Winmark Corporation WINA

296.35 3.53 1.21% as of 25 Sep
Market cap
$1.1B
P/E
26.0×
Dec '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 Dec '18 Dec '17 Dec '16
P/E ratio
34.52 34.60 35.35 21.01 22.82 23.20 23.69 20.46 21.72 23.14
P/S ratio
16.70 17.00 17.05 10.18 11.66 10.46 10.39 8.50 7.69 7.73
P/FCF ratio
32.15 32.94 32.55 18.98 18.97 17.69 18.37 55.31 0.00 0.00
P/Operating CF
168.66 163.41 162.00 86.48 68.55 60.36 60.54 84.18 89.89 81.99
P/B ratio
0.00 0.00 0.00 0.00 0.00 0.00 61.18 0.00 0.00 0.00
Price to Tangible BV
0.00 0.00 0.00 0.00 0.00 0.00 64.32 0.00 0.00 0.00
EV/Sales
17.33 17.65 17.73 10.92 12.09 10.58 10.25 8.64 8.46 8.19
EV/EBITDA
26.95 26.70 27.30 16.39 18.26 17.13 17.04 14.52 14.89 13.93
EV/Operating CF
33.22 34.02 33.54 20.29 19.56 16.17 14.83 17.92 23.40 20.72
EV/FCF
33.37 34.18 33.84 20.35 19.67 17.90 18.11 56.22 (2,200.50) (181,518.18)
Quick Ratio
2.19 2.71 1.43 1.51 1.61 1.51 3.36 1.86 2.17 2.94
Current Ratio
2.49 3.02 1.60 1.71 1.75 1.61 3.45 1.94 2.27 3.10
Net Debt/EBITDA
0.89 0.89 0.95 1.02 0.56 0.06 (0.37) 0.10 1.21 0.64
Debt/Assets
240.96% 223.30% 223.87% 226.78% 161.26% 56.26% 35.36% 54.87% 131.53% 89.18%
Debt/Equity
(1.12) (1.17) (1.10) (1.12) (1.11) (1.55) 1.76 (5.32) (1.80) (5.52)
Asset Turnover
3.33 2.91 2.80 2.84 2.69 1.42 1.35 1.52 1.43 1.39
Operating CF/Net income
1.08 1.06 1.10 1.11 1.21 1.45 1.58 1.16 1.03 1.19
Capex/Depreciation
(0.26) (0.24) (0.50) (6.08) (0.63) (7.04) (9.66) (17.47) (31.72) (29.47)
Interest Coverage
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
ROE
(79.55%) (72.51%) (66.53%) (78.29%) (158.22%) 5,576.53% 841.63% (148.69%) (112.84%) (114.98%)
ROA
161.05% 143.17% 135.23% 137.48% 137.08% 64.01% 59.26% 63.09% 50.46% 46.15%
ROIC
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 201.57% 140.67%
Return on Tangible Assets
431.69% 341.57% 505.09% 427.93% 423.26% 323.27% 100.33% 238.44% 196.54% 136.67%
Average Days of Receivables
8.26 6.43 6.61 8.95 8.26 9.96 10.79 10.66 20.71 17.33
Research and Development Expense of Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Selling, General and Administrative Expense of Revenue
32.95% 30.69% 30.16% 28.45% 28.51% 32.10% 35.12% 35.91% 36.18% 35.88%
Intangible Assets out of Total Assets
0.12 0.12 0.12 0.13 0.02 0.02 0.01 0.01 0.01 0.01
Share Based Compensation of Revenue
2.65% 2.45% 2.35% 2.03% 1.84% 1.99% 2.27% 2.73% 2.80% 2.67%
Graham Net Nets
(0.04) (0.05) (0.05) (0.09) (0.05) (0.04) (0.01) (0.04) (0.12) (0.07)
Graham Number
0.00 0.00 0.00 0.00 0.00 0.00 24.71 0.00 0.00 0.00
