 | 2.32 | 1.95 |
| Total Shareholders' Equity | 314.32M | 318.02M | 179.39M | 79M | 82.02M | 64.05M |
| Common Stock | 265.79M | 265.79M | 0 | 0 | 0 | 0 |
| Retained Earnings | -55.02M | -61.39M | -3.49M | -118.44M | -110.88M | -100.42M |
| Treasury Stock | 0 | 0 | 0 | -10.08M | -40M | -80.15M |
| Accumulated OCI | -735K | -527K | -45K | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 161.85M | 51.3M | 32.98M | 27.55M |
| Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|
| Cash from Operations | 14.7M | 1.4M | 41.35M | 44.35M | 55.6M | 56.51M |
| Operating CF Margin % | 0.1% | 0.01% | 0.23% | 0.21% | 0.25% | 0.26% |
| Operating CF Growth % | - | -0.9% | 28.6% | 0.07% | 0.25% | 0.02% |
| Net Income | -24.4M | -21.5M | 3.97M | 13.51M | 12.04M | 14.68M |
| Depreciation & Amortization | 15.53M | 19.58M | 20.33M | 20.61M | 20.55M | 20.28M |
| Stock-Based Compensation | 1.57M | 2.05M | 11.13M | 9.03M | 10.99M | 5.15M |
| Deferred Taxes | 18.54M | 0 | 195K | 2.24M | 5.04M | 7.73M |
| Other Non-Cash Items | 3.67M | 8.98M | 8.63M | 5.63M | 5.49M | 6.34M |
| Working Capital Changes | -212K | -7.73M | -2.91M | -6.67M | 1.49M | 2.32M |
| Change in Receivables | 1.1M | 1.72M | -2.19M | -802K | -2.7M | 1.33M |
| Change in Inventory | -5.36M | 5.1M | -9.46M | -3.53M | 2.31M | 1.42M |
| Change in Payables | 2.8M | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -40.69M | -36.84M | -8.2M | -245K | -785K | -386K |
| Capital Expenditures | -42.53M | -2.16M | -559K | -245K | -785K | -521K |
| CapEx % of Revenue | 0.28% | 0.02% | 0% | 0% | 0% | 0% |
| Acquisitions | - | - | - | - | - | - |
| Investments | - | - | - | - | - | - |
| Other Investing | 0 | -34.69M | -7.64M | 0 | 0 | 0 |
| Cash from Financing | 27.81M | 61.9M | -26.56M | -36.62M | -46.38M | -59.15M |
| Debt Issued (Net) | - | - | - | - | - | - |
| Equity Issued (Net) | - | - | - | - | - | - |
| Dividends Paid | -5.19M | 0 | 0 | -205.25M | -2.85M | -789K |
| Share Repurchases | - | - | - | - | - | - |
| Other Financing | -1.45M | 22.3M | -9.01M | -23.62M | -9.61M | -14.22M |
| Net Change in Cash | - | - | - | - | - | - |
| Free Cash Flow | -27.83M | -35.45M | 33.14M | 44.11M | 54.82M | 55.98M |
| FCF Margin % | -0.18% | -0.34% | 0.19% | 0.21% | 0.25% | 0.26% |
| FCF Growth % | - | -0.27% | 1.94% | 0.33% | 0.24% | 0.02% |
| FCF per Share | -0.89 | -1.13 | 0.90 | 1.10 | 1.11 | 1.19 |
| FCF Conversion (FCF/Net Income) | -0.60x | -0.06x | 5.98x | 6.07x | 6.39x | 5.40x |
| Interest Paid | 0 | 16.47M | 11.76M | 18.46M | 22.24M | 21.89M |
| Taxes Paid | 0 | 0 | 10K | 169K | 860K | 498K |
| Metric | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Return on Equity (ROE) | -7.76% | -6.8% | 2.1% | 3.1% | 7.1% | 10.13% |
| Return on Invested Capital (ROIC) | - | -0.45% | 3.6% | 6.35% | 7.34% | 8.28% |
| Gross Margin | 73.48% | 65.66% | 73.78% | 71.44% | 71.66% | 73.58% |
| Net Margin | -15.82% | -20.79% | 3.87% | 3.52% | 3.94% | 4.82% |
| Debt / Equity | 0.72x | 0.83x | 0.52x | 2.92x | 3.31x | 4.16x |
| Interest Coverage | 0.75x | -0.18x | 1.21x | 1.69x | 1.67x | 1.87x |
| FCF Conversion | -0.60x | -0.06x | 5.98x | 6.07x | 6.39x | 5.40x |
| Revenue Growth | - | -32.94% | 72.79% | 16.05% | 6.59% | -1.86% |
| 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|
| Product | 99.74M | 117.75M | 125.27M | 121.45M |
| Product Growth | - | 18.05% | 6.39% | -3.05% |
| Royalty | 43.65M | 49.73M | 53.35M | 53.09M |
| Royalty Growth | - | 13.94% | 7.28% | -0.48% |
| Marketing | 24.61M | 28.04M | 29.99M | 30.17M |
| Marketing Growth | - | 13.94% | 6.96% | 0.59% |
| Other Revenue | 10.68M | 11.83M | 12.41M | 12.2M |
| Other Revenue Growth | - | 10.79% | 4.88% | -1.70% |
| Franchise | 7.91M | - | - | - |
| Franchise Growth | - | - | - | - |
| Service | 1.88M | - | - | - |
| Service Growth | - | - | - | - |
European Wax Center, Inc. (EWCZ) has a price-to-earnings (P/E) ratio of 19.7x. This is roughly in line with market averages.
European Wax Center, Inc. (EWCZ) reported $211.3M in revenue for fiscal year 2024. This represents a 37% increase from $154.2M in 2019.
European Wax Center, Inc. (EWCZ) saw revenue decline by 1.9% over the past year.
Yes, European Wax Center, Inc. (EWCZ) is profitable, generating $11.2M in net income for fiscal year 2024 (4.8% net margin).
Yes, European Wax Center, Inc. (EWCZ) pays a dividend with a yield of 0.39%. This makes it attractive for income-focused investors.
European Wax Center, Inc. (EWCZ) has a return on equity (ROE) of 10.1%. This is reasonable for most industries.
European Wax Center, Inc. (EWCZ) generated $59.3M in free cash flow for fiscal year 2024. Positive FCF indicates the company can fund dividends, buybacks, or reinvestment.