10 Year Financial Data of Jos A Bank Clothiers Inc (josb)

45.36 (1y: -5%)

Market Cap	1.3 B	P/E(ttm)	16.00
Enterprise Value	918.93 M	P/B	1.90

JOSB- NAS (USA)
Jos A Bank Clothiers Inc

Currently 4/5

Business Predictability Rank: 4-Star (On Watch)
Back Testing Results:
Average gain of all 4-Star stocks: 9.8% per year.
% of Stocks that are in still loss if held for 10yrs: 8%.
Read more:
What is Predictability Rank?
Performances of real portfolio
Top Ranked Predictable Companies

$45.36

1 Severe Warning Sign 3 Good Signs

Bookmark

Annual Rates (per share)	10 yrs*	5 yrs*	12 months*
Revenue Growth (%)	13.7	10.9	6.9
EBITDA Growth (%)	8.6	8.9	-15.4
Free Cash Flow Growth (%)	0	2.1	-9.8
Book Value Growth (%)	24.7	20	13.9

*12-month growth rate is calculated with the per share revenue (EBITDA, FCF, earnings) of the last 12 months over the per share revenue (EBITDA, FCF, earnings) over the previous 12 months. 5-year and 10-year growth rates are calculated with least-square regression based on the 5-year and 10-year numbers.

Trendline:

Export:

Print This Table Print

See this page for the explanation of the data and charts * All numbers are in millions except for per share data

Per Share Data	Annuals											Quarterly
Fiscal Period	Jan04	Jan05	Jan06	Jan07	Jan08	Jan09	Jan10	Jan11	Jan12	Jan13	TTM	Jan12	Apr12	Jul12	Oct12	Jan13

Revenue per Share ($)	11.51	13.96	17.18	19.86	21.86	25.15	27.72	30.81	35.04	37.46	37.45	12.37	7.19	9.30	8.31	12.65
EBITDA per Share	5.74	1.97	2.77	3.23	3.66	4.20	5.03	5.96	6.63	5.60	5.60	2.80	1.12	1.57	1.01	1.90
Free Cashflow per Share	-1.17	0.81	0.20	1.08	1.30	1.39	2.46	2.76	1.94	1.74	1.74	3.12	-2.26	1.00	-0.60	3.60
Earnings per Share ($)	0.64	0.92	1.30	1.57	1.81	2.11	2.56	3.08	3.49	2.84	2.84	1.58	0.53	0.83	0.47	1.01
Book Value per Share	3.36	4.28	5.69	7.57	9.45	11.63	14.16	17.33	20.92	23.83	23.81	20.90	21.43	22.29	22.77	23.81
Month End Stock Price	12.51	15.31	27.34	20.64	18.16	18.31	27.94	42.73	47.75	40.54	40.54	47.75	47.55	42.26	46.79	40.54
Ratios	Annuals											Quarterly
Fiscal Period	Jan04	Jan05	Jan06	Jan07	Jan08	Jan09	Jan10	Jan11	Jan12	Jan13	Latest Q.	Jan12	Apr12	Jul12	Oct12	Jan13

Return on Equity %	19.00	21.40	22.90	20.80	19.20	18.10	18.10	17.80	16.70	11.90	17.20	30.00	10.00	14.80	8.40	17.20
Return on Assets %	8.90	10.60	11.60	11.70	11.40	11.90	12.80	13.00	12.00	8.90	12.80	21.60	7.20	11.20	6.40	12.80
Return on Capital - Joel Greenblatt %	118	27.80	32.40	33.60	35.80	37.20	45.90	53.20	50.20	37.00	52.80	90.00	24.80	38.00	20.00	52.80
Debt to Equity	0.34	0.33	0.27	0.23	0.19	--	--	--	--	--	--	--	--	--	--	--

Gross Margin %	57.50	60.40	61.90	61.90	62.70	61.90	61.30	62.60	62.10	58.30	55.90	60.00	63.50	58.70	57.00	55.90
Operating Margin %	47.30	11.30	13.30	13.40	13.70	13.70	15.20	16.50	16.30	12.20	12.90	20.70	12.10	14.30	9.10	12.90
Net Margin %	5.50	6.60	7.60	7.90	8.30	8.40	9.20	10.00	9.90	7.60	8.00	12.70	7.40	8.90	5.70	8.00

Days Sales Outstanding	5.10	4.70	5.10	8.60	7.90	3.90	2.80	4.10	5.90	4.60	3.40	4.20	8.70	7.90	7.00	3.40
Days Inventory	346	316	364	322	335	288	267	266	299	276	192	200	434	297	345	192
Inventory Turnover	1.10	1.20	1.00	1.10	1.10	1.30	1.40	1.40	1.20	1.30	0.50	0.50	0.20	0.30	0.30	0.50

