Lands' End IncLands' End Inc
Lands' End Inc

Lands' End Inc

LE
Consumer Discretionary·Specialty Retail

Lands' End, Inc. operates as a digital retailer of solution-based apparel, swimwear, outerwear, accessories, footwear, home products and uniforms. It operates through the following segments: U.S. eCommerce, Europe eCommerce, Outfitters, Third Party, and Retail. The U.S. eCommerce segment offers products through its eCommerce website. The Europe eCommerce segment provides products direct to consumers located in Europe through eCommerce international websites and third-party marketplace websites. The Outfitters segment focuses on the sale of uniforms and logo apparel to businesses, its employees, and to student households through school relationships. The Third Party segment engages in the sale of products direct to consumers through third-party marketplace websites. The Licensing segment earns royalties on the use of its trademark and any fulfillment fees for fulfillment services provided by the firm. The Retail segment engages in the sale of products through company operated stores located in the U.S. The company was founded by Gary C. Comer in 1963 and is headquartered in Dodgeville, WI.

Wisconsin; U.S.A
Market cap
No dataNo data
Revenue
$1.2B+0.7% YoY
Net income
$5.5M−11.6% YoY
Free cash flow
$20.4M+32.7% YoY

Market

Listed stock
LEPriceNasdaq
Loading…Loading…1Y

Financial performance

Revenue
$1.2B+0.7% YoY
Operating income
$44.3M−13.1% YoY
Net income
$5.5M−11.6% YoY
Free cash flow
$20.4M+32.7% YoY

Revenue, profit & cash trend

Revenue
Operating income
Net income
Free cash flow
Reference
Revenue: 2022 $1.6B, 2023 $1.6B, 2024 $1.5B, 2025 $1.2B, 2026 $1.2B. Operating income: 2022 $79.8M, 2023 $24.7M, 2024 $-77.5M, 2025 $51M, 2026 $44.3M. Net income: 2022 $33.4M, 2023 $-12.5M, 2024 $-130.7M, 2025 $6.2M, 2026 $5.5M. Free cash flow: 2022 $45.3M, 2023 $-68.2M, 2024 $95.6M, 2025 $15.4M, 2026 $20.4M. Reference line: Reference at $0.

Growth & profitability

Revenue growth
0.7%+2232 bps YoY
Gross margin
No dataNo data
Operating margin
No dataNo data
FCF margin
No dataNo data

Earnings power over time

Operating income
Net income
Free cash flow
Operating income: 2022-01-28 $79.8M, 2023-01-27 $24.7M, 2024-02-02 $-77.5M, 2025-01-31 $51M, 2026-01-30 $44.3M. Net income: 2022-01-28 $33.4M, 2023-01-27 $-12.5M, 2024-02-02 $-130.7M, 2025-01-31 $6.2M, 2026-01-30 $5.5M. Free cash flow: 2022-01-28 $45.3M, 2023-01-27 $-68.2M, 2024-02-02 $95.6M, 2025-01-31 $15.4M, 2026-01-30 $20.4M

Growth heatmap

2023202420252026CAGR
Revenue
-5.0%
-5.3%
-21.6%
+0.7%
-8.2%
Gross profit
-14.1%
+5.3%
+4.4%
-0.5%
-1.5%
Operating income
-69.0%
-413.5%
+165.7%
-13.1%
-13.7%
Free cash flow
-250.4%
+240.3%
-83.9%
+32.7%
-18.1%

Earnings quality

Operating cash flow
$49.6M−6.6% YoY
Net income
$5.5M−11.6% YoY
Free cash flow
$20.4M+32.7% YoY
Diluted EPS
No dataNo data

Cash conversion quality

Operating cash flow
Free cash flow
Net income = 100%
Operating cash flow: 2026-01-30 901%, 2025-01-31 853%, 2024-02-02 -100%, 2023-01-27 290%, 2022-01-28 211%. Free cash flow: 2026-01-30 370%, 2025-01-31 247%, 2024-02-02 -73%, 2023-01-27 544%, 2022-01-28 136%. Reference line: Net income = 100% at 100%.

Per-share economics

Diluted EPS
Latest
No data
FCF / share
Latest
No data
Diluted shares
Latest
No data

Financial flexibility

Cash & equivalents
No dataNo data
Total debt
No dataNo data
Net debt
No dataNo data
Current ratio
No dataNo data

Cash Coverage of Debt

Cash / Total debt
No data

Returns

Return on equity
No dataNo data
Return on assets
No dataNo data
Return on invested capital
No dataNo data
Asset turnover
No dataNo data

Return on capital

No data

Valuation

Price to earnings
No dataNo data
Price to sales
No dataNo data
EV / EBITDA
No dataNo data
Free cash flow yield
No dataNo data

Valuation vs its own 5Y history

Metric
Own five-year range
Current
Own 5Y median
Position in own range
Price to earnings
No data
No data
No data
No data
Price to sales
No data
No data
No data
No data
EV / EBITDA
No data
No data
No data
No data
Free cash flow yield
No data
No data
No data
No data