Loading...

You're on the old version of Simply Wall St. We will no longer be supporting this site, so we recommend you switch to our brand new platform.

XXL

BATS-CHIXE:XXLo
Snowflake Description

Reasonable growth potential and fair value.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
XXLo
BATS-CHIXE
NOK1B
Market Cap
  1. Home
  2. GB
  3. Retail
Company description

XXL ASA operates as a sports retailer. The company offers sports, health, and fitness products, such as sports equipment and sportswear for various sports, including football, golf, water sports, racket sports, and ice hockey; and fitness equipment, including treadmills and rowing machines, as well as food supplements and nutrition. The last earnings update was 62 days ago. More info.


Add to Portfolio Compare Print
  • XXL has significant price volatility in the past 3 months.
XXLo Share Price and Events
7 Day Returns
1.8%
BATS-CHIXE:XXLo
13.7%
GB Specialty Retail
5.3%
GB Market
1 Year Returns
-71.8%
BATS-CHIXE:XXLo
-26.2%
GB Specialty Retail
-21.5%
GB Market
XXLo Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
XXL (XXLo) 1.8% -14% -36.7% -71.8% -91.4% -
GB Specialty Retail 13.7% -18.5% -37% -26.2% -36.9% -42.5%
GB Market 5.3% -6.5% -25.2% -21.5% -22.4% -21.9%
1 Year Return vs Industry and Market
  • XXLo underperformed the Specialty Retail industry which returned -26.2% over the past year.
  • XXLo underperformed the Market in United Kingdom of Great Britain and Northern Ireland which returned -21.5% over the past year.
Price Volatility
XXLo
Industry
5yr Volatility vs Market
Related Companies

XXLo Value

 Is XXL undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of XXL to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for XXL.

BATS-CHIXE:XXLo Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 5 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 11.4%
Perpetual Growth Rate 10-Year GB Government Bond Rate 0.5%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for BATS-CHIXE:XXLo
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year GB Govt Bond Rate 0.5%
Equity Risk Premium S&P Global 5.4%
Specialty Retail Unlevered Beta Simply Wall St/ S&P Global 0.87
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.866 (1 + (1- 23%) (323.81%))
2.358
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
2
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 0.53% + (2 * 5.44%)
11.41%

Discounted Cash Flow Calculation for BATS-CHIXE:XXLo using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for XXL is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

Note: Free cash flow to equity valuations ignore the company's cash or debt.

BATS-CHIXE:XXLo DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (NOK, Millions) Source Present Value
Discounted (@ 11.41%)
2020 557.33 Analyst x3 500.25
2021 658.33 Analyst x3 530.39
2022 734.00 Analyst x3 530.79
2023 749.42 Est @ 2.1% 486.44
2024 761.63 Est @ 1.63% 443.74
2025 771.53 Est @ 1.3% 403.47
2026 779.78 Est @ 1.07% 366.02
2027 786.85 Est @ 0.91% 331.51
2028 793.10 Est @ 0.79% 299.92
2029 798.77 Est @ 0.71% 271.13
Present value of next 10 years cash flows NOK4,163.00
BATS-CHIXE:XXLo DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2029 × (1 + g) ÷ (Discount Rate – g)
= NOK798.77 × (1 + 0.53%) ÷ (11.41% – 0.53%)
NOK7,380.52
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= NOK7,380.52 ÷ (1 + 11.41%)10
NOK2,505.22
BATS-CHIXE:XXLo Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= NOK4,163.00 + NOK2,505.22
NOK6,668.22
Equity Value per Share
(NOK)
= Total value / Shares Outstanding
= NOK6,668.22 / 172.43
NOK38.67
BATS-CHIXE:XXLo Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in BATS-CHIXE:XXLo represents 1.00542x of OB:XXL
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
1.00542x
Value per Share
(Listing Adjusted, NOK)
= Value per Share (NOK) x Listing Adjustment Factor
= NOK 38.67 x 1.00542
NOK38.88
Value per share (NOK) From above. NOK38.88
Current discount Discount to share price of NOK8.35
= -1 x (NOK8.35 - NOK38.88) / NOK38.88
78.5%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

