Victoria's Secret VSXY

Apparel - Retail, Consumer Cyclical

$90.82

+2.71%

Market cap: $7.2B
PE: 20.2×; 5y median 13.2×
Forward PE: n/m; not a meaningful number
Price to sales: 1.0×
EV/EBIT: 11.7×
Revenue, 12 months: $6.9B; +10% on a year ago
Net margin: 5.5%
Free cash flow yield: 7.6%

Victoria's Secret trades at 20.2× trailing earnings, pricier than 74% of the last ten years. Revenue was $6.9B over the last twelve months, up 10% on a year earlier with a 5% net margin.

Charts

Financials

Income statement for VSXY, by quarter
Income statement	Q3 FY23	Q4 FY23	Q1 FY24	Q2 FY24	Q3 FY24	Q4 FY24	Q1 FY25	Q2 FY25	Q3 FY25	Q4 FY25	Q1 FY26	Q2 FY26
	$1.3B−4%	$2.1B+3%	$1.4B−3%	$1.4B−1%	$1.3B+7%	$2.1B+1%	$1.4B−0%	$1.5B+3%	$1.5B+9%	$2.3B+8%	$1.6B+15%	$1.6B+10%
Cost of revenue	$838M−3%	$1.3B−2%	$858M−5%	$916M−3%	$879M+5%	$1.3B+3%	n/a	n/a	n/a	n/a	n/a	n/a
Gross profit	$427M−7%	$826M+11%	$501M−0%	$501M+3%	$468M+10%	$813M−2%	$474M−5%	$519M+4%	$536M+15%	$855M+5%	$585M+23%	$759M+46%
SG&A	$494M+19%	$567M+13%	$475M+0%	$439M−5%	$515M+4%	$545M−4%	$454M−4%	$478M+9%	$555M+8%	$626M+15%	$509M+12%	$502M+5%
	−$67M	$259M+6%	$26M−7%	$62M+139%	−$47M−30%	$268M+4%	$20M−23%	$41M−34%	−$19M−60%	$229M−15%	$76M+280%	$257M+527%
Interest expense	$26M+73%	$27M+42%	$22M+0%	$21M−13%	$22M−15%	$20M−26%	$17M−23%	$18M−14%	$18M−18%	$17M−15%	$15M−12%	$15M−17%
Pre-tax income	−$93M	$232M+3%	$5M−17%	$41M+1950%	−$70M−25%	$244M+5%	$6M+20%	$24M−42%	−$37M−47%	$215M−12%	$64M+967%	$248M+933%
	−$22M	$48M−11%	$8M+300%	$9M+200%	−$15M−32%	$50M+4%	$3M−63%	$6M−33%	−$6M−60%	$15M−70%	$7M+133%	$60M+900%
Net income	−$71M	$181M+5%	−$4M	$32M	−$56M−21%	$193M+7%	−$2M−50%	$16M−50%	−$37M−34%	$184M−5%	$48M	$183M+1044%
	−$0.92	$2.29+7%	−$0.05	$0.40	−$0.71−23%	$2.30+0%	−$0.02−60%	$0.20−50%	−$0.46−35%	$2.22−4%	$0.56	$2.18+990%
	77M−7%	79M−3%	78M−3%	80M+4%	79M+3%	84M+6%	79M+1%	82M+3%	81M+3%	83M−1%	85M+8%	84M+2%

Revenue: Q1 FY20 and Q1 FY21: 6 months less the 3 months printed beside them.

Cost of revenue: Q1 FY20 and Q1 FY21: 6 months less the 3 months printed beside them.

Gross profit: Q1 FY20 and Q1 FY21: 6 months less the 3 months printed beside them.

SG&A: Q1 FY20: 6 months less the 3 months printed beside them.

Interest expense: Q1 FY20 and Q1 FY21: 6 months less the 3 months printed beside them.

Pre-tax income: Q1 FY20 and Q1 FY21: 6 months less the 3 months printed beside them.

Income tax: Q1 FY20 and Q1 FY21: 6 months less the 3 months printed beside them.

Net income: Q1 FY21: 6 months less the 3 months printed beside them.

EPS, diluted: 6 periods, Q1 FY20 to Q4 FY25: quarter's net income to common over its shares, to the cent.

Diluted shares: Q1 FY20: share-days: the 6-month average less the second quarter's. Q2 FY20: not printed by the filing, worked out from its own lines. 3 periods, Q4 FY20 to Q4 FY22: share-days: the 12-month average less the 9-month, weighted by days. 3 periods, Q4 FY23 to Q4 FY25: the earlier year to date counted no dilution: the quarter's basic count plus the later year to date's dilution.

From each company's 10-Q and 10-K filings, the newest version of each figure. Quarters are as filed (a fourth quarter is the year less its first nine months), fiscal years as the 10-K prints them, restated where a later 10-K restated them, and balance sheet lines as of the period's end. A quarter whose 10-Q isn't filed yet is from the company's results release. Growth is on the same period a year earlier. A dash is a period with no figure for the line: the filing doesn't print it, or it hasn't been read yet.

Peers

Companies in Apparel - Retail nearest Victoria's Secret's size, closest first.

Company	Market cap	PE	Its 10y median PE	P/S	Revenue growth	Net margin
VSXYVictoria's Secret	$7.2B	20.2×	13.2×	1.0×	+10%	5.5%
URBNUrban Outfitters	$7.4B	13.5×	13.6×	1.1×	+11%	8.8%
GAPGAP	$7.8B	6.7×	12.4×	0.5×	+1%	8.1%
ANFAbercrombie & Fitch	$6.6B	13.3×	21.7×	1.2×	+5%	10.0%
BOOTBoot Barn	$3.5B	14.6×	21.8×	1.5×	+18%	10.4%
AEOAmerican Eagle Outfitters	$3B	9.1×	14.4×	0.5×	+9%	5.9%
BKEBuckle	$2.4B	10.7×	9.8×	1.8×	+6%	16.6%
Peer median	$5B	12.0×	14.0×	1.2×	+8%	9.4%