Download PDF

1. Company Snapshot

1.a. Company Description

Foot Locker, Inc., through its subsidiaries, operates as an athletic footwear and apparel retailer.The company engages in the retail of athletic footwear, apparel, accessories, equipment, and team licensed merchandise under the Foot Locker, Lady Foot Locker, Kids Foot Locker, Champs Sports, Eastbay, atmos, WSS, Footaction, and Sidestep brand names.As of January 29, 2022, it operated 2,858 retail stores in 28 countries across the United States, Canada, Europe, Australia, New Zealand, and Asia; and 142 franchised Foot Locker stores located in the Middle East and Asia.


The company also offers its products through various e-commerce sites and mobile apps.Foot Locker, Inc.was founded in 1879 and is headquartered in New York, New York.

Show Full description

1.b. Last Insights on FL

Foot Locker's recent performance was driven by strategic advancements, including the successful completion of its Lace Up Plan and continued store modernization efforts, with 69 store refreshes. The company also launched new Champs Sports and Kids Foot Locker mobile apps. Additionally, its impending merger with DICK'S Sporting Goods, with shareholders to receive $24.00 in cash or 0.1168 shares of DICK'S common stock, is a key factor. According to Telsey Advisory Group analyst Cristina Fernandez, Foot Locker is expected to rebound under DICK'S, maintaining a Market Perform rating with a $24 price target.

1.c. Company Highlights

2. Foot Locker, Inc. (ticker: 7177599) Earnings Report Analysis

Foot Locker, Inc. delivered a mixed performance in Q4 2024, with total comparable sales growing 2.6%, driven by strong contributions from Foot Locker and Kids Foot Locker. Foot Locker comps increased 3.6%, while Kids Foot Locker saw a 4.2% gain, offsetting a 1.8% decline at Champs Sports. Gross margins improved by 300 basis points to 29.6%, reflecting better inventory management and a favorable product mix. However, operating income declined 3%,拖累 by higher SG&A expenses. Against market expectations, EPS came in at $0.86, beating revised estimates of $0.75, signaling improved profitability despite macroeconomic headwinds. The company also achieved $100 million in cost savings, with plans for an additional $60-70 million in 2025, underscoring its commitment to margin expansion.

Publication Date: Apr -07

📋 Highlights
  • Revenue Growth and Margin Expansion: - The company achieved 2.6% total comp growth, with significant gains in Foot Locker and Kids Foot Locker. Gross margins improved by 300 basis points, driven by lower markdowns and cost savings.
  • Digital Sales and E-commerce Growth: - Digital sales grew by 12.4%, supported by the new Foot Locker app, with increased penetration of 21.8% in e-commerce.
  • Lace Up Plan Progress: - The Lace Up Plan is driving profitable market share gains, with store refresh initiatives targeting 300 stores in 2025 and 400 completed last year.
  • Footwear and Apparel Performance: - Footwear comps grew strongly, with key contributions from basketball and lifestyle footwear. Apparel comps declined mid-teens, while accessories grew high single-digits.
  • Global and Regional Growth: - Europe sales grew 2% due to inventory improvements and store refreshes, while the Asia Pacific region faced challenges. North America digital sales were strong, driven by local consumer engagement and store productivity.

Key Drivers of Performance

Footwear comps were a standout, growing 5.1% on strong demand for basketball and lifestyle products. The Nike All-Star Backpack and limited-edition Kobe 6 and Galaxy Foamposite sneakers generated significant buzz, driving traffic and sales. Apparel comps fell mid-teens, reflecting weaker consumer demand, while accessories comps grew high single-digits, supported by refreshed assortments. Digital sales rose 12.4%, benefiting from the new Foot Locker app and enhanced e-commerce capabilities. Foot Locker's FLX Rewards program captured 49% of sales in North America, ahead of the 2026 target, highlighting the effectiveness of loyalty initiatives. Store comps were up slightly, with Foot Locker and Kids Foot Locker leading the charge, while WSS comps declined, prompting management to consider selective store closures in underperforming markets.

Profitability and Margins

Gross margins expanded 300 basis points to 29.6%, driven by lower markdowns, optimized inventory levels, and strong full-price selling. SG&A expenses rose 5.2%, reflecting investments in digital transformation and customer experience initiatives. Despite these investments, the company maintained a strong balance sheet with $401 million in cash and $105 million in free cash flow. Management reaffirmed its commitment to a 60 basis point EBIT margin expansion over the next three years, with a focus on cost optimization and operational efficiency.

