Academy Sports And Outdoors Earnings: More Upside Warranted Despite Recent Weakness


  • Academy Sports and Outdoors ended the 2021 fiscal year with strength, but it has since experienced some weakness from a sales and profitability perspective.
  • This pain will likely continue for the rest of the year, but this doesn't make the company a bad investment.
  • Shares look quite cheap and likely offer some nice upside to investors.
  • Looking for a helping hand in the market? Members of Crude Value Insights get exclusive ideas and guidance to navigate any climate. Learn More »

Small business owners


Physical activity is a great way to stay in shape. And one of the most enjoyable ways to stay active is by playing sports or engaging in some other physically-oriented game. One company that's dedicated to helping consumers achieve this objective is sporting goods and outdoor goods retailer Academy Sports and Outdoors (NASDAQ:NASDAQ:ASO). After seeing a remarkable 2021 fiscal year, the company has started to experience some weakness. A reduction in spending caused by the absence of economic stimulus and by a return to normalcy in our daily activities has resulted in declining sales and profits. Economic pain might also be a factor here. This was proven true once again when management reported, just the other day, financial results covering the second quarter of the company's 2022 fiscal year. Having said this, shares of the company do still look quite cheap, even if we assume that financial performance will eventually revert back to what it was in prior years. Given how shares are priced today and the limited downside they likely have, I would still make the case that the company warrants a 'buy' rating at this time.

All fun and games

A little over a year ago, on October 25th of 2021, I published an article detailing the investment worthiness of Academy Sports and Outdoors. In that article, I acknowledged the company's historical growth in the years leading up to the publication of said article. I was especially impressed by its performance between 2020 and 2021, with both e-commerce sales and comparable store sales rising nicely. At that time, I did say that the company was a bit pricey relative to similar players. But even so, I said that shares were cheap enough to warrant a 'buy' rating. Since then, the company has outperformed even my own expectations. While the S&P 500 has fallen by 9.5%, shares of Academy Sports and Outdoors have generated a profit for investors of 18.9%.

Historical Financials

Author - SEC EDGAR Data

To see why this massive disparity exists, we should first start with how the company ended its 2021 fiscal year. For that year, sales came in at $6.77 billion. That represents an increase of 19.1% over the $5.69 billion generated in 2020. This increase in revenue came even as the number of stores the company has in operation remained flat at 259. The real driver, then, related to an 18.9% increase in comparable store sales. This included strong performance across all of its merchandise divisions. The company particularly focused in its annual report on the impact that apparel and footwear merchandise had. Another driver related to the company's e-commerce operations. Sales there increased by 6.2% year over year, working out to 9.3% of the company's overall merchandise revenue for the year.

On the bottom line, performance was also impressive. Net income for 2021 came in at $671.4 million. That's more than double the $308.8 million generated in 2020. Operating cash flow plunged from $1.01 billion to $673.3 million. But if we adjust for changes in working capital, it would have soared by 93.4% from $464 million to $897.6 million. Over that same window of time, EBITDA for the company also expanded, climbing from $607 million in 2021 to $1.07 billion last year. If these year-over-year increases look unrealistic, keep in mind that rising comparable store sales means increased margin as a result of the company's ability to spread the same amount of fixed costs over more revenue. This has a magnifying effect on any sort of retailer or similar asset-intensive business.

Although 2021 proved to be a great year for the company, we have seen some weakness. For the first half of 2022, sales came in at $3.16 billion. That's 6.4% below the $3.37 billion generated the same time last year. In the second quarter of the year in particular, sales dropped by 5.9%, declining from $1.79 billion to $1.69 billion. The company also, as a result of this decline, missed analysts' expectations to the tune of roughly $10 million. Management chalked this up to a 6% decline in comparable store sales, some of which was offset by the addition of one new store to the company's portfolio. Despite this pain, the company did benefit from a 12.1% rise in e-commerce sales, bringing the portion of overall revenue that comes from online avenues from 8.4% in the second quarter of last year to 10% this year.

