BJ's Wholesale Club Holdings Inc (BJ)
適正価値ファンダメンタル
62
株価
$94.49
時価総額
$12.23B
パート1 · 企業の価値
概要
BJ's Wholesale Club is a membership warehouse club operator concentrated in the eastern United States. At the end of fiscal 2025 (year ended January 31, 2026) it ran 263 large-format clubs and 199 gas stations across 21 states, with clubs ranging from about 44,000 to 177,000 square feet and the largest state footprints in New York, Florida, Massachusetts, New Jersey and Pennsylvania. Only paying members may shop; the 10-K reports more than 8 million paid memberships. The assortment is deliberately narrow — a curated selection of groceries, fresh food, household staples and a smaller general-merchandise offer — sold in bulk at low prices, with its own labels Wellsley Farms and Berkley Jensen making up roughly 27% of total net sales excluding gasoline in fiscal 2025. Members also shop through bjs.com and the app, using buy-online-pickup-in-club, curbside pickup and same-day delivery through DoorDash and Instacart. Fiscal 2025 total revenues were $21.46 billion and net income $578.4 million.
収益の仕組み
Two streams, of very different natures. The larger one is merchandise: net sales of $20.96 billion in fiscal 2025, sold at deliberately thin mark-ups. Within merchandise sales the 10-K splits perishables, grocery and sundries at roughly 87% and general merchandise and services at roughly 13% for fiscal 2025. Gasoline is sold at low margin as a traffic driver, which is why the company reports comparable sales both with and without it (+1.0% including gasoline, +2.6% excluding it in fiscal 2025). The second stream is the annual membership fee — $499.8 million in fiscal 2025, up 9.5%, recognised over the life of the membership. It is small against $21.46 billion of total revenue but carries almost no direct cost, so it funds a large share of profit and explains why the whole model is built on renewals rather than on margin per item. Club membership costs $60 a year and Club+ $120, both raised in January 2025; Club+ and co-branded Mastercard members were 42% of members and 52% of merchandise spend excluding gas and fees in fiscal 2025.
競争優位性(moat)
コスト優位性 · 狭いThe advantage is structural but regional rather than absolute. Buying a narrow assortment in very large volumes, selling it in a low-cost box and recovering a slice of profit through the membership fee lets BJ's price below conventional supermarkets, and the fee itself makes a member reluctant to shop elsewhere once paid. Private label at roughly 27% of net sales excluding gasoline deepens the price gap on staples. What keeps this narrow rather than wide: Costco, Sam's Club and Walmart all operate the same model at greater national scale, BJ's clubs are concentrated in the eastern states, and nothing stops a member from letting a $60 membership lapse. The 10-K itself lists competition and any harm to the membership relationship among its principal risks.
需要を左右する要因
ディフェンシブMost of what BJ's sells is food and household staples — perishables, grocery and sundries were roughly 87% of merchandise sales in fiscal 2025 — and that demand does not disappear in a downturn. Club formats often gain members when households start hunting for value, since the fee pays for itself on bulk staples. The cyclical edges are the smaller general merchandise and services piece, around 13% of merchandise sales, where televisions, furniture and seasonal goods are postponable, and gasoline, whose reported revenue moves with the crude price rather than with member behaviour: fiscal 2025 comparable sales were +1.0% including gasoline and +2.6% excluding it. The membership fee, recognised over the year, is the steadiest line of all, and the company notes 16 consecutive quarters of traffic growth.
主なリスク
- Dependence on a large and loyal membership — The company states it depends on having a large and loyal membership, and that any harm to its relationship with members could have a material adverse effect on the business, net sales and results of operations. Since membership fee income carries almost no direct cost, a fall in renewals hits profit harder than it hits revenue.
- Competition may reduce profitability — The filing lists competition as a risk that may adversely affect profitability. BJ's competes with other warehouse clubs, supermarkets, supercentres, discounters and online sellers, all of which can match price cuts, and the 10-K also warns it may fail to identify or respond to consumer trends in time.
- Procurement prices and reliance on vendors — Results depend on procuring merchandise at the best possible prices, and on vendors supplying quality merchandise at the right time and the right price. The company also flags that disruptions in merchandise distribution could hurt sales and member satisfaction.
- Gasoline and changes in product mix — The filing warns that changes in product mix or in revenues from gasoline sales could negatively affect revenue and results. Retail gasoline prices are volatile and move with crude oil, so reported sales can swing for reasons that have nothing to do with how many members are shopping.
- Consumer spending, SNAP and the co-branded credit card — The company cites macroeconomic and market conditions affecting consumer spending, changes to the Supplemental Nutrition Assistance Program (SNAP) — its rules, administration or EBT systems — and economic and regulatory conditions affecting its co-branded credit card programme, as risks to its results.
- Technology, payments and digital experience — BJ's relies extensively on information technology to process transactions and run the business, and a failure or disruption of primary and back-up systems could hurt operations. It also discloses payment-related risks including the security of payment card information, and the risk of failing to keep a relevant digital experience for members.