Outlook and Risks

For 2025, the company expects comps to grow 1-2.5%, with a focus on strategic initiatives, including store refreshes, digital enhancements, and loyalty program expansion. Margins are projected to expand 40-80 basis points, supported by continued cost savings and gross margin improvements. Capital expenditures will prioritize high-return projects, with a focus on store refreshes and digital infrastructure. While the company is optimistic about its ability to drive growth and profitability, risks remain, including macroeconomic uncertainty, consumer spending trends, and inventory management challenges. The company's ability to execute its Lace Up Plan will be critical to achieving its long-term goals.

Valuation and Key Metrics

At current levels, Foot Locker's stock is trading at a P/E ratio of 88.9, reflecting high investor expectations for growth. The price-to-sales ratio of 0.15 indicates a discount to peers, while the enterprise value-to-EBITDA of 11.34 suggests the market is pricing in moderate growth potential. The company's ROIC of 7% and ROE of 42% indicate solid capital allocation, but challenges remain in achieving consistent profitability. The company's ability to execute its strategic initiatives and deliver on its margin expansion targets will be key to driving stock performance in the coming quarters.

Conclusion

Foot Locker, Inc. demonstrated resilience in Q4 2024, with strong contributions from footwear and digital channels, despite challenges in apparel and macroeconomic uncertainty. Management's focus on its Lace Up Plan and cost-saving initiatives provides a clear path to margin improvement and long-term growth. While risks remain, particularly in consumer spending and inventory management, the company's strategic focus on store refreshes, digital transformation, and loyalty programs positions it well to capitalize on shifting consumer preferences. Investors should monitor execution against these initiatives, as well as progress in achieving its 2026 targets, to assess the company's ability to sustain growth and deliver value in the long term.

3. NewsRoom

Card image cap

Dick's Sporting Goods: Solid Core Performance And The Right Decision To Reset Foot Locker

Dec -04

Card image cap

Dick's joins growing list of companies trimming subsidiary brands with Foot Locker closures

Nov -26

Card image cap

Market Today: Stocks Rise on Fed Cut Bets; Alphabet, Apple Hit Records

Nov -25

Card image cap

Dick's Sporting Goods: Q3 Showcases Challenges At Foot Locker

Nov -25

Card image cap

Dick's Sporting Goods plans to close some Foot Locker locations in a move to 'clean out the garage'

Nov -25

Card image cap

Dick's Sporting warns Foot Locker reset could cost up to $750 million; shares drop

Nov -25

Card image cap

Dick's Sporting Goods to shutter some Foot Locker stores to protect profits

Nov -25

Card image cap

DICK'S Sporting Goods, Inc. Reports Third Quarter Results; Raises 2025 Outlook for the DICK'S Business

Nov -25

4. Business Breakdown

4.a. Revenues by Country

4.b. Revenues by Segment

5. Expected revenues mid-term growth (0.97%)

6. Segments

Foot Locker

Expected Growth: 1.0%

Foot Locker's 1.0 growth is driven by its strong brand portfolio, including Foot Locker, Champs Sports, and Eastbay, which attract a loyal customer base. Additionally, the company's focus on digital transformation, investments in data analytics, and strategic partnerships with key vendors like Nike have contributed to its growth.

Champs Sports

Expected Growth: 0.8%

Champs Sports' 0.8 growth driven by strategic store remodels, enhanced customer experience, and effective inventory management. Strong brand partnerships, particularly with Nike and Adidas, contribute to sales growth. Additionally, investments in digital platforms and loyalty programs drive engagement and retention. These initiatives offset declining mall traffic, supporting Champs Sports' modest growth.

Kids Foot Locker

Expected Growth: 0.9%

Kids Foot Locker's 0.9% growth is driven by increasing popularity of athleisure wear, successful marketing campaigns targeting younger demographics, and strategic partnerships with popular kids' brands. Additionally, the segment benefits from Foot Locker's omnichannel approach, allowing kids to seamlessly shop online and in-store.

WSS

Expected Growth: 1.1%

WSS from Foot Locker, Inc. achieved 1.1 growth driven by strategic store remodels, enhanced customer experience, and effective inventory management. Additionally, the brand's focus on athleisure and sneaker culture, as well as its strong relationships with key vendors, contributed to its growth.

Atmos

Expected Growth: 1.2%

Atmos' 1.2% growth is driven by its strong brand reputation, strategic partnerships with Nike and Adidas, and increasing popularity of limited-edition sneaker releases. Additionally, Foot Locker's efforts to enhance the in-store experience and invest in digital marketing have contributed to the segment's growth.

Sidestep

Expected Growth: 0.7%

Foot Locker's 0.7% growth is driven by strategic store remodels, e-commerce expansion, and a focus on premium products. Additionally, the company's efforts to improve inventory management and supply chain efficiency have contributed to this growth. Furthermore, Foot Locker's partnerships with key vendors, such as Nike, have also supported sales growth.