Earnings Yield
2.90% 2.89% 2.83% 4.76% 4.38% 4.31% 4.22% 4.89% 4.60% 4.32%
Free Cash Flow Yield
3.11% 3.04% 3.07% 5.27% 5.27% 5.65% 5.45% 1.81% (0.05%) 0.00%
Revenue per Share
24.24 23.12 23.92 23.34 21.30 17.76 19.09 18.71 17.20 16.13
Operating CF per Share
12.65 11.99 12.64 12.56 13.17 11.62 13.19 9.02 6.21 6.37
Capex per Share
(0.05) (0.06) (0.11) (1.05) (0.08) (1.12) (2.39) (6.14) (6.28) (6.37)
Free Cash Flow per Share
12.59 11.93 12.53 11.50 13.09 10.50 10.80 2.87 (0.07) 0.00
Cash per Share
2.95 3.51 3.87 4.02 3.90 4.13 9.89 5.45 4.07 4.49
Shareholders Equity per Share
(15.12) (14.52) (17.00) (17.67) (10.64) (3.06) 3.24 (1.24) (8.81) (1.90)
Interest Debt per Share
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Book value per Share
(15.12) (14.52) (17.00) (17.67) (10.64) (3.06) 3.24 (1.24) (8.81) (1.90)
Free Cash Flow
44.70 41.96 43.61 40.12 48.06 39.06 41.47 11.14 (0.27) 0.00
Working Capital
8.43 10.28 6.28 7.51 7.45 6.89 29.27 11.77 12.02 15.44
Capital Expenditures
(0.19) (0.19) (0.38) (3.67) (0.28) (4.16) (9.18) (23.80) (25.48) (26.28)
Net Current Asset Value
(64.47) (62.52) (71.38) (73.98) (48.55) (24.45) (8.19) (27.22) (63.10) (33.64)
EV/EBIT
27.32 27.10 27.70 16.57 18.42 17.39 17.41 14.99 15.20 14.25
Capex to Sales
0.00 0.00 0.00 0.05 0.00 0.06 0.13 0.33 0.37 0.40
Net Profit Margin
48.40% 49.15% 48.27% 48.43% 51.04% 45.14% 43.86% 41.55% 35.24% 33.30%
Price to Operating Income
26.33 26.11 26.64 15.46 17.76 17.19 17.66 14.75 13.83 13.46
Other line items
Depreciation/Fixed assets
0.61 0.56 0.46 0.35 0.23 0.25 0.34 1.57 1.65 1.16
Cash ROIC
260.93% 191.92% 220.97% 196.11% 249.02% 189.08% 66.22% 81.28% 54.91% 47.26%
Accounts Receivable Turnover
50.92 55.31 47.51 43.21 43.77 33.28 34.20 23.87 19.61 16.91
Accounts Payable Turnover
1.92 2.06 2.32 1.76 1.52 1.51 2.09 1.60 1.29 1.26
Inventory Turnover
8.17 8.62 7.71 6.78 13.62 21.85 25.51 26.78 26.36 31.67
Average Days of Payables
196.81 168.72 140.67 208.61 260.55 307.00 150.01 180.00 311.04 293.89
Days of Inventory on Hand
42.62 42.95 31.59 75.76 40.37 18.49 12.71 14.33 14.57 15.20
Average Receivables
1.69 1.47 1.75 1.88 1.79 1.99 2.14 3.04 3.56 3.93
Average Payables
1.62 1.64 1.92 2.11 1.93 1.39 1.18 1.71 1.88 1.67
Average Inventory
0.38 0.39 0.58 0.55 0.22 0.10 0.10 0.10 0.09 0.07
Average Assets
25.86 27.91 29.71 28.68 29.12 46.59 54.25 47.75 48.71 47.99
Average Common Equity
(52.36) (55.10) (60.39) (50.36) (25.23) 0.53 3.82 (20.26) (21.78) (19.26)

Fold the line items

Columns are period end dates