ランキングに戻る

Burlington Stores Inc (BURL)

適正価値
Consumer CyclicalApparel RetailUnited States

ファンダメンタル

67

株価

$272.76

時価総額

$16.73B

パート1 · 企業の価値

概要

Burlington Stores is a United States off-price retailer: it sells branded apparel, accessories, footwear, home goods, beauty, baby and toys at everyday low prices, which the company describes as up to 60% off other retailers' prices. It operated 1,212 stores in 46 states, Washington D.C. and Puerto Rico at the end of Fiscal 2025 (January 31, 2026), in an average new-store format of roughly 27,000 square feet, and it states a long-term target of 2,000 stores. The core of the business is opportunistic buying: buyers are in the market every week and purchase the majority of the merchandise in-season, close to the moment of need, rather than committing pre-season. Merchandise reaches the stores through a network of company-operated distribution centers, and Fiscal 2025 total revenue was $11.567 billion with net income of $610.2 million.

収益の仕組み

Burlington makes money by buying merchandise cheaply and reselling it in its own stores at a markup that is still below full retail. More than 99% of net sales come from stores the company itself operates; of Fiscal 2025 total revenue of $11.567 billion, $11.550 billion was net sales and only $17.3 million was other revenue (largely layaway, gift-card and similar items), so e-commerce and ancillary income are immaterial. Profit depends on the spread between opportunistic purchase cost and selling price, on how fast inventory turns, and on the fixed costs of leased stores and distribution centres being spread over a growing sales base — which is why new store openings, and comparable store sales, drive the model. The company reports its results as a single business rather than as several reportable segments; the split shown below is the sales mix by major product category disclosed in the 10-K, not a segment-reporting breakdown.

セグメント別売上高

Accessories and shoes28%

Handbags, jewellery, beauty and branded footwear for the whole family, sold in-store to individual shoppers. It is the single largest category of Burlington's sales mix.

Ladies apparel20%

Branded womenswear — dresses, tops, bottoms, activewear and intimates — bought opportunistically and sold below full retail price.

Home20%

Home goods and décor, bath and kitchen items, gifts and toys. It is the category Burlington has pushed hardest to widen the store's appeal beyond clothing.

Mens apparel17%

Branded menswear, from basics and casual clothing to tailored items, aimed at the same value-seeking shopper.

Kids apparel and baby12%

Clothing for children and a baby department (Baby Depot) that also carries gear such as strollers and car seats, sold to families.

Outerwear3%

Coats and jackets — the category Burlington was historically known for (it began as Burlington Coat Factory) and which it has deliberately shrunk to reduce weather dependence.

競争優位性(moat)

コスト優位性 · 狭い

Burlington's advantage, such as it is, comes from being a large and reliable buyer of other people's excess inventory. Scale lets it absorb whole lots of branded merchandise that vendors need to clear, and a low-cost store and distribution base lets it sell that merchandise at prices full-price retailers cannot match while still earning a margin. The 10-K notes that no single brand accounted for more than 5% of net purchases in Fiscal 2025, 2024 or 2023, which shows how diversified — and therefore how resilient — the buying side is. The limits are real: shoppers have no switching costs and no loyalty programme holding them, the same off-price playbook is run at larger scale by TJX and at similar scale by Ross, and Burlington's operating margin has historically trailed both, which is evidence that the advantage is narrow rather than wide.

需要を左右する要因

中程度の景気循環性

Burlington sells discretionary goods, so demand follows employment, wages and how confident households feel — and the company's own first risk factor is a downturn in consumer spending. But off-price cuts both ways over the cycle: when money is tight, shoppers trade down from full-price retailers into stores like Burlington, and vendors end up with more unsold inventory, which is exactly the merchandise Burlington buys cheaply. When the economy is strong, spending rises but bargains are scarcer and buying margins tighten. Within the year the pattern is pronounced: sales and operating income are weighted to the second half, with back-to-school and the holidays, and cold weather still helps the outerwear category even after it was cut to 3% of the mix.