Historical Financials

Author - SEC EDGAR Data

On the bottom line, the company saw some contraction. Net income dropped from $368.2 million to $338.6 million. In the second quarter alone, profits declined from $190.5 million to $188.8 million. On a per-share basis, the company earned $2.22. That actually managed to beat analysts' expectations by $0.19 per share. On an adjusted basis, the company beat expectations on the bottom line by $0.26 per share. Of course, we should also pay attention to other profitability metrics, as the charts above and below both illustrate. But the bottom line here is that the decline in revenue did have a rather negative impact on all of its profitability metrics. Focusing on the first half of the year as a whole alone, operating cash flow declined from $405.7 million to $258.4 million. On an adjusted basis, it declined from $505.9 million to $420.7 million. Even EBITDA took a beating, declining from $595.4 million to $528.7 million.

Historical Financials

Author - SEC EDGAR Data

When it comes to the 2022 fiscal year as a whole, management does expect revenue to come in a bit weaker, somewhere in between $6.43 billion and $6.63 billion. This would come as a result of a 3% to 6% decline in comparable store sales as consumer spending eases. Profitability is also expected to weaken, with net income totaling between $550 million and $615 million. If we take the midpoint here and apply it to the other profitability metrics for the company, we should anticipate adjusted operating cash flow of $778.7 million and EBITDA of $931.8 million.

Trading Multiples

Author - SEC EDGAR Data

Using these figures, we can easily value the business. On a forward basis, the company is trading at a price-to-earnings multiple of 6.6. This compares to the 5.7 reading that we get using results from 2021. Even if financial performance reverts back to what we saw in 2020, we would get a multiple of 12.5. On a price to adjusted operating cash flow basis, the multiple on a forward basis should be 4.9. This is up from the multiple that we get using results from 2021 but is down from the results we would get using data from 2020. A similar relationship can be seen with the EV to EBITDA approach, with a multiple of 4.4 beating out the 3.9 from 2021 but coming in lower than the 6.8 reading that we get using data from 2020. As part of my analysis, I also compared the company to three similar firms. On a price-to-earnings basis, the forward multiples for the companies was between 4.2 and 10. In this case, two of the three companies were cheaper than Academy Sports and Outdoors. Using the price to operating cash flow approach, the range was from 5 to 18.3, with our prospect being the cheapest of the group. And when it comes to the EV to EBITDA approach, the range is between 2.3 and 4.4, with Academy Sports and Outdoors tied as the most expensive.

Company Price / Earnings Price / Operating Cash Flow EV / EBITDA
Academy Sports and Outdoors 6.6 4.9 4.4
Dick's Sporting Goods (DKS) 10.0 18.3 4.4
Big 5 Sporting Goods (BGFV) 4.6 5.0 2.3
Sportsman's Warehouse Holdings (SPWH) 4.2 7.5 2.6


Based on all the data provided, I will say that while I understand why investors would be cautious because of recently declining sales and profits, I also believe that shares of the company still look very cheap. Of course, a turn back to what the business experienced from a profitability perspective in 2020 could make shares less affordable. But even in that case, I have a hard time believing that the company would be even close to being overvalued. If anything, it would be closer to fair value in nature. For this reason and more, I've decided to retain my 'buy' rating on the company for now, reflecting my belief that it will likely outperform the broader market for the foreseeable future.

Crude Value Insights offers you an investing service and community focused on oil and natural gas. We focus on cash flow and the companies that generate it, leading to value and growth prospects with real potential.

Subscribers get to use a 50+ stock model account, in-depth cash flow analyses of E&P firms, and live chat discussion of the sector.

Sign up today for your two-week free trial and get a new lease on oil & gas!

This article was written by

Daniel Jones profile picture
Robust cash flow analyses of oil and gas companies

Daniel is currently the manager of Avaring Capital Advisors, LLC, a registered investment advisor that oversees one hedge fund, and he runs Crude Value Insights, a value-oriented newsletter aimed at analyzing the cash flows and assessing the value of companies in the oil and gas space. His primary focus is on finding businesses that are trading at a significant discount to their intrinsic value by employing a combination of Benjamin Graham's investment philosophy and a contrarian approach to the market and the securities therein.

Disclosure: I/we have no stock, option or similar derivative position in any of the companies mentioned, and no plans to initiate any such positions within the next 72 hours. I wrote this article myself, and it expresses my own opinions. I am not receiving compensation for it (other than from Seeking Alpha). I have no business relationship with any company whose stock is mentioned in this article.

Recommended For You

Comments (2)

To ensure this doesn’t happen in the future, please enable Javascript and cookies in your browser.
Is this happening to you frequently? Please report it on our feedback forum.
If you have an ad-blocker enabled you may be blocked from proceeding. Please disable your ad-blocker and refresh.