Lands' End, Inc. Financial Ratios — LE Stock

Profitability (USD)

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Return on Common Equity (%)	27.4	- -	- -	213.3	-32.9	- -	- -	- -	- -	176.68	118.17	-32.75	- -	- -	- -
Return on Assets (%)	25.45	8.18	6.54	5.8	-1.49	-9.16	2.52	1.04	1.73	1	3.21	-1.18	-13.8	0.79	0.73
Return on Capital (%)	26.63	- -	- -	29.76	- -	- -	- -	- -	9.49	9.03	17.41	- -	- -	17.41	19.4
Return on Invested Capital (%)	36.54	12.01	9.67	9.91	- -	- -	- -	- -	5.11	4.7	8.12	- -	- -	5.85	6.27
Gross Margin (%)	44.39	44.4	45.45	47.32	45.96	43.15	42.45	42.44	42.88	42.44	42.25	38.17	42.48	47.94	48.7
EBITDA Margin (%)	8.37	6.63	9.59	10.25	7.79	2.95	3.84	4.83	5.28	5.5	7.27	4.08	4.59	6.22	5.57
Operating Margin (%)	7.06	5.17	8.21	8.98	6.57	1.52	2.07	2.93	3.13	2.88	4.88	1.59	1.98	3.74	3.32
Incremental Operating Margin (%)	5.52	28.49	-201.02	-150.23	34.24	86.7	12.29	30.09	-204.03	18.88	18.47	67.81	-5.38	-19.87	24.08
Pretax Margin (%)	7.06	5.17	8.22	7.75	-2.06	-13.39	0.03	0.66	1.47	0.88	2.81	-0.94	-8.95	0.77	0.58
Profit Margin (%)	4.42	3.14	5.04	4.74	-1.38	-8.22	2	0.8	1.33	0.76	2.04	-0.81	-8.87	0.46	0.41
Net Income to Common Margin (%)	4.42	3.14	5.04	4.74	-1.38	-8.22	2	0.8	1.33	0.76	2.04	-0.81	-8.87	0.46	0.41
Effective Tax Rate (%)	37.46	39.29	38.59	38.78	- -	- -	- -	- -	9.7	13.95	27.41	- -	- -	40.62	28.94
Dvd Payout Ratio (%)	6.97	- -	140.7	677.52	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	25.49	- -	- -	-1,231.85	-32.9	- -	- -	- -	- -	176.68	118.17	-32.75	- -	- -	- -

Credit (USD)

API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Total Debt	- -	- -	- -	511	499	495	491	488	430	327	287	374	278	262	246
ST Debt	- -	- -	- -	5	5	5	5	5	11	19	19	19	19	18	17
LT Debt	- -	- -	- -	506	494	490	486	482	418	308	267	355	259	245	228
Total Debt/EBITDA	- -	- -	- -	3.21	4.51	12.58	9.1	6.95	5.61	4.17	2.41	5.89	4.11	3.1	3.3
Net Debt/EBITDA	- -	-0.27	-0.15	1.82	2.45	7.16	5.48	4.19	4	3.19	1.8	4.69	3.31	2.62	2.81
Total Debt/EBIT	- -	- -	- -	3.66	5.35	24.31	16.9	11.45	9.45	7.96	3.59	15.12	9.53	5.15	5.56
Net Debt/EBIT	- -	-0.34	-0.17	2.07	2.9	13.85	10.17	6.91	6.75	6.09	2.68	12.04	7.67	4.35	4.73
EBITDA to Interest Expense	- -	- -	- -	7.78	4.46	1.6	2.08	2.43	2.95	2.83	3.45	1.6	1.4	2.1	2.03
EBITDA-CapEx/Interest Expense	- -	- -	- -	6.96	3.56	0.25	0.61	0.88	1.45	1.74	2.72	0.8	0.68	1.16	1.23
EBIT to Interest Expense	- -	- -	- -	6.81	3.75	0.83	1.12	1.47	1.75	1.48	2.32	0.62	0.6	1.26	1.21
Interest Expense	- -	- -	- -	20	25	25	26	29	26	28	34	40	48	40	37
Common Equity/Total Assets	- -	- -	- -	5.13	3.87	-5.4	-2.62	-1.52	0.06	1.1	4.33	2.92	-12.21	-12.29	-11.79
Long-Term Debt/Equity (%)	- -	- -	- -	125.18	128.43	180.55	158.34	149.5	120.13	83.43	65.7	93.13	107.26	102.37	93.52
Long-Term Debt/Capital (%)	- -	- -	- -	87.19	90.01	112.64	105.27	102.48	97.27	91.01	80.61	87.48	144.73	145.44	145.19
Long-Term Debt/Total Assets (%)	- -	- -	- -	37.48	38.54	43.97	43.26	43.43	37.58	29.5	25.78	32.77	31.93	31.99	30.42
Total Debt/Equity (%)	- -	- -	- -	126.46	129.77	182.45	160.02	151.1	123.29	88.55	70.46	98.16	115.13	109.7	100.66
Total Debt/Capital (%)	- -	- -	- -	88.08	90.95	113.82	106.38	103.58	99.83	96.59	86.45	92.21	155.35	155.86	156.27
Total Debt/Total Assets (%)	- -	- -	- -	37.86	38.94	44.44	43.71	43.89	38.57	31.31	27.64	34.54	34.28	34.28	32.74
Net Debt to Equity	- -	-3.43	-2.83	71.67	70.38	103.93	96.33	91.16	88.02	67.74	52.6	78.19	92.66	92.68	85.76
Net Debt/Capital (%)	- -	100	100	80.72	84.5	127.09	111.07	106.07	86.85	82.12	71.98	81.38	145.62	145.67	150.01
EBITDA	144	105	150	159	111	39	54	70	77	78	119	63	68	85	74
EBITDA-CapEx	129	90	140	143	88	6	16	25	38	48	94	32	33	47	45
Operating Income (Loss)	122	82	128	140	93	20	29	43	45	41	80	25	29	51	44

