>
Switch to:

Winmark Owner Earnings per Share (TTM)

: 6.76 (As of Mar. 2022)
View and export this data going back to 1993. Start your Free Trial

In 1986 Berkshire Hathaway Shareholder Letter, Warren Buffett defined owner earnings as follows:

"These represent (a) reported earnings plus (b) depreciation, depletion, amortization, and certain other non-cash charges...less (c) the average annual amount of capitalized expenditures for plant and equipment, etc. that the business requires to fully maintain its long-term competitive position and its unit volume (If the business requires additional working capital to maintain its competitive position and unit volume, the increment also should be included in (c))...Our owner-earnings equation does not yield the deceptively precise figures provided by GAAP, since (c) must be a guess - and one sometimes very difficult to make. Despite this problem, we consider the owner earnings figure, not the GAAP figure, to be the relevant item for valuation purposes - both for investors in buying stocks and for managers in buying entire businesses...All of this points up the absurdity of the 'cash flow' numbers that are often set forth in Wall Street reports. These numbers routinely include (a) plus (b) - but do not subtract (c)."

Winmark's Owner Earnings per Share (TTM) ended in Mar. 2022 was $6.76. It's Price-to-Owner-Earnings ratio for today is 28.11.


The historical rank and industry rank for Winmark's Owner Earnings per Share (TTM) or its related term are showing as below:

WINA' s Price-to-Owner-Earnings Range Over the Past 10 Years
Min: 28.12   Med: 91.03   Max: 551.39
Current: 28.12


During the past 13 years, the highest Price-to-Owner-Earnings ratio of Winmark was 551.39. The lowest was 28.12. And the median was 91.03.


WINA's Price-to-Owner-Earnings is ranked worse than
80.63% of 511 companies
in the Retail - Cyclical industry
Industry Median: 10.45 vs WINA: 28.12

Winmark's Earnings per Share (Diluted) for the three months ended in Mar. 2022 was $2.65. Its Earnings per Share (Diluted) for the trailing twelve months (TTM) ended in Mar. 2022 was $10.74. It's PE Ratio ratio for today is 17.69.

Winmark's EPS without NRI for the three months ended in Mar. 2022 was $2.65. Its EPS without NRI for the trailing twelve months (TTM) ended in Mar. 2022 was $10.74. It's PE Ratio without NRI ratio for today is 17.69.


Winmark Owner Earnings per Share (TTM) Historical Data

The historical data trend for Winmark's Owner Earnings per Share (TTM) can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Winmark Annual Data
Trend Dec12 Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21
Owner Earnings per Share (TTM)
Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -0.22 1.85 1.63 2.19 5.92

Winmark Quarterly Data
Jun17 Sep17 Dec17 Mar18 Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22
Owner Earnings per Share (TTM) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 3.06 3.62 5.18 5.92 6.76

Competitive Comparison

For the Specialty Retail subindustry, Winmark's Owner Earnings per Share (TTM), along with its competitors' market caps and Owner Earnings per Share (TTM) data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.

   

Winmark Owner Earnings per Share (TTM) Distribution

For the Retail - Cyclical industry and Consumer Cyclical sector, Winmark's Owner Earnings per Share (TTM) distribution charts can be found below:

* The bar in red indicates where Winmark's Owner Earnings per Share (TTM) falls into.



Winmark Owner Earnings per Share (TTM) Calculation

In 1986 Berkshire Hathaway Shareholder Letter, Warren Buffett defined owner earnings as follows:

"These represent (a) reported earnings plus (b) depreciation, depletion, amortization, and certain other non-cash charges...less (c) the average annual amount of capitalized expenditures for plant and equipment, etc. that the business requires to fully maintain its long-term competitive position and its unit volume. (If the business requires additional working capital to maintain its competitive position and unit volume, the increment also should be included in (c))...Our owner-earnings equation does not yield the deceptively precise figures provided by GAAP, since (c) must be a guess - and one sometimes very difficult to make. Despite this problem, we consider the owner earnings figure, not the GAAP figure, to be the relevant item for valuation purposes - both for investors in buying stocks and for managers in buying entire businesses...All of this points up the absurdity of the 'cash flow' numbers that are often set forth in Wall Street reports. These numbers routinely include (a) plus (b) - but do not subtract (c)."