Current Discount
Amount off the current price XXL is available for.
Intrinsic value
>50%
Share price is NOK8.35 vs Future cash flow value of NOK38.88
Current Discount Checks
For XXL to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • XXL's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • XXL's share price is below the future cash flow value, and at a substantial discount (> 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for XXL's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are XXL's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
BATS-CHIXE:XXLo PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-12-31) in NOK NOK-2.10
OB:XXL Share Price ** OB (2020-04-08) in NOK NOK8.31
United Kingdom of Great Britain and Northern Ireland Specialty Retail Industry PE Ratio Median Figure of 23 Publicly-Listed Specialty Retail Companies 8.89x
United Kingdom of Great Britain and Northern Ireland Market PE Ratio Median Figure of 747 Publicly-Listed Companies 13.27x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of XXL.

BATS-CHIXE:XXLo PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= OB:XXL Share Price ÷ EPS (both in NOK)

= 8.31 ÷ -2.10

-3.95x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • XXL is loss making, we can't compare its value to the GB Specialty Retail industry average.
  • XXL is loss making, we can't compare the value of its earnings to the United Kingdom of Great Britain and Northern Ireland market.
Price based on expected Growth
Does XXL's expected growth come at a high price?
Raw Data
BATS-CHIXE:XXLo PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section -3.95x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 5 Analysts
92.3%per year
United Kingdom of Great Britain and Northern Ireland Specialty Retail Industry PEG Ratio Median Figure of 15 Publicly-Listed Specialty Retail Companies 0.83x
United Kingdom of Great Britain and Northern Ireland Market PEG Ratio Median Figure of 513 Publicly-Listed Companies 1.03x

*Line of best fit is calculated by linear regression .

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to calculate PEG ratio for XXL, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on XXL's assets?
Raw Data
BATS-CHIXE:XXLo PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-12-31) in NOK NOK24.97
OB:XXL Share Price * OB (2020-04-08) in NOK NOK8.31
United Kingdom of Great Britain and Northern Ireland Specialty Retail Industry PB Ratio Median Figure of 36 Publicly-Listed Specialty Retail Companies 0.66x
United Kingdom of Great Britain and Northern Ireland Market PB Ratio Median Figure of 1,322 Publicly-Listed Companies 1.13x
BATS-CHIXE:XXLo PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= OB:XXL Share Price ÷ Book Value per Share (both in NOK)

= 8.31 ÷ 24.97

0.33x

* Primary Listing of XXL.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • XXL is good value based on assets compared to the GB Specialty Retail industry average.
X
Value checks
We assess XXL's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Specialty Retail industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Specialty Retail industry average (and greater than 0)? (1 check)
  5. XXL has a total score of 3/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

XXLo Future Performance

 How is XXL expected to perform in the next 1 to 3 years based on estimates from 5 analysts?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
92.3%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is XXL expected to grow at an attractive rate?
  • XXL's earnings growth is expected to exceed the low risk savings rate of 0.5%.
Growth vs Market Checks
  • XXL's earnings growth is expected to exceed the United Kingdom of Great Britain and Northern Ireland market average.
  • XXL's revenue growth is expected to exceed the United Kingdom of Great Britain and Northern Ireland market average.
Annual Growth Rates Comparison
Raw Data
BATS-CHIXE:XXLo Future Growth Rates Data Sources
Data Point Source Value (per year)
BATS-CHIXE:XXLo Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 5 Analysts 92.3%
BATS-CHIXE:XXLo Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 5 Analysts 3.7%
United Kingdom of Great Britain and Northern Ireland Specialty Retail Industry Earnings Growth Rate Market Cap Weighted Average 16.1%
United Kingdom of Great Britain and Northern Ireland Specialty Retail Industry Revenue Growth Rate Market Cap Weighted Average 3.6%
United Kingdom of Great Britain and Northern Ireland Market Earnings Growth Rate Market Cap Weighted Average 15.4%
United Kingdom of Great Britain and Northern Ireland Market Revenue Growth Rate Market Cap Weighted Average 2.5%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
BATS-CHIXE:XXLo Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 5 Analyst Estimates (S&P Global) See Below
All numbers in NOK Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
BATS-CHIXE:XXLo Future Estimates Data
Date (Data in NOK Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2022-12-31 9,918 879 94 5
2021-12-31 9,627 947 54 5
2020-12-31 8,944 726 -116 5
2020-04-09
BATS-CHIXE:XXLo Past Financials Data
Date (Data in NOK Millions) Revenue Cash Flow Net Income *
2019-12-31 8,992 950 -297
2019-09-30 9,243 789 106
2019-06-30 9,274 744 178
2019-03-31 9,419 322 227
2018-12-31 9,475 460 237
2018-09-30 9,430 517 425
2018-06-30 9,344 570 472
2018-03-31 9,066 678 511
2017-12-31 8,709 490 512
2017-09-30 8,336 109 482
2017-06-30 7,999 -159 453
2017-03-31 7,842 -84 461