Liquidity (USD)

API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Cash Ratio	- -	0.15	0.11	0.92	0.99	0.86	0.76	0.8	0.27	0.11	0.11	0.13	0.1	0.07	0.08
Current Ratio	- -	2.39	2.22	2.44	2.68	2.44	2.37	2.44	1.92	1.57	1.63	1.87	1.58	1.63	1.61
Quick Ratio	- -	0.29	0.28	1.05	1.13	1.01	0.96	0.94	0.45	0.23	0.27	0.28	0.23	0.28	0.26
CFO/Avg Current Liab	0.16	0.99	0.58	0.95	0.15	0.1	0.11	0.19	0.1	0.31	0.23	-0.12	0.47	0.22	0.22
Common Equity/Total Assets	- -	- -	- -	5.13	3.87	-5.4	-2.62	-1.52	0.06	1.1	4.33	2.92	-12.21	-12.29	-11.79
Long-Term Debt/Equity (%)	- -	- -	- -	125.18	128.43	180.55	158.34	149.5	120.13	83.43	65.7	93.13	107.26	102.37	93.52
Long-Term Debt/Capital (%)	- -	- -	- -	87.19	90.01	112.64	105.27	102.48	97.27	91.01	80.61	87.48	144.73	145.44	145.19
Long-Term Debt/Total Assets (%)	- -	- -	- -	37.48	38.54	43.97	43.26	43.43	37.58	29.5	25.78	32.77	31.93	31.99	30.42
Total Debt/Equity (%)	- -	- -	- -	126.46	129.77	182.45	160.02	151.1	123.29	88.55	70.46	98.16	115.13	109.7	100.66
Total Debt/Capital (%)	- -	- -	- -	88.08	90.95	113.82	106.38	103.58	99.83	96.59	86.45	92.21	155.35	155.86	156.27
Total Debt/Total Assets (%)	- -	- -	- -	37.86	38.94	44.44	43.71	43.89	38.57	31.31	27.64	34.54	34.28	34.28	32.74
CFO/Total Liabilities	- -	24.4	28.59	22.32	4.05	2.86	3.48	6.12	3.57	13.56	11.2	-5.18	22.91	10.1	9.79
CFO/CapEx	0.96	6.42	11.62	12.71	1.63	0.72	0.75	1.07	0.7	3.04	2.8	-1.14	3.74	1.41	1.7
Altman's Z-Score	- -	3.8	4.13	4.26	3.51	2.69	2.88	3.11	2.86	3.43	3.84	3.03	3.22	3.53	2.67

Working Capital (USD)