主なリスク

  • A downturn in consumer spending or inflation — The company states that a downturn in general economic conditions or consumer spending, or inflationary conditions, could adversely affect its business. Burlington sells discretionary goods, so its sales track how much cash households have left over.
  • Competition from other retailers — Burlington lists increased competition from other retailers as a risk that could adversely affect its business. It competes with the other large off-price chains, with department stores and with online sellers, all of them chasing the same branded merchandise and the same value-seeking shopper.
  • Failure of the opportunistic buying and inventory process — The filing warns that failure to execute its opportunistic buying and inventory management process could adversely affect the business, and separately that if it cannot buy attractive brand-name merchandise in sufficient quantities at competitive prices, the merchandise mix suffers and sales may be harmed. Buying in-season is what makes the margin — and what can destroy it.
  • Overseas sourcing, tariffs and trade policy — The company notes that many of its vendors produce merchandise overseas and that the business is exposed to the risks of foreign and domestic operations and of international tax and tariff policies and trade relations. Tariff changes reach Burlington indirectly, through what its vendors charge.
  • Dependence on the distribution network and on store locations — Any disruption to the distribution network could cause disruption to the business, loss of sales and profits and increased expenses. The filing separately flags that reduced traffic to, or the closing of, other destination retailers in the shopping areas where Burlington's stores sit could significantly reduce sales, and that failing to optimise existing stores or keep favourable lease terms would hurt growth and profitability.
  • Seasonality and weather — Net sales, operating income and inventory levels fluctuate on a seasonal basis, with the higher share of operating income typically realised in the second half of the year, which includes back-to-school and the holidays. The company also flags extreme or unseasonable weather, whether caused by climate change or otherwise, and natural disasters as a significant risk — a legacy of its outerwear roots.
  • Growth plan execution — Burlington states it may not be able to sustain its growth plans or successfully implement its long-range strategic goals. With a target of 2,000 stores against 1,212 today, much of the story rests on opening stores that perform as well as the ones already open.
  • Information systems and cyber attacks — The filing warns that an inability to protect its information systems against service interruption, misappropriation of data, security breaches or other cyber attacks could disrupt operations, cause financial losses and damage its reputation; it also lists payment-related risks separately.

顧客集中度

Burlington sells directly to millions of individual shoppers in its own stores, so there is no customer concentration to speak of and the 10-K discloses none. The concentration question is worth turning around, to the supply side: the company states that no single brand accounted for more than 5% of its net purchases in Fiscal 2025, Fiscal 2024 or Fiscal 2023, so it does not depend on any one vendor either. It does, however, concentrate its physical flow: over 99% of merchandise units shipped to stores go through its own small number of distribution centres.

強気材料

Buyers argue that Burlington is the least mature of the three big American off-price chains and therefore has the longest runway: 1,212 stores today against a stated target of 2,000, with a smaller, cheaper store format that opens faster and needs less sales volume to work. They point to Fiscal 2025 total revenue of $11.567 billion, up 9%, with comparable store sales up 2% and net income of $610.2 million, as evidence that the newer, tighter operating model is converting store growth into profit rather than just into square footage. They argue the opportunistic buying model gets stronger when the retail environment is messy, because unsold vendor inventory is the raw material of the business, and that a margin still below TJX's leaves room for improvement that the other two no longer have. Finally, they note the merchandise mix has been rebalanced away from outerwear towards accessories, footwear and home, which makes results less hostage to a warm winter.

弱気材料

Sellers fear that the company's own risk factors describe a business with little protection: no switching costs, no loyalty, a customer who is by definition shopping on price, and competitors running the same playbook with more scale. They worry that the growth story depends on opening hundreds of additional stores, an execution risk Burlington itself flags, and on real estate whose traffic comes from neighbouring anchor retailers the company does not control — the filing warns explicitly that if those neighbours close, sales fall. They point to the sourcing chain as the soft spot: vendors producing overseas, exposure to tariff and trade policy changes that arrive through purchase costs rather than through the company's own decisions, and a distribution network through which over 99% of units pass, so a single disruption is felt everywhere. And they note the results are back-half weighted and still partly weather-dependent, which means one bad holiday quarter or one warm winter can undo a year.

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

Compare

Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users

P/E: 24.5Score: 68Market cap: $144.79B

TJX runs T.J. Maxx, Marshalls and HomeGoods, the largest off-price chains selling the same branded apparel, footwear and home goods at a discount to the same bargain-hunting US shoppers Burlington targets.

P/E: 28.3Score: 78Market cap: $75.20B

Ross Dress for Less and dd's DISCOUNTS use the same opportunistic-buying, treasure-hunt off-price model in the same US strip-mall locations, competing store by store with Burlington for the value apparel customer.

Citi Trends, Inc.CTRN

Citi Trends sells discounted branded apparel to lower-income urban shoppers, the same value-driven customer segment Burlington's stores serve in many of the same neighborhoods.

Nordstrom, Inc. (Nordstrom Rack)Not tracked

Nordstrom Rack is the off-price arm of Nordstrom, now privately held, selling marked-down brand-name apparel and shoes in the same off-mall retail parks Burlington occupies.