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • XXL's earnings are expected to grow significantly at over 20% yearly.
  • XXL's revenue is expected to grow by 3.7% yearly, however this is not considered high growth (20% yearly).
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
BATS-CHIXE:XXLo Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 5 Analyst Estimates (S&P Global) See Below

All data from XXL Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

BATS-CHIXE:XXLo Future Estimates Data
Date (Data in NOK Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2022-12-31 0.46 1.07 -0.09 5.00
2021-12-31 0.24 0.87 -0.28 5.00
2020-12-31 -0.65 -0.12 -1.25 5.00
2020-04-09
BATS-CHIXE:XXLo Past Financials Data
Date (Data in NOK Millions) EPS *
2019-12-31 -2.10
2019-09-30 0.77
2019-06-30 1.30
2019-03-31 1.65
2018-12-31 1.72
2018-09-30 3.08
2018-06-30 3.41
2018-03-31 3.69
2017-12-31 3.70
2017-09-30 3.48
2017-06-30 3.27
2017-03-31 3.33

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • XXL is not expected to efficiently use shareholders’ funds in the future (Return on Equity less than 20%).
X
Future performance checks
We assess XXL's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the United Kingdom of Great Britain and Northern Ireland market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the United Kingdom of Great Britain and Northern Ireland market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
XXL has a total score of 4/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

XXLo Past Performance

  How has XXL performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare XXL's growth in the last year to its industry (Specialty Retail).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • XXL does not make a profit and their year on year earnings growth rate was negative over the past 5 years.
  • Unable to compare XXL's 1-year earnings growth to the 5-year average as it is not currently profitable.
  • Unable to compare XXL's 1-year growth to the GB Specialty Retail industry average as it is not currently profitable.
Earnings and Revenue History
XXL's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from XXL Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

BATS-CHIXE:XXLo Past Revenue, Cash Flow and Net Income Data
Date (Data in NOK Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-12-31 8,992.00 -297.00 1,652.00
2019-09-30 9,243.00 106.00 2,634.00
2019-06-30 9,274.00 178.00 2,619.00
2019-03-31 9,419.00 227.00 2,633.00
2018-12-31 9,475.00 237.00 2,615.00
2018-09-30 9,430.00 425.00 2,451.00
2018-06-30 9,344.00 472.00 2,425.00
2018-03-31 9,066.00 511.00 2,372.00
2017-12-31 8,709.00 512.00 2,301.00
2017-09-30 8,336.00 482.00 2,145.00
2017-06-30 7,999.00 453.00 2,100.00
2017-03-31 7,842.00 461.00 2,061.00
2016-12-31 7,813.00 516.00 2,023.00
2016-09-30 7,492.00 417.00 1,813.00
2016-06-30 7,165.00 439.00 1,745.00
2016-03-31 6,802.00 440.00 1,678.00
2015-12-31 6,487.00 427.00 1,623.00
2015-09-30 6,175.00 452.00 1,464.00
2015-06-30 5,838.00 369.00 1,409.00
2015-03-31 5,549.00 306.00 1,353.00
2014-12-31 5,215.00 262.00 1,308.00
2014-09-30 4,901.00 196.00 1,158.00
2014-06-30 4,566.00 175.00 1,101.00
2014-03-31 4,183.00 104.50 1,057.50
2013-12-31 4,010.00 125.00 1,009.00

