COMP <GO>
LE vs SHOE // EV/EBITDA & P/E VALUATION
Lands' End Inc. (NASDAQ) VS. Shoe Station Group Inc. (NASDAQ) • 15-METRIC TALLY: LE 4
— SHOE 9
▲ EV/EBITDA & P/E VALUATION LEADER: SHOE
LAST: $9.80 (+4.03%) • MKT CAP: $289.5M
valuation
7.0x
LAST: $15.07 (+4.29%) • MKT CAP: $409.7M
valuation
2.8x
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (LE VS. SHOE)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | LE | SHOE | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 48.70% | 36.60% | +12.10 | LE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | 7.90% | 9.20% | -1.30 | SHOE | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | 7.0x | 2.8x | +4.20 | SHOE | /valuation <GO> |
| Free Cash Flow Yield | 7.05% | 6.49% | +0.56 | LE | /fcf-yield <GO> |
| Operating Margin | 3.30% | 5.90% | -2.60 | SHOE | /operating-margins <GO> |
| Net Profit Margin | 0.40% | 4.60% | -4.20 | SHOE | /net-margins <GO> |
| Revenue Growth (YoY) | -2.00% | -5.60% | +3.60 | LE | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 4.09% | -4.09 | SHOE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 2.37 | 2.99 | -0.62 | SHOE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 7/9 | 6/9 | +1.00 | LE | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 41.4 | 61.3 | -19.84 | SHOE | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | 48.9x | 7.3x | +41.60 | SHOE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $289.5M | $409.7M | -$120.1M | SHOE | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | LE REV | SHOE REV | LE GROSS % | SHOE GROSS % | LE FCF | SHOE FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $1.34B | $1.14B | 48.7% | 36.6% | $20.4M | $26.6M |
| FY 2024 | $1.36B | $1.20B | 47.9% | 35.6% | $15.4M | $69.5M |
| FY 2023 | $1.47B | $1.18B | — | — | $130.6M | $122.8M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
LE // BETA —
SHOE // BETA —