API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Accounts Receivable Turnover	259.55	117.13	51.5	48.84	45.7	37.45	31.56	34.39	33.92	32.25	37.52	32.89	36.71	32.79	29.97
Days Sales Outstanding	1.41	3.12	7.09	7.47	7.99	9.75	11.57	10.61	10.76	11.32	9.73	11.1	9.94	11.13	12.18
Inventory Turnover	8.45	4.66	2.28	2.44	2.43	2.32	2.46	2.55	2.37	2.17	2.47	2.38	2.33	2.5	2.57
Days Inventory Outstanding	43.21	78.34	160.22	149.51	150	157.3	148.26	142.89	153.7	168.32	147.97	153.67	156.7	145.79	142.26
Accounts Payable Turnover	17.57	23.63	7.6	6.05	5.7	4.9	5.13	5.9	6.25	5.66	6.77	6.32	4.77	5.53	6.07
Accounts Payable Turnover Days	20.77	15.45	48.02	60.32	64.02	74.53	71.14	61.86	58.4	64.46	53.91	57.75	76.58	65.97	60.1
Cash Conversion Cycle	23.85	66.01	119.29	96.66	93.97	92.53	88.68	91.64	106.06	115.19	103.79	107.02	90.06	90.95	94.34
Inventory to Cash Days	-41.81	-75.22	-153.13	-142.04	-142.01	-147.56	-136.7	-132.28	-142.94	-157.01	-138.24	-142.57	-146.76	-134.66	-130.08
Inventories	- -	379	370	301	329	325	332	322	376	382	384	426	302	265	269
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	379	370	301	329	325	332	322	376	382	384	426	302	265	269

Enterprise Value (USD)

API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Market Capitalization	- -	- -	- -	1,109	697	492	539	576	377	899	604	299	303	389	545
- Cash & Cash Equivalents	- -	28	22	221	228	213	196	193	77	34	34	40	25	16	18
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	511	499	495	491	488	430	327	287	374	278	262	246
Enterprise Value	- -	-28	-22	1,398	967	774	835	870	729	1,193	856	633	556	635	773
Total Capital	- -	- -	- -	580	549	435	462	471	430	339	331	405	179	168	157
Total Debt/Capital (%)	- -	- -	- -	88.08	90.95	113.82	106.38	103.58	99.83	96.59	86.45	92.21	155.35	155.86	156.27
Total Debt / EV	- -	- -	- -	0.37	0.52	0.64	0.59	0.56	0.59	0.27	0.33	0.59	0.5	0.41	0.32
EV/Sales	- -	- -	- -	0.9	0.68	0.58	0.59	0.6	0.5	0.84	0.52	0.41	0.38	0.47	0.58
EV/EBITDA	- -	- -	- -	8.78	8.74	19.65	15.46	12.41	9.52	15.2	7.19	9.98	8.21	7.49	10.39
EV/EBIT	- -	- -	- -	10.01	10.38	37.98	28.7	20.43	16.05	28.99	10.73	25.61	19.04	12.46	17.46
EV/Cash Flow to Firm	- -	- -	- -	6.25	18.27	19.73	0.5	10.49	14.37	10.32	8.96	- -	3.11	8.23	10.21
EV/Free Cash Flow to Firm	- -	- -	- -	5.82	12.87	10.67	0.49	6.81	8.13	8.19	7.08	21.55	2.6	5.52	7.37
Diluted Market Cap	- -	- -	- -	1,111	697	492	539	582	377	902	617	299	303	394	551
Diluted Enterprise Value	- -	-28	-22	1,400	967	774	835	876	729	1,195	870	633	556	640	779
EV per Share	- -	- -	- -	43.75	30.24	24.16	26.02	27.04	22.54	36.62	25.99	19.12	17.38	20.34	25.2
TTM Sales	1,726	1,586	1,563	1,555	1,420	1,336	1,407	1,452	1,450	1,427	1,637	1,555	1,473	1,363	1,335
TTM EBITDA	144	105	150	159	111	39	54	70	77	78	119	63	68	85	74
TTM Operating Income	122	82	128	140	93	20	29	43	45	41	80	25	29	51	44
TTM Cash Flow to Firm	15	96	115	224	53	39	1,660	83	51	116	96	-2	178	77	76
TTM Free Cash Flow to Firm	30	111	125	240	75	73	1,698	128	90	146	121	29	213	115	105

Multiples (USD)