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • It is difficult to establish if XXL has efficiently used shareholders’ funds last year (Return on Equity greater than 20%) as it is loss-making.
  • It is difficult to establish if XXL has efficiently used its assets last year compared to the GB Specialty Retail industry average (Return on Assets) as it is loss-making.
  • It is difficult to establish if XXL improved its use of capital last year versus 3 years ago (Return on Capital Employed) as it is currently loss-making.
X
Past performance checks
We assess XXL's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Specialty Retail industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
XXL has a total score of 0/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

XXLo Health

 How is XXL's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up XXL's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • XXL is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • XXL's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of XXL's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Debt is covered by short term assets, assets are 2.1x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from XXL Company Filings, last reported 3 months ago.

BATS-CHIXE:XXLo Past Debt and Equity Data
Date (Data in NOK Millions) Total Equity Total Debt Cash & Short Term Investments
2019-12-31 3,857.00 1,656.00 433.00
2019-09-30 3,841.00 2,048.00 175.00
2019-06-30 3,745.00 2,154.00 118.00
2019-03-31 3,753.00 2,340.00 217.00
2018-12-31 3,710.00 2,074.00 194.00
2018-09-30 3,703.00 2,180.00 118.00
2018-06-30 3,646.00 2,130.00 212.00
2018-03-31 3,876.00 1,865.00 137.00
2017-12-31 3,846.00 1,987.00 314.00
2017-09-30 3,610.00 2,000.00 95.00
2017-06-30 3,459.00 2,195.00 292.00
2017-03-31 3,604.00 1,764.00 46.00
2016-12-31 3,608.00 1,587.00 115.00
2016-09-30 3,406.00 1,468.00 59.00
2016-06-30 3,282.00 1,390.00 186.00
2016-03-31 3,415.00 1,189.00 69.00
2015-12-31 3,366.00 1,095.00 87.00
2015-09-30 3,260.00 1,201.00 52.00
2015-06-30 3,114.00 1,204.00 241.00
2015-03-31 3,246.00 1,103.00 229.00
2014-12-31 3,219.00 1,069.00 222.00
2014-09-30 1,301.00 2,898.00 49.00
2014-06-30 1,250.00 2,861.00 44.00
2014-03-31 1,173.00 2,850.00 170.00
2013-12-31 1,173.00 2,809.00 170.00
  • XXL's level of debt (42.9%) compared to net worth is high (greater than 40%).
  • The level of debt compared to net worth has increased over the past 5 years (33.2% vs 42.9% today).
  • Debt is well covered by operating cash flow (57.4%, greater than 20% of total debt).
  • XXL is making a loss, therefore interest payments are not well covered by earnings.
X
Financial health checks
We assess XXL's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. XXL has a total score of 3/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

XXLo Dividends

 What is XXL's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
0%
Current annual income from XXL dividends. Estimated to be 1% next year.
If you bought NOK2,000 of XXL shares you are expected to receive NOK0 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Unable to evaluate XXL's dividend yield against the bottom 25% of dividend payers as the company has not reported any payouts.
  • Unable to evaluate XXL's dividend against the top 25% market benchmark as the company has not reported any payouts.
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
BATS-CHIXE:XXLo Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 5 Analyst Estimates (S&P Global) See Below
United Kingdom of Great Britain and Northern Ireland Specialty Retail Industry Average Dividend Yield Market Cap Weighted Average of 21 Stocks 4.3%
United Kingdom of Great Britain and Northern Ireland Market Average Dividend Yield Market Cap Weighted Average of 575 Stocks 5.5%
United Kingdom of Great Britain and Northern Ireland Minimum Threshold Dividend Yield 10th Percentile 1.3%
United Kingdom of Great Britain and Northern Ireland Bottom 25% Dividend Yield 25th Percentile 2.5%
United Kingdom of Great Britain and Northern Ireland Top 25% Dividend Yield 75th Percentile 6.8%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