Saks OFF 5TH (Saks Global)Not tracked

Saks OFF 5TH, privately owned within Saks Global, clears designer and premium brands at discount prices to the same shopper looking for labels below full retail.

貸借対照表と流動性

売上高

$12.20B

直近12か月(2026/8/1まで)

純利益

$714M

直近12か月(2026/8/1まで)

フリーキャッシュフロー

$172M

自己資本合計

$1.81B

負債合計

$8.11B

流動比率

1.17

利払い倍率

-

負債/EBITDA

4.34

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

一般的なケース適正価値

適正価値

$236.12

現在株価

$272.76

安全マージン

-15.5%

適正価値レンジ

$153.48 - $318.76

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

アナリストの目標株価:$364.75
ディスカウンテッド・キャッシュフロー(DCF):$117.81
利益倍率(P/E):$249.16
グレアムの成長公式:$181.20
収益力価値(EPV):$92.33
正当化されたP/B:$103.82
配当割引モデル(ゴードン):算出に必要なデータが不足しています
P/FFO(運用から生まれる資金):$261.85
中間サイクル利益:算出に必要なデータが不足しています
売上高倍率:$327.73
アナリスト・コンセンサス:強い買い (19B / 7H / 0S)
直近の決算サプライズ:+33.05%

バリュエーション指標

P/E レシオ

24.01

ROE

33.8%

P/B レシオ

8.38

P/FCF

40.68

粗利益率

44.5%

ROIC

-

収益性レーダー

価値創造(経済的モート)

ROIC

-

WACC

9.7%

ROIC − WACC

-

ファンダメンタル分析基準

合格(16)

  • EPS shows upward trend
  • Price CAGR 10.93%
  • Gross Margin 44.5%
  • Positive Free Cash Flow
  • Current Ratio
  • Debt/EBITDA
  • Return on Tangible Assets
  • Low reliance on intangibles
  • ROE 39.8%
  • Revenue Growth 5Y 14.9%
  • Analyst Consensus 73% Buy
  • Earnings Surprise avg 13.1%
  • Earnings Quality (OCF/NI) 1.98
  • Share Dilution -0.6%
  • Net Margin Trend 5.9% vs 5.0%
  • Piotroski F-Score 8/9

不合格(6)

  • P/FCF 40.68
  • P/B Ratio 8.38
  • Debt/Equity ratio
  • CapEx intensity
  • Price below Graham Number
  • DCF valuation (Overvalued)

データなし(5)

  • ROIC NaN%
  • Dividend Payout NaN%
  • Operating Margin NaN%
  • Interest Coverage
  • PEG Ratio (need PE > 0 and growth > 0)

Piotroski F-スコア

8/9

財務健全性が高い

score
criteria

利益の質

1.98

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

-0.6%

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. Michael B. O'SullivanCEO & Director61
Ms. Jennifer VecchioGroup President & Chief Merchandising Officer60
Mr. Travis R. MarquettePresident & COO53
Ms. Kristin WolfeExecutive VP & CFO46
Mr. Stephen FerroniSenior VP & Chief Accounting Officer47
Mr. Varadheeswaran ChennakrishnanExecutive VP & Chief Information Officer56
Mr. David J. GlickGroup Senior VP of Investor Relations & Treasurer-
Ms. Karen R. LeuGroup Senior VP, General Counsel & Corporate Secretary-
Mr. Eric SeegerExecutive Vice President of Planning & Allocation and MIO63
Mr. Eliot M. RosenfieldExecutive Vice President of Merchandising-

監査リスク

2

取締役会リスク

1

報酬リスク

4

株主権利リスク

4

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 BURL, sourced from Markets Gazette.

  • 3/5/2026NEUTRAL
    Burlington (BURL) Q4 2025 Earnings Call Transcript

    The Q4 2025 earnings call transcript for Burlington Stores Inc. (BURL) has been released. While specific content is unavailable, the release of an earnings transcript is a standard event for publicly traded companies. Without concrete financial data or forward-looking guidance, the impact on the stock is neutral. Investors will need to analyze the full document to assess operational performance, future strategies, and growth prospects, which will determine market sentiment.

  • 3/5/2026POSITIVE
    Burlington Stock Jumps After Q4 Earnings Beat As CEO Highlights Strong Tariff Strategy

    Burlington Stores surpassed Q4 estimates, reporting $3.65 billion in sales and strong EPS. Shares rose significantly, bolstered by forecasts for higher sales in fiscal year 2026. The CEO highlighted the effectiveness of the company's tariff strategy. For investors, these results indicate solid operational performance and a positive future growth outlook, reinforcing confidence in the stock's appreciation potential.

via Markets Gazette