filo/E+ by way of Getty Pictures
Underneath Armor () () is a worldwide sportswear and athletic attire model.
The corporate’s profitable progress story started within the late Nineteen Nineties and continued till round 2017. She targeted on sportswear and sneakers. Collection
Final month, Underneath Armor introduced that its founder, controlling shareholder and CEO from 1996 to 2019, will return as CEO. He’s the fifth CEO within the final 5 years.
Some buyers are thrilled that the founder turned the corporate round. I consider the proof doesn’t assist this. The present CEO held the place till 2019, and in 2015 the corporate began to have issues. Controlling 80% of the vote, he had rather a lot to do with who could be the CEO and what the technique could be. The failures of earlier plans are additionally his
From a valuation perspective, I believe the inventory is valued in a really impartial situation, buying and selling at an EV/EBIT a number of of 12x to 25FY25E EBIT (excluding restructuring impression). I am bearish on the brand new plan as a result of the founder/CEO has additionally been concerned in earlier failed plans, however the optimistic reader would possibly take into account the inventory a chance. Nonetheless, be careful for a really poor exhibiting in 1Q25 as the corporate forecast an $80 million working loss for the quarter.
Illustration of the corporate
The core of sports activities outcomes: Underneath Armor is without doubt one of the leaders in sportswear. The corporate pioneered using artificial fibers in clothes that was beforehand made out of cotton. That is the business normal as we speak. The corporate’s merchandise have at all times been marketed to athletes, not abnormal individuals who play sports activities. UA’s sports activities advertising and marketing focuses on American soccer and monitor.
Clothes, wholesale, American combine: The above has resulted in Underneath Armour’s vary being extra apparel-oriented (65% of income), in comparison with others comparable to Nike, which lean extra in the direction of footwear (2/3 of Nike’s income). Ukraine can be extra depending on wholesale gross sales (60% of revenues) and the US (65% of revenues).
Low leverage: The corporate boasts solely about $600 million in very comfy debt (3.25% fastened charge maturing in 2026), plus $1.1 billion in working capital raised and repaid throughout the 12 months. In contrast, UA has about $1 billion in money. Subsequently, the corporate has no monetary debt.
Sturdy founder/shareholder/CEO: The corporate’s founder, Kevin Plank, was its CEO from 1996 to 2019, after which he grew to become chairman of the board. In accordance with the most recent proxy, he managed 24% of the shares and about 80% of the votes, due to a particular class of founder shares. Plank lately returned as the corporate’s CEO, a transfer introduced in April 2024.
Challenges
Targeted on serving the extra mainstream athlete markets, UA has carried out very nicely since its inception till round 2017, with very excessive progress charges (almost quintupling income from 2010 to 2017). This was coupled with an working margin of 10%+.
Nonetheless, issues went south in 2016 and have not recovered since. Under I checklist a number of the challenges the corporate confronted.
Dependence on promotions and reductions: The corporate pushed for a extra mass-market transfer, counting on discounters and normal merchandise retailers that diluted the model. It additionally has greater than 175 low cost manufacturing facility clearance shops, in comparison with lower than 20 full-price flagship retail shops (as reported of their 10-Okay). This resulted within the discount in gross margins famous above, solely quickly reversed throughout the 2021/22 incentive years.
An excessive amount of overhead: On the regional section degree, Underneath Armour’s areas have a margin of 15/20%. Company firms account for about 13% of income, a big quantity.
Fixed restructuring: Since 2017, Underneath Armor has undergone a number of restructuring packages. They led to greater than $300 million in restructuring and impairment costs in 2017/18, adopted by an extra $600 million in 2020. For example of the corporate’s unhealthy funding choices in 2020, it needed to lose $290 million in a single go. flagship retailer in New York.
Dangerous acquisitions: In 2015 and 2016, the corporate acquired a number of health apps for runners and diet, which will be thought of excessive valuations. The corporate spent greater than $600 million on the three packages, a section that will be bought at an impaired valuation in just a few years.
New 12 months, new restructuring
5 years, 5 CEOs: As talked about, the corporate’s founder returned as CEO in April 2024 after stepping right down to change into chairman in 2019. He returns as CEO for the fifth time in 5 years, together with as interim CEO between 2021 and 2022.
The primary crash was the rationale for the restructuring: I consider its return was pushed by very poor wholesale efficiency in FY25 (ending March 2025). The corporate expects North American income to fall to double digits in FY25 after falling 10% in FY24. For my part, if wholesalers are dumping items like this, it’s as a result of the products are undesirable within the retailers. Underneath Armor is in a nasty spot. A change in administration makes the corporate extra lively and offensive in a really unhealthy state of affairs.
A brand new plan: The founder laid out his restructuring plan within the 4Q24 name. The brand new plan has 4 foremost ideas: decreasing promotions, growing model consciousness, specializing in core sports activities and males, and decreasing SKU complexity.
Intuitively, I perceive that the technique is sensible. I choose manufacturers that compete on product fairly than value, and Underneath Armour’s story relies on being a sports activities model for actual athletes. Decreasing the complexity of merchandise and classes may help scale back company overhead.
What concerning the previous plan?: A founding CEO going again to his roots sounds thrilling. Nonetheless, I additionally marvel why the identical founder as chairman solely authorised the earlier plan twelve months in the past. The plan introduced within the 4Q23 name prioritized footwear, fashionable sportswear and ladies’s classes. The 4Q24 plan says it is all ancillary, with a brand new concentrate on male athletes. The technique is controversial.
As chairman, he additionally signed off on the CEO’s plans for 2019/2021, however that additionally failed and has now been rejected for the second time. I consider the founder’s resignation as chairman is proof in opposition to optimism about his efficiency as CEO.
Evaluation
Underneath Armour’s valuation will not be very demanding on EV/EBIT (ex-restructuring). Based mostly on the corporate’s steering for FY25 (ending March 2025), it is going to generate $140 million in working earnings, or $220 million, earlier than restructuring costs of $80 million ($40 million in money). With a present EV of $2.7 billion, it trades at 12 instances pre-restructuring working earnings.
If all goes nicely, pre-restructuring working earnings will be an indicator of preliminary post-restructuring profitability. The corporate trades at a “survival after restructuring” value, making it comparatively conservative or impartial.
On the one hand, we’ve the chance that Underneath Armour’s restructuring will succeed and the corporate will develop from that $220 million in FY26 and FY27. In that case, a $2.7 billion EV is reasonable as we speak. Nonetheless, the brand new plan may very well be simply as unhealthy because the previous ones, and Underneath Armor may proceed to carry out poorly. In that case, $2.7 billion is pricey.
I am extra bearish than bullish on this learn, so I do not suppose Underneath Armor is an actual alternative at these costs. Nonetheless, it is clearly not overrated both, and extra discerning readers would possibly take into account it an excellent guess.
I additionally consider there could also be a chance to purchase the inventory at higher costs in 1Q25 (introduced Aug 2024). Administration is projecting an working lack of $80 million within the quarter, which may weigh on sentiment.