To make it simple, then you will have:

Owner Earnings per Share (TTM) = (Net Income + Depreciation, Depletion and Amortization + Change In Deferred Tax - 5Y Average of Maintenance Capital Expenditure + Change In Working Capital) / Shares Outstanding (Diluted Average)

Winmark's Owner Earnings per Share (TTM) Calculation:

TTM / Last Quarter Average of Last 20 Quarters
Net Income 40.46
Depreciation, Depletion and Amortization 0.67
Change In Deferred Tax -1.04
5Y Average of Maintenance Capital Expenditure 10.99
Change In Working Capital -4.00
Shares Outstanding (Diluted Average) 3.72

1. Start with "Net Income" from income statement. Winmark's Net Income for the trailing twelve months (TTM) ended in Mar. 2022 was $40.46 Mil.

2. "Depreciation, Depletion and Amortization" is from cashflow statement. Winmark's Depreciation, Depletion and Amortization for the trailing twelve months (TTM) ended in Mar. 2022 was $0.67 Mil. This needs to be added back because company does not actually need to pay cash for it. It is a non-cash item.

3. Other non-cash charges usually include "Stock Based Compensation" and "Change In Deferred Tax":
However, to be conservative, GuruFocus will not add Stock Based Compensation back to net income. Winmark's Change In Deferred Tax for the trailing twelve months (TTM) ended in Mar. 2022 was $-1.04 Mil.

4. Average maintenance capital expenditure over a business/industry cycle: 5-Year Average Maintenance Capital Expenditure = $10.99 Mil

It is usually best to take a long-term average of maintenance capital expenditure. Ideally this would be as long as 10 years and include at least one economic downturn. However, since many companies do not have as long as 10-year history, here GuruFocus uses the latest 5 years data to do the calculation. To smooth out unusual years but reflect recent developments, we take an average of the 5 year maintenance capital expenditure.

The following shows how to get maintenance capital expenditure.

First, calculate the revenue change regarding to the previous year. If the revenue decreased from the previous year, then the Maintenance Capital Expenditure = Capital Expenditure (positive).
Second, if the revenue increased from the previous year, then calculate the percentage of Net PPE as of corresponding Revenue.
Growth Capital Expenditure = Percentage of Property, Plant and Equipment as of corresponding Revenue * Revenue Increase
Third, calculate Capital Expenditure (positive) - Growth Capital Expenditure.
If [Capital Expenditure (positive) - Growth Capital Expenditure] was negative, then the Maintenance Capital Expenditure = Capital Expenditure (positive).
If [Capital Expenditure (positive) - Growth Capital Expenditure] was positive, then the Maintenance Capital Expenditure = Capital Expenditure (positive) - Growth Capital Expenditure.
Fourth, get the average of the 5 years maintenance capital expenditure.

Winmark's 5-Year Average Maintenance Capital Expenditure = $10.99 Mil

5. "Change In Working Capital" is from cashflow statement. Winmark's Change In Working Capital for the trailing twelve months (TTM) ended in Mar. 2022 was $-4.00 Mil.
Note: GuruFocus' Change in Working Capital is provided by Morningstar. It is calculated by adding the items under "Change in operating assets and liabilities" (may refer to a different name for different company) section in Cash Flow Statement from original financial report. And sometimes it includes non-current parts of assets and liabilities.

