EssilorLuxottica bought Supreme for $1.5B cash, or 3x revenue.
Down from $2.1B paid by VF Corporation in 2020.
Let's break it down...
---SELLER: Supreme---
• Streetwear brand of apparel, footwear, and accessories
• Founded by James Jebbia in 1994
• Started as home of NYC skate culture
• Digital-first biz model
• 17 retail stores in US, Asia, Europe
• Known for drop model and limited-run inventory
---SUPREME CAP TABLE HISTORY---
• The Carlyle Group and Goode Partners bought 50% in 2017 for $1B
• VF bought Supreme in 2020 for $2.1 billion
• Sales were growing at single digits YoY
—SUPREME FINANCIALS: LTM Mar 2023—
• $523M revenue
• Down $38M YoY, or 7%
• Missed $600M forecast
• 20% of parent co VF’s EBIT
---BUYER: EssilorLuxottica---
• Global maker and distributor of eyewear
• Founded 2018 via merger of Italian Luxottica w/ French Essilor
• 150 brands incl Ray-Ban, Oakley, Lenscrafters, Sunglass Hut
• Public on Euronext Paris Market
---EL FINANCIALS (in Euros)---
Stock performance as of 7.22 at 10:40am ET...
• 197.15 share price
• Mkt cap of 90B
• Down 1% since 7.17 deal news
• Up 9% YTD
• Up 12% YoY
FY 2023 YoY results per public filings (PE 12.31.23)...
• Revenue up 7.1% to $25.4B, from $24.5B
• Operating profit of 4.2B, up from 4.1B or 7.7% YoY
• EBITDA of 6.1B, up 21M YoY
• 2.4B in free cash flow
• 2.6B in cash
• 11.7B total debt (incl 3.2B lease liabilities)
---PARENT CO OF SELLER: VF Corp---
• Global maker of branded lifestyle apparel, footwear, accessories
• Owned brands: Vans, The North Face, Timberland, Dickies
• In midst of turnaround plan due to declining revenue, high debt
• Public on NYSE
• Founded 1899
---VF CORP FINANCIALS---
Stock performance as of 7.22 at 10:13am ET...
• $16.02 share price
• Mkt cap of $6B
• 17% uptick since 7.17 deal news
• Down 14% YTD
• Down 18% YoY
FY 2024 YoY results per SEC filings (PE 3.30.24)...
• Total revenue decreased 11% to $10.5B, from $11.6B
• Total operating loss of ($34M), down from $328M profit
• $139M net loss in cash and equivalents
• $674M in cash
• $5.7B in LT debt (incl $1B current portion)
---DEAL DETAILS---
• $1.5 billion in cash
• Expected close by CY 2024
• Dilutive to VF’s EPS in 2025
• 2.8-3x LTM revenue multiple
• 9x LTM EBIT multiple
---DEAL VALUE PROP---
• EL's first foray into apparel, TBD synergies w/ eyewear sales
• Help EL target Gen Z via Supreme ecom platform, customer targeting data
• Position Supreme alongside higher-end brands (80% of EL sales are luxury)
• Distinct brand model of Supreme had limited synergies w/ VF’s integrated model
• Deal proceeds will help VF pay down debt as part of turnaround plan
---WHAT ELSE I FIND INTERESTING---
I'll write more about deal in my Friday newsletter. To incl: digital-first biz models and valuation comps, streetwear trends, pros/cons of combining apparel + eyewear.
---
I'm the founder of RockWater Industries. We do M&A and strategy advisory for media, agencies, and creator economy. My DMs are open.
Director of Communications
4mo👏🏼👏🏼👏🏼👏🏼