Licensing

Expected Growth: 0.6%

Licensing from Foot Locker, Inc. growth driven by increasing demand for athleisure wear, strategic partnerships, and expansion into new markets, resulting in a 0.6 growth rate. This growth is also fueled by Foot Locker's strong brand recognition, effective marketing strategies, and ability to adapt to changing consumer preferences.

Other

Expected Growth: 0.5%

Foot Locker's 'Other' segment, with 0.5% growth, is driven by its strategic investments in digital marketing, expansion of its loyalty program, and growth in its international business, particularly in Asia. Additionally, the company's focus on creating an omnichannel experience and improving its supply chain efficiency also contribute to this moderate growth.

7. Detailed Products

Athletic Footwear

Foot Locker, Inc. offers a wide range of athletic footwear from top brands such as Nike, Adidas, and Reebok, catering to various sports and fitness activities.

Casual Footwear

The company offers a variety of casual footwear styles from popular brands, including sneakers, boots, and sandals, suitable for everyday wear.

Apparel

Foot Locker, Inc. sells a range of apparel, including tops, bottoms, and outerwear, from popular brands, designed for athletic and casual wear.

Accessories

The company offers a selection of accessories, such as hats, bags, and socks, from popular brands, designed to complement athletic and casual wear.

Team Sports

Foot Locker, Inc. offers team sports equipment and apparel, catering to schools, leagues, and teams, from top brands.

8. Foot Locker, Inc.'s Porter Forces

Forces Ranking

Threat Of Substitutes

Foot Locker, Inc. faces moderate threat from substitutes, as customers have limited alternatives for athletic footwear and apparel. However, the rise of online shopping and direct-to-consumer sales by manufacturers may pose a threat to Foot Locker's sales.

Bargaining Power Of Customers

Foot Locker, Inc. has a large customer base, but individual customers have limited bargaining power due to the company's large scale of operations and diversified product offerings.

Bargaining Power Of Suppliers

Foot Locker, Inc. relies on a few large suppliers, such as Nike and Adidas, which gives them some bargaining power. However, the company's large scale of operations and diversified product offerings mitigate this risk.

Threat Of New Entrants

The athletic footwear and apparel market has high barriers to entry, including significant capital requirements and established relationships with suppliers. This limits the threat of new entrants to Foot Locker, Inc.

Intensity Of Rivalry

The athletic footwear and apparel market is highly competitive, with many established players, including Dick's Sporting Goods and Academy Sports + Outdoors. This intense rivalry puts pressure on Foot Locker, Inc. to maintain its market share.

9. SWOT Analysis

10. Capital Structure

10.a. Balance Sheet

10.b. Weighted Average Cost of capital

Value
Debt Weight 24.52%
Debt Cost 3.95%
Equity Weight 75.48%
Equity Cost 11.39%
WACC 9.56%
Leverage 32.49%

11. Quality Control: Foot Locker, Inc. passed 4 out of 9 key points

12.a Historical Valuation

12.b Price/Earnings Ratio

12.c Margin Valuation

12.d Peers Valuation

Peers Group Analysis

Stock-Card
Urban Outfitters

A-Score: 5.4/10

Value: 6.3

Growth: 6.9

Quality: 6.1

Yield: 0.0

Momentum: 9.5

Volatility: 3.3

1-Year Total Return ->

Stock-Card
Gap

A-Score: 5.0/10

Value: 6.6

Growth: 4.7

Quality: 5.2

Yield: 7.0

Momentum: 5.0

Volatility: 1.3

1-Year Total Return ->

Stock-Card
American Eagle Outfitters

A-Score: 4.4/10

Value: 6.6

Growth: 4.6

Quality: 4.5

Yield: 6.0

Momentum: 2.5

Volatility: 2.0

1-Year Total Return ->

Stock-Card
Boot Barn

A-Score: 4.2/10

Value: 2.3

Growth: 8.0

Quality: 5.9

Yield: 0.0

Momentum: 5.0

Volatility: 4.0

1-Year Total Return ->

Stock-Card
Foot Locker

A-Score: 3.9/10

Value: 7.4

Growth: 2.3

Quality: 2.9

Yield: 2.0

Momentum: 5.0

Volatility: 4.0

1-Year Total Return ->

Stock-Card
Burlington Stores

A-Score: 3.8/10

Value: 2.0

Growth: 5.9

Quality: 4.7

Yield: 0.0

Momentum: 5.0

Volatility: 5.3

1-Year Total Return ->

Peers Metrics

12.e Scoring Insights

12.f DCF BETA

Parameters

Short Term Growth

Short term Time

Long-Term Growth

WACC

Target Price

24.01$

Current Price

24.01$

Potential

-0.00%

Expected Cash-Flows