Debt to Revenue	0.10	0.10	0.09	0.09	0.08	--	--	--	--	--	--	--	--	--	--	--
COGS to Revenue	0.43	0.40	0.38	0.38	0.37	0.38	0.39	0.37	0.38	0.42	0.44	0.40	0.37	0.41	0.43	0.44
Inventory to Revenue	0.40	0.34	0.38	0.34	0.34	0.30	0.28	0.27	0.31	0.32	0.93	0.88	1.74	1.35	1.63	0.93
Interest Exp. to Revenue %	-0.54	-0.46	-0.39	-0.17	0.26	0.07	-0.00	0.05	0.00	0.04	0.04	0.03	0.03	0.04	0.05	0.04

Asset Turnover	1.61	1.61	1.52	1.48	1.37	1.42	1.39	1.30	1.20	1.17	0.40	0.43	0.25	0.31	0.27	0.40
Buyback Ratio	-22.40	-4.60	-4.30	-17.10	-3.70	-2.60	-0.30	-1.20	-0.60	-1.00	-0.80	-1.20	--	-2.10	-0.60	-0.80
Income Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Jan04	Jan05	Jan06	Jan07	Jan08	Jan09	Jan10	Jan11	Jan12	Jan13	TTM	Jan12	Apr12	Jul12	Oct12	Jan13

Revenue	300	373	465	546	604	696	770	858	980	1,049	1,049	346	201	260	233	355
Cost of Goods Sold	127	148	177	208	225	265	298	321	372	438	438	138	73.59	107	100	156
Gross Profit	172	225	288	338	379	431	472	538	608	612	612	208	128	153	133	198

Selling, General, &Admin. Expense	142	183	226	265	296	335	355	396	449	483	483	136	103	116	111	153
Earnings Before DDA	149	52.55	74.82	88.90	101	116	140	166	186	157	157	78.48	31.23	44.04	28.33	53.36

Depreciation, Depletion and Amortization	7.58	10.50	13.02	15.81	18.48	20.61	22.38	24.48	26.10	28.52	28.52	6.93	6.82	6.93	7.16	7.61

Operating Income	142	42.05	61.80	73.10	82.75	95.49	117	142	159	128	128	71.56	24.41	37.12	21.17	45.75
Interest Income/Expense	-1.62	-1.70	-1.79	-0.94	1.58	0.48	-0.02	0.45	0.04	0.40	0.40	0.09	0.06	0.10	0.11	0.14
Net Income	16.60	24.48	35.25	43.22	50.17	58.41	71.16	85.80	97.49	79.70	79.70	44.15	14.83	23.16	13.31	28.40

Earnings per Share ($)	0.64	0.92	1.30	1.57	1.81	2.11	2.56	3.08	3.49	2.84	2.84	1.58	0.53	0.83	0.47	1.01
Total Shares Outstanding	26.03	26.68	27.05	27.51	27.63	27.67	27.79	27.85	27.96	28.01	28.04	27.99	28.00	28.00	28.02	28.04
Balance Sheet	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Jan04	Jan05	Jan06	Jan07	Jan08	Jan09	Jan10	Jan11	Jan12	Jan13	Latest Q.	Jan12	Apr12	Jul12	Oct12	Jan13

Cash and cash equivalents	0.88	1.43	7.34	43.08	82.08	123	192	271	327	377	377	327	264	292	275	377
Accounts Receivable	4.20	4.80	6.46	12.88	13.01	7.40	5.86	9.53	15.91	13.35	13.35	15.91	19.31	22.61	17.87	13.35
Inventory	121	128	177	183	207	209	218	233	305	331	331	305	351	351	380	331
Other Current Assets	10.32	12.79	12.85	10.87	11.44	17.78	16.04	19.49	20.89	21.22	21.22	20.89	25.55	20.07	30.49	21.22
Total Current Assets	136	147	203	250	313	357	432	533	669	742	742	669	660	686	703	742

Property, Plant and Equipment	47.40	83.62	101	118	126	134	124	129	144	152	152	144	143	143	152	152
Other Long Term Assets	2.92	1.51	0.57	0.53	0.51	0.48	0.42	0.34	0.29	0.30	0.30	0.29	0.28	0.28	0.29	0.30
Total Assets	187	232	305	368	440	491	556	662	814	895	895	814	803	829	856	895

Accounts Payable	61.43	77.64	95.16	99.05	120	105	103	120	160	148	148	160	135	139	151	148
Current Portion of Long-Term Debt	1.25	0.92	0.97	6.24	--	--	--	--	--	--	--	--	--	--	--	--
Other Current Liabilities	1.31	--	10.95	8.45	6.69	6.60	5.06	5.28	8.48	22.60	22.60	8.48	8.48	8.49	8.47	22.60
Total Current Liabilities	63.98	78.56	107	114	126	111	109	125	168	170	170	168	144	148	159	170

Long-Term Debt	28.62	36.26	39.83	42.47	50.19	--	--	--	--	--	--	--	--	--	--	--
Other Long-Term Liabilities	6.41	2.69	4.12	3.95	2.53	58.38	54.51	54.42	60.60	56.94	56.94	60.60	58.79	57.25	58.76	56.94
Total Liabilities	99.01	118	151	160	179	170	163	179	229	227	227	229	203	205	218	227