API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Price/Free Cash Flow	- -	- -	- -	4.88	11.89	8.56	8.1	6.26	5.69	7.4	6.44	-65.55	1.83	4.34	6.99
EV/EBIT	- -	- -	- -	10.01	10.38	37.98	28.7	20.43	16.05	28.99	10.73	25.61	19.04	12.46	17.46
Enterprise Value	- -	-28	-22	1,398	967	774	835	870	729	1,193	856	633	556	635	773
Low Price	- -	- -	- -	25.35	19.84	14.03	10.55	12.27	7.15	4.05	16.6	6.61	5.98	7.64	7.65
EV/Sales	- -	- -	- -	0.9	0.68	0.58	0.59	0.6	0.5	0.84	0.52	0.41	0.38	0.47	0.58
EV/EBITDA	- -	- -	- -	8.78	8.74	19.65	15.46	12.41	9.52	15.2	7.19	9.98	8.21	7.49	10.39
Price/Earnings	- -	- -	- -	15.02	- -	- -	19.11	49.72	19.53	82.98	18.09	- -	- -	62.35	98.91
Price/Earnings Average	- -	- -	- -	16.57	-44.75	-5.42	18.36	55.26	23.06	38.48	27.56	-32.42	-1.99	69.36	70.61
Price/Earnings High	- -	- -	- -	24.36	-61.9	-8.05	28.21	86.52	32.34	95.06	43.81	-55.81	-2.64	99.55	111.61
Price/Earnings Low	- -	- -	- -	10.98	-32.46	-4.09	12	34.08	11.99	12.17	16.38	-17.47	-1.46	38.26	42.6
Price/Book Value	- -	- -	- -	16.02	14.03	-8.17	-18.27	-34.22	527.73	77.83	13.44	9.46	-3.05	-4.13	-6.15
Price/Book Value Average	- -	- -	- -	17.67	17.62	-9.9	-17.56	-38.03	622.94	36.09	20.47	12.86	-2.63	-4.6	-4.39
Price/Book Value High	- -	- -	- -	25.98	24.37	-14.7	-26.97	-59.55	873.8	89.17	32.54	22.13	-3.49	-6.6	-6.94
Price/Book Value Low	- -	- -	- -	11.71	12.78	-7.47	-11.48	-23.46	323.88	11.42	12.17	6.93	-1.93	-2.54	-2.65
Price/Tangible Book Value	- -	- -	- -	-4.73	-4.48	-5.14	-9	-13.01	-20.24	149.78	14.04	17.53	-19.65	-21.86	2.23
Price/Tangible Book Value Average	- -	- -	- -	-5.21	-5.63	-6.23	-8.64	-14.46	-23.89	69.46	21.39	23.82	-16.89	-24.32	1.59
Price/Tangible Book Value High	- -	- -	- -	-7.66	-7.78	-9.25	-13.28	-22.64	-33.51	171.59	34	41.01	-22.43	-34.9	2.52
Price/Tangible Book Value Low	- -	- -	- -	-3.45	-4.08	-4.7	-5.65	-8.92	-12.42	21.97	12.71	12.83	-12.41	-13.41	0.96
Price/Sales	- -	- -	- -	0.71	0.49	0.37	0.38	0.4	0.26	0.63	0.37	0.19	0.21	0.29	0.41
Price/Sales Average	- -	- -	- -	0.79	0.62	0.45	0.37	0.44	0.31	0.29	0.56	0.26	0.18	0.32	0.29
Price/Sales High	- -	- -	- -	1.16	0.85	0.66	0.57	0.69	0.43	0.72	0.89	0.45	0.23	0.46	0.46
Price/Sales Low	- -	- -	- -	0.52	0.45	0.34	0.24	0.27	0.16	0.09	0.33	0.14	0.13	0.17	0.18
Price/Cash Flow	- -	- -	- -	5.25	19.17	20.4	18.95	11.95	13.81	9.81	8.55	-8.22	2.32	7.31	10.98
Price/Cash Flow Average	- -	- -	- -	5.79	24.07	24.7	18.21	13.29	16.3	4.55	13.03	-11.17	1.99	8.14	7.84
Price/Cash Flow High	- -	- -	- -	8.51	33.3	36.69	27.97	20.8	22.86	11.24	20.72	-19.23	2.65	11.68	12.39
Price/Cash Flow Low	- -	- -	- -	3.84	17.46	18.65	11.9	8.19	8.47	1.44	7.75	-6.02	1.46	4.49	4.73
Price/Free Cash Flow Average	- -	- -	- -	5.38	14.94	10.37	7.79	6.95	6.72	3.43	9.82	-89.06	1.57	4.82	4.99
Price/Free Cash Flow High	- -	- -	- -	7.91	20.66	15.39	11.96	10.89	9.43	8.48	15.61	-153.31	2.09	6.92	7.89
Price/Free Cash Flow Low	- -	- -	- -	3.56	10.83	7.83	5.09	4.29	3.5	1.09	5.84	-47.98	1.16	2.66	3.01
EV/Sales Average	- -	- -	- -	0.97	0.81	0.66	0.58	0.64	0.55	0.5	0.72	0.48	0.35	0.5	0.46
EV/Sales High	- -	- -	- -	1.34	1.04	0.87	0.78	0.89	0.67	0.93	1.05	0.66	0.41	0.64	0.63
EV/Sales Low	- -	- -	- -	0.71	0.64	0.55	0.45	0.47	0.4	0.3	0.49	0.36	0.3	0.36	0.35
EV/EBITDA Average	- -	-0.27	-0.15	9.49	10.35	22.28	15.07	13.32	10.41	9.05	9.85	11.67	7.58	8.01	8.29
EV/EBITDA High	- -	-0.27	-0.15	13.1	13.39	29.61	20.21	18.49	12.75	16.86	14.41	16.28	8.85	10.23	11.32
EV/EBITDA Low	- -	-0.27	-0.15	6.9	8.18	18.58	11.75	9.82	7.62	5.42	6.72	8.71	6.56	5.72	6.22
EV/EBIT Average	- -	-0.34	-0.17	10.83	12.29	43.06	27.97	21.94	17.54	17.27	14.69	29.95	17.58	13.32	13.94
EV/EBIT High	- -	-0.34	-0.17	14.95	15.88	57.24	37.52	30.44	21.49	32.17	21.49	41.8	20.5	17.01	19.04
EV/EBIT Low	- -	-0.34	-0.17	7.88	9.71	35.9	21.81	16.18	12.84	10.34	10.01	22.37	15.21	9.51	10.46
Last Price	- -	- -	- -	34.69	21.78	15.35	16.8	17.9	11.65	27.61	18.33	9.03	9.47	12.45	17.76
High Price	- -	- -	- -	56.25	37.84	27.6	24.8	31.15	19.29	31.63	44.4	21.12	10.81	19.88	20.04
Enterprise Value Average	- -	-28	-22	1,512	1,145	877	814	935	797	710	1,172	740	513	679	617
Enterprise Value High	- -	-28	-22	2,087	1,481	1,166	1,091	1,297	976	1,324	1,714	1,033	598	867	843
Enterprise Value Low	- -	-28	-22	1,100	905	731	634	689	584	425	799	553	444	485	463