- Weather, catastrophic events and labour organisation — Natural disasters, extreme weather and catastrophic events beyond the company's control could hurt results — a live concern given how concentrated the clubs are in the eastern states — and the filing separately warns that union attempts to organise its team members could disrupt the business.
顧客集中度
There is no customer concentration in the usual sense: the 10-K states that no customer represents more than 10% of total revenues for any period presented. Revenue comes from more than 8 million individual paid memberships. The concentration that does matter is geographic — clubs are clustered in the eastern United States, with New York (50 clubs), Florida (43), Massachusetts (26), New Jersey (24) and Pennsylvania (19) the largest states — so a regional shock hits a disproportionate share of the business.
強気材料
Buyers argue that the membership fee is the real business: $499.8 million in fiscal 2025, up 9.5%, earned on more than 8 million paid memberships and renewed year after year with very little cost attached, so profit is far steadier than a thin-margin grocery retailer would suggest. They point to the January 2025 fee increase flowing through without losing members, to Club+ and co-branded cardholders rising to 42% of members and 52% of merchandise spend excluding gas and fees, to digitally-enabled comparable sales up 31.0% in the fourth quarter, and to sixteen consecutive quarters of traffic growth. They also note the footprint is still small — 263 clubs in 21 states against national rivals — leaving room to open clubs and gas stations in the same eastern markets the company already knows, and that private label at roughly 27% of net sales excluding gasoline both widens the price gap and lifts margin.
弱気材料
Sellers fear that the model has no defence against larger rivals running the same playbook: Costco, Sam's Club and Walmart operate on greater scale, and the company itself lists competition and any harm to the membership relationship among its principal risk factors. Membership is an annual decision, and a renewal rate that slips takes almost pure profit with it. The clubs are packed into the eastern states — New York and Florida alone account for 93 of 263 — so a regional recession, a storm season or a labour-organising push lands on a concentrated base. Sellers also point to the mechanics of the top line: comparable sales of +1.0% including gasoline in fiscal 2025 rested partly on a fuel price the company does not control, and the 10-K warns that changes in product mix or gasoline revenues could hurt results. Merchandise margins are thin by design, leaving little cushion if procurement costs or vendor terms move against the company, and growth now depends on opening physical clubs — slow, capital-hungry, and hard to reverse if a market disappoints.
Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users
Direct competitors
Who this company fights with for the same customers
Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users
The largest membership warehouse club in the United States and the first competitor BJ's names in its 10-K, selling bulk groceries, general merchandise and discounted gasoline to paying members in many of the same East Coast and Florida markets.
Its Sam's Club division is the other warehouse club BJ's names in its 10-K, competing for the same membership fees and bulk grocery basket, while Walmart's supercenters compete for the same everyday grocery spending.
The largest pure supermarket chain in the United States, competing for the grocery and fresh-food basket that makes up about 86% of BJ's merchandise sales, and also selling fuel at stations attached to its stores.
A general merchandise chain that has pushed heavily into groceries and household staples, competing for the same suburban family shopper who buys food, home goods and apparel in one trip.
Its paid Prime membership and online grocery and household-goods delivery compete directly for the recurring fee and the bulk staples order that BJ's membership model depends on.
Its Stop & Shop, Giant and Hannaford banners are the dominant supermarkets in the Northeast and Mid-Atlantic where BJ's clubs are most concentrated, fighting for the same weekly grocery spend.
貸借対照表と流動性
売上高
$22.81B
直近12か月(2026/8/1まで)
純利益
$594M
直近12か月(2026/8/1まで)
フリーキャッシュフロー
$328M
自己資本合計
$2.20B
負債合計
$5.31B
流動比率
0.73
利払い倍率
25.57
負債/EBITDA
2.51
一株当たり利益(EPS)
売上高と純利益
フリーキャッシュフロー
収益内訳
財務推移表
利益率の推移
負債の推移
負債の重さ
成長率グリッド
成長率 — 売上高
適正価値の推定
適正価値
$104.49
現在株価
$94.49
安全マージン
+9.6%
適正価値レンジ
$86.88 - $122.10
使用した評価手法間のばらつきであり、統計的に較正された信頼区間ではありません。
推定方法
バリュエーション指標
P/E レシオ
20.13
ROE
26.3%
P/B レシオ
5.29
P/FCF
32.44
粗利益率
18.2%
ROIC
13.5%
収益性レーダー
価値創造(経済的モート)
ROIC
13.5%
WACC
6.7%
ROIC − WACC
+6.8 pp
ROICが資本コストを上回っています。企業は株主のために価値を創出しています。
ファンダメンタル分析基準
合格(16)
- EPS shows upward trend
- EPS CAGR 27.85%