Common Stock	0.12	0.12	0.17	0.18	0.18	0.18	0.18	0.28	0.28	0.28	0.28	0.28	0.28	0.28	0.28	0.28
Retained Earnings	28.23	51.66	86.87	130	180	239	310	396	493	573	573	493	508	531	544	573
Additional Paid-In Capital	64.21	67.59	66.76	78.10	80.79	82.95	83.25	86.79	91.77	94.76	94.76	91.77	92.01	93.05	93.45	94.76
Treasury Stock	-5.06	-5.06	--	--	--	--	--	--	--	--	--	--	--	--	--	--
Total Equity	87.50	114	154	208	261	322	393	483	585	668	668	585	600	624	638	668
Cashflow Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Jan04	Jan05	Jan06	Jan07	Jan08	Jan09	Jan10	Jan11	Jan12	Jan13	TTM	Jan12	Apr12	Jul12	Oct12	Jan13

Net Income	16.60	24.48	35.25	43.22	50.17	58.41	71.16	85.80	97.49	79.70	79.70	44.15	14.83	23.16	13.31	28.40
Depreciation, Depletion and Amortization	7.58	10.50	13.02	15.81	18.48	20.61	22.38	24.48	26.10	28.52	28.52	6.93	6.82	6.93	7.16	7.61
Cash Flow from Others	-37.03	16.47	-11.24	1.88	-4.93	-5.48	-8.79	-4.04	-31.78	-23.69	-23.69	47.66	-78.90	3.87	-26.81	78.15
Cash Flow from Operations	-12.85	51.45	37.03	60.91	63.71	73.54	84.75	106	91.82	84.53	84.53	98.73	-57.25	33.96	-6.34	114

Investment for Property, Plant & Equipement	-17.73	-29.94	-31.58	-31.14	-27.70	-35.11	-16.33	-29.35	-37.53	-35.64	-35.64	-11.32	-5.94	-5.89	-10.59	-13.22
Cash Flow from Investing	-17.73	-29.03	-31.58	-31.14	-27.40	-34.91	-186	-49.41	-87.99	-101	-101	-127	0.75	-5.84	-23.57	-72.57

Net Issuance of Stock	3.72	1.13	1.53	7.40	1.87	1.54	0.23	1.01	0.55	0.78	0.78	0.55	--	0.48	0.08	0.23
Net Issuance of Debt	19.34	-23.00	-1.06	-5.39	--	--	--	--	--	--	--	--	--	--	--	--
Other Financing	-0.00	0.00	--	3.95	0.82	0.63	0.07	1.28	1.88	-0.03	-0.03	-0.55	-0.36	-0.27	0.07	0.54
Cash Flow from Financing	23.07	-21.87	0.47	5.97	2.69	2.16	0.30	2.29	2.43	0.76	0.76	--	-0.36	0.21	0.14	0.76

Net Change in Cash	-7.51	0.55	5.92	35.74	39.00	40.79	-101	59.13	6.25	-15.94	-15.94	-28.21	-56.86	28.33	-29.77	42.36

Free Cash Flow	-30.58	21.51	5.45	29.77	36.02	38.44	68.42	76.89	54.29	48.88	48.88	87.42	-63.19	28.06	-16.93	101
Valuation Ratios (Daily)	Annuals											Quarterly
Fiscal Period	Jan04	Jan05	Jan06	Jan07	Jan08	Jan09	Jan10	Jan11	Jan12	Jan13	Latest Q.	Jan12	Apr12	Jul12	Oct12	Jan13

PE Ratio(ttm)
Price to Tangible Book
Price-to-Free-Cash-Flow ratio
PS Ratio
EV-to-Revenue
EV-to-EBITDA
EV-to-EBIT
Earnings Yield (Joel Greenblatt)
Forward Rate of Return
Shiller PE Ratio
Valuation and Quality	Annuals											Quarterly
Fiscal Period	Jan04	Jan05	Jan06	Jan07	Jan08	Jan09	Jan10	Jan11	Jan12	Jan13	Latest Q.	Jan12	Apr12	Jul12	Oct12	Jan13

Market Cap
Enterprise Value
Month End Stock Price
Net Cash (per share)
Net Current Asset Value (per share)
DCF (per share)
Median PS (per share)
Peter Lynch Fair Value (per share)
Graham Number (per share)
Altman Z-Score
Piotroski F-Score
Beneish M-Score

Switch to Another Stock:

GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names

Home About Jobs Advertise Site Map Term of Use Privacy Policy RSS Email Alerts Affiliate Program FAQ Contact Us
Disclaimers: GuruFocus.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on GuruFocus.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The gurus may buy and sell securities before and after any particular article and report and information herein is published, with respect to the securities discussed in any article and report posted herein. In no event shall GuruFocus.com be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on GuruFocus.com, or relating to the use of, or inability to use, GuruFocus.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. The gurus listed in this website are not affiliated with GuruFocus.com, LLC. Stock quotes provided by InterActive Data. Fundamental company data provided by Morningstar, updated daily.

FocusBar

Home

Premium Membership

Value Screens

Model Portfolios

Guru Stocks

Market Valuation

By Country

Articles

Submit Articles