6. Winmark's Shares Outstanding (Diluted Average) for the months ended in Mar. 2022 was 3.716 Mil.

Winmark's Onwer Earnings Per Share for Mar. 2022 is calculated as:

Owner Earnings per Share (TTM)
=( Net Income+Depreciation, Depletion and Amortization+Change In Deferred Tax
=( 40.462 +0.67+-1.035
-5Y Avg of Maintenance CAPEX+Change In Working Capital )/Shares Outstanding (Diluted Average)
-10.988520144411+-4.004)/3.716
=6.76

Price-to-Owner-Earnings=Current Price/Owner Earnings per Share (TTM)
=190.01/6.76
=28.11

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Be Aware

Assumption: Companies usually do not report maintenance capital expenditures and growth capital expenditures separately. Here we use estimated numbers and average them over 5 years. The method to estimate maintenance capital expenditures can be found in above part 4.

Note: GuruFocus' Change In Working Capital is provided by Morningstar. It is calculated by adding the items under "Change in operating assets and liabilities" (may refer to a different name for different company) section in Cash Flow Statement from original financial report. And it includes non-current parts of assets and liabilities.


Winmark Owner Earnings per Share (TTM) Related Terms

Thank you for viewing the detailed overview of Winmark's Owner Earnings per Share (TTM) provided by GuruFocus.com. Please click on the following links to see related term pages.


Winmark Business Description

Winmark logo
Industry
Consumer Cyclical » Retail - Cyclical NAICS : 533110 SIC : 5999
Traded in Other Exchanges
N/A
Address
605 Highway 169 North, Suite 400, Minneapolis, MN, USA, 55441
Winmark Corp is a franchisor of value-oriented retail store concepts that buy, sell and trade gently used the merchandise. The company's reportable segments include Franchising and Leasing. The franchising segment franchises value-oriented retail store that buys, sells, trade and consign merchandise as well as provide strategic consulting services relating to franchising. The leasing segment includes middle-market equipment leasing business and small-ticket financing business. It generates a majority of its revenue from the Franchising segment.
Executives
Mackenzie Kirk A director 605 HWY 169 N SUITE 400 MINNEAPOLIS MN 55441
Wilson Mark L director 605 HWY 169 N SUITE 400 MINNEAPOLIS MN 55441
Gaudette Renae M. officer: President of Franchising 605 HIGHWAY 169 N, SUITE 400 MINNEAPOLIS MN 55441
Heffes Brett D director, officer: Chairman and CEO 605 HWY 169 N SUITE 400 MINNEAPOLIS MN 55441
Ishaug Anthony D officer: Chief Financial Officer 605 HWY 169 N SUITE 400 MINNEAPOLIS MN 55441
Barbetta Lawrence A director 605 HWY 169 N SUITE 400 MINNEAPOLIS MN 55441
Reyelts Paul C director 605 HWY 169 N SUITE 400 MINNEAPOLIS MN 55441
Grassle Jenele C director 605 HWY 169 N SUITE 400 MINNEAPOLIS MN 55441
Goff Leah A officer: VP of Human Resources 605 HWY 169 N SUITE 400 MINNEAPOLIS MN 55441
Olson Ronald G 10 percent owner GROWN BIZ INTERNATIONAL INC 4200 DAHLBERG DRIVE MINNEAPOLIS MN 55422-4837
Morgan John L director, 10 percent owner, officer: Executive Chairman 605 HIGHWAY 169 SUITE 400 MINNEAPOLIS MN 55441
Murphy Steven officer: President of Franchising 605 HWY 169 N SUITE 400 MINNEAPOLIS MN 55441
Zola Steven C director, officer: President, Winmark Capital 605 HWY 169 N SUITE 400 MINNEAPOLIS MN 55441
Bradshaw James Shel 10 percent owner 12600 HILL COUNTRY BLVD SUITE R-230 AUSTIN TX 78738
Bares Brian Timothy 10 percent owner 12600 HILL COUNTRY BLVD SUITE R-230 AUSTIN TX 78738

Winmark Headlines

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