- Price CAGR 19.39%
- ROIC 13.5%
- Debt/Equity ratio
- Positive Free Cash Flow
- Interest Coverage
- Debt/EBITDA
- Return on Tangible Assets
- ROE 27.4%
- Revenue Growth 5Y 6.8%
- Analyst Consensus 56% Buy
- Earnings Surprise avg 5.1%
- Earnings Quality (OCF/NI) 1.87
- Share Dilution -1.2%
- Piotroski F-Score 8/9
不合格(11)
- Gross Margin 18.2%
- P/FCF 32.44
- P/B Ratio 5.29
- Operating Margin 3.8%
- CapEx intensity
- Current Ratio
- Low reliance on intangibles
- Price below Graham Number
- DCF valuation (Overvalued)
- PEG Ratio 2.69
- Net Margin Trend 2.6% vs 2.8%
データなし(1)
- Dividend Payout NaN%
Piotroski F-スコア
財務健全性が高い
利益の質
高品質:利益はキャッシュに裏付けられている
株式希薄化
株式を買い戻している。株主に友好的
機関投資家の保有
ガバナンス
経営陣
| 氏名 | 役職 | 年齢 |
|---|---|---|
| Mr. Robert W. Eddy | President, CEO & Chairman | 52 |
| Ms. Laura L. Felice CPA, CGMA | Executive VP & CFO | 44 |
| Mr. William C. Werner CPA | Executive Vice President of Strategy & Development | 47 |
| Mr. Paul Cichocki | Executive Advisor | 55 |
| Mr. Timothy Morningstar | Executive VP & Chief Growth Officer | 49 |
| Mr. Scott Schmadeke | Executive VP & COO | 47 |
| Ms. Monica Schwartz | Executive VP and Chief Information & Digital Officer | 49 |
| Diana Rashkow | Vice President of Investor Relations | - |
| Mr. Graham N. Luce J.D. | Executive VP, General Counsel & Secretary | 55 |
| Mr. Kirk Saville | Head of Corporate Communications | 63 |
監査リスク
5
取締役会リスク
3
報酬リスク
4
株主権利リスク
5
パート2 · 株価と買い時
この部分は企業に価値があるかを判断するものではありません。ファンダメンタルズに納得したうえで、いつ買うかを選ぶためのものです。内容:テクニカル分析、ポテンシャル、過去のドローダウン、ガンマエクスポージャー。
業績推移
via SEC EDGAR
Latest News
Recent headlines for BJ, sourced from Markets Gazette.
- 5/22/2026NEGATIVEDow Jumps 250 Points; BJ's Wholesale Shares Fall After Q1 Results
BJ's Wholesale Club Holdings Inc. saw its shares decline by 7% following the release of its Q1 results. While the broader Dow Jones Industrial Average climbed 250 points, driven by gains in healthcare stocks, BJ's specific performance indicates investor disappointment with its quarterly earnings. This stock movement suggests that despite a generally positive market sentiment, the company's financial performance did not meet expectations, potentially signaling headwinds in its operational efficiency or market positioning.
- 5/22/2026NEUTRALTop Wall Street Forecasters Revamp BJ's Wholesale Club Expectations Ahead Of Q1 Earnings
BJ's Wholesale Club is set to report its Q1 earnings on May 22, with analysts projecting $1.04 earnings per share and $5.43 billion in revenue. The stock experienced a 2.4% decline on Thursday, reflecting current market sentiment ahead of the earnings release. While past analyst ratings from firms like Deutsche Bank and Credit Suisse have shown support, the upcoming report will be crucial for determining the stock's future trajectory. Investors will be closely watching for any surprises in the earnings figures and management's forward guidance.
- 4/28/2026NEGATIVEOaktree Capital Accuses BJ’s of Breaching Tariff Refund Deal
Oaktree Capital Management has filed a lawsuit against BJ's Wholesale Club, alleging the company breached a deal concerning tariff refunds. Oaktree claims BJ's reneged on an agreement to sell its rights to approximately $29 million in tariff refunds for 70 cents on the dollar. This legal dispute introduces uncertainty and potential financial liabilities for BJ's, which could negatively impact investor sentiment and the company's stock performance. The outcome of the lawsuit may lead to significant financial penalties or a revised settlement, affecting the company's profitability and cash flow.
- 3/5/2026NEUTRALBJ's Wholesale (BJ) Earnings Call Transcript
The earnings call transcript for BJ's Wholesale (BJ) for the quarter ending January 30, 2026, is now available. Although the specific content is not provided, the release of this document is a standard procedure for publicly traded companies. Investors and analysts use these transcripts to assess past financial performance, understand business strategies, and analyze future outlooks. The availability of this information allows for deeper stock analysis, but without specific details on earnings performance or management statements, the market impact remains neutral pending further communication.
- 3/4/2026NEUTRALWhat's Next: BJ's Wholesale Club's Earnings Preview
BJ's Wholesale Club is set to report its fourth-quarter earnings, with analysts forecasting earnings per share (EPS) of $0.75 on expected revenues of $5.01 billion. While these figures represent year-over-year growth, the market is keenly awaiting forward guidance. The stock's recent performance has been volatile, influenced by macroeconomic concerns and retail sector competition. An in-line or better EPS, coupled with optimistic guidance, could support the stock, while a disappointing result or cautious outlook might exert downward pressure.
via Markets Gazette