Shares Outstanding	- -	32	32	32	32	32	32	32	32	33	33	33	31	31	31
Diluted Weighted Avg Shares	31	31	32	32	32	32	32	33	32	33	34	33	32	32	31
Basic Weighted Avg Shares	30	30	32	32	32	32	32	32	32	33	33	33	32	31	31
Revenue per Share	57.51	52.86	48.91	48.67	44.4	41.72	43.85	45.09	44.84	43.83	49.7	46.98	46.06	43.67	43.53
EBITDA per Share	4.82	3.5	4.69	4.99	3.46	1.23	1.68	2.18	2.37	2.41	3.61	1.92	2.12	2.71	2.43
Operating Income per Share	4.06	2.73	4.02	4.37	2.91	0.64	0.91	1.32	1.4	1.26	2.42	0.75	0.91	1.63	1.44
Basic EPS, GAAP	2.54	1.66	2.47	2.31	-0.61	-3.43	0.88	0.36	0.6	0.33	1.01	-0.38	-4.09	0.2	0.18
Basic EPS from Cont Ops	2.54	1.66	2.47	2.31	-0.61	-3.43	0.88	0.36	0.6	0.33	1.01	-0.38	-4.09	0.2	0.18
Diluted EPS, GAAP	2.5	1.63	2.47	2.31	-0.61	-3.43	0.88	0.36	0.6	0.33	0.99	-0.38	-4.09	0.2	0.18
Diluted EPS from Cont Ops	2.5	1.63	2.47	2.31	-0.61	-3.43	0.88	0.36	0.6	0.33	0.99	-0.38	-4.09	0.2	0.18
Dividend per Share	0.18	- -	3.47	15.65	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.48	3.21	3.6	6.61	1.14	0.75	0.89	1.5	0.84	2.81	2.14	-1.1	4.08	1.7	1.62
Free Cash Flow per Basic Share	-0.02	2.71	3.29	6.09	0.44	-0.29	-0.3	0.1	-0.36	1.89	1.38	-2.06	2.99	0.49	0.66
Cash & Equivalents per Share	- -	0.94	0.7	6.93	7.14	6.66	6.1	6.01	2.39	1.04	1.04	1.19	0.79	0.52	0.58
Book Value per Share	- -	- -	- -	2.17	1.55	-1.88	-0.92	-0.52	0.02	0.35	1.36	0.95	-3.1	-3.01	-2.89
Tangible Book Value per Share	- -	5.97	4.72	-7.34	-4.86	-2.99	-1.87	-1.38	-0.58	0.18	1.31	0.52	-0.48	-0.57	7.96

Lands' End, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)