BATS-CHIXE:XXLo Future Dividends Estimate Data
Date (Data in NOK) Dividend per Share (annual) Avg. No. Analysts
2022-12-31 0.13 4.00
2021-12-31 0.13 4.00
2020-12-31 0.00 4.00
2020-04-09
BATS-CHIXE:XXLo Past Annualized Dividends Data
Date (Data in NOK) Dividend per share (annual) Avg. Yield (%)
2020-02-07 0.000 0.000
2019-10-23 0.000 0.000
2019-07-19 0.000 0.000
2019-07-15 0.000 0.000
2019-04-24 0.000 0.000
2019-02-12 0.000 0.000
2018-02-14 2.000 4.134
2017-04-26 2.000 2.383
2017-02-15 2.000 2.111
2016-02-19 2.000 2.004
2015-04-29 2.000 2.266
2015-02-25 2.000 2.713

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to perform a dividend volatility check as XXL has not reported any payouts.
  • Unable to verify if XXL's dividend has been increasing as the company has not reported any payouts.
Current Payout to shareholders
What portion of XXL's earnings are paid to the shareholders as a dividend.
  • Unable to calculate sustainability of dividends as XXL has not reported any payouts.
Future Payout to shareholders
  • No need to calculate the sustainability of XXL's dividends in 3 years as they are not expected to pay a notable one for United Kingdom of Great Britain and Northern Ireland.
X
Income/ dividend checks
We assess XXL's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 1.3%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can XXL afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. XXL has a total score of 0/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

XXLo Management

 What is the CEO of XXL's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Pål Wibe
AGE 52
TENURE AS CEO 0.3 years
CEO Bio

Mr. Pål Wibe serves as Chief Executive Officer of Europris ASA since March 2014 until March 27, 2020. Mr. Wibe is employed at Nordkronen AS and Nordkronen II AS. He served as the Chief Executive Officer at Nille AS and Chief Executive Officer of Travel Retail Norway AS. He served as Chief Executive Officer of Nipa Holding AS (Nille). Prior to this, he held various executive positions in ICA Ahold AB and worked in McKinsey & co. He serves as a Board member of Espresso House. Mr. Wibe holds a Master of Business and Administration (Nw. Siviløkonom) from the Norwegian School of Business and Administration (NHH) and an MBA from the University of California at Berkeley.

CEO Compensation
  • Insufficient data for Pål to compare compensation growth.
  • Insufficient data for Pål to establish whether their remuneration is reasonable compared to companies of similar size in United Kingdom of Great Britain and Northern Ireland.
Management Team Tenure

Average tenure of the XXL management team in years:

0.8
Average Tenure
  • The average tenure for the XXL management team is less than 2 years, this suggests a new team.
Management Team

Tolle O. Grøterud

TITLE
Strategy & Investor Relations Director
COMPENSATION
NOK2M
TENURE
4.2 yrs

Harald Borgen

TITLE
Chief Procurement Officer
TENURE
0.8 yrs

Pål Wibe

TITLE
Group Chief Executive Officer
AGE
52
TENURE
0.3 yrs

Stein Eriksen

TITLE
Group Chief Financial Officer
TENURE
1.5 yrs

Karete Kvisle

TITLE
Head of Accounting

Jakob Olsbø

TITLE
Chief Marketing Officer
TENURE
0.8 yrs

Magnus Kreuger

TITLE
Managing Director of Austria
TENURE
1.2 yrs

Anders Lindblom

TITLE
Managing Director of Swedish Branch
TENURE
0.1 yrs

Leidulf Holand

TITLE
Business Controller

Siv Iversen

TITLE
Controller
Board of Directors Tenure

Average tenure and age of the XXL board of directors in years:

0.8
Average Tenure
54
Average Age
  • The average tenure for the XXL board of directors is less than 3 years, this suggests a new board.
Board of Directors

Hugo Maurstad

TITLE
Chairman of the Board
AGE
54
TENURE
1.3 yrs

Øivind Tidemandsen

TITLE
Director
COMPENSATION
NOK400K
AGE
58

Ronny Blomseth

TITLE
Independent Director
COMPENSATION
NOK290K
AGE
51

Maria Aas-Eng

TITLE
Director
TENURE
0.8 yrs

Kjersti Krokeide Hobøl

TITLE
Director
TENURE
0.8 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month open market individual insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (NOK) Value (NOK)
06. Nov 19 Buy Altor Equity Partners AB Company 06. Nov 19 06. Nov 19 16,823,856 NOK15.00 NOK252,357,901
06. Nov 19 Buy Dolphin Management AS Company 06. Nov 19 06. Nov 19 2,205,956 NOK15.00 NOK33,089,348
23. Oct 19 Sell Tom Kjono Individual 23. Oct 19 23. Oct 19 -200,000 NOK19.60 NOK-3,920,000
19. Jun 19 Buy Altor Equity Partners AB Company 19. Jun 19 19. Jun 19 7,100,000 NOK25.00 NOK177,499,998
19. Jun 19 Sell Øivind Tidemandsen Individual 19. Jun 19 19. Jun 19 -2,400,000 NOK25.00 NOK-59,999,999
24. Apr 19 Sell Espen Terland Individual 24. Apr 19 24. Apr 19 -120,000 NOK33.34 NOK-4,000,800
X
Management checks
We assess XXL's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. XXL has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

XXLo News

Simply Wall St News

XXLo Company Info

Description

XXL ASA operates as a sports retailer. The company offers sports, health, and fitness products, such as sports equipment and sportswear for various sports, including football, golf, water sports, racket sports, and ice hockey; and fitness equipment, including treadmills and rowing machines, as well as food supplements and nutrition. It also provides sports-related and outdoor shoes, and shoes accessories; sportswear comprising an assortment of clothes for men, women, and children for outerwear, casual wear, sportswear and technical gear, and swimwear; and outdoor products for fishing, wilderness living, and camping, such as tents, lavvos, sleeping bags, backpacks, and cooking equipment, as well as climbing gear and equipment for horses and dogs. In addition, the company provides hunting products, including firearms and ammunition, clothes, binoculars, optics, knives, and axes; skis and ski accessories, such as shoes, poles, clothes, and other equipment for cross-country and downhill skiing, as well as snowboarding; high-end and everyday bikes comprising hybrid bikes, mountain bikes, city bikes, and electric bikes for children, women, and men; and bike equipment, such as helmets, shoes, spare parts, and clothes. Further, it offers products that connect technology and sports/outdoor activities, including sport watches, action cameras, drones, GPS, earplugs and headphones, portable loudspeakers, sunglasses, pulse meters, power banks, and cycle computers. The company operates approximately 82 stores, including 36 stores in Norway, 27 stores in Sweden, 15 stores in Finland, and 4 stores in Austria, as well as e-commerce Websites, such as xxl.no, xxl.se, xxl.fi, xxl.dk, and xxlsports.at. XXL ASA was founded in 2000 and is headquartered in Oslo, Norway.

Details
Name: XXL ASA
XXLo
Exchange: BATS-CHIXE
Founded: 2000
NOK1,432,026,258
172,429,411
Website: http://www.xxlasa.com
Address: XXL ASA
Alna Center,
Strømsveien 245,
Oslo,
Oslo, 0668,
Norway
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
OB XXL Ordinary Shares Oslo Bors NO NOK 03. Oct 2014
DB 2XX Ordinary Shares Deutsche Boerse AG DE EUR 03. Oct 2014
LSE 0R3P Ordinary Shares London Stock Exchange GB NOK 03. Oct 2014
BRSE 2XX Ordinary Shares Berne Stock Exchange CH CHF 03. Oct 2014
BATS-CHIXE XXLo Ordinary Shares BATS 'Chi-X Europe' GB NOK 03. Oct 2014
OTCPK XXLL.Y UNSPONSORE ADR Pink Sheets LLC US USD 17. Mar 2017
Number of employees
Current staff
Staff numbers
5,290
XXL employees.
Industry
Specialty Stores
Retail
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2020/04/09 19:40
End of day share price update: 2020/04/08 00:00
Last estimates confirmation: 2020/04/01
Last earnings filing: 2020/02/07
Last earnings reported: 2019/12/31
Last annual earnings reported: 2019/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.