NEW YORK — J.P. Morgan Equity Research has outlined a scenario for what a potential Phillips-Van Heusen Corp. acquisition of Tommy Hilfiger would mean from a strategic perspective.
As first reported in WWD, sources have indicated PVH, the $2.4 billion apparel firm, is in talks with Hilfiger about a possible acquisition. Hilfiger has been owned by private equity firm Apax Partners for nearly four years.
“Theoretically it can be highly accretive depending on how it’s structured,” Christoper Kim, vice president, J.P. Morgan Equity Research, told WWD. “The opportunities to have revenue synergies are relatively compelling.” He said since Hilfiger has a very strong business in Europe, it would give PVH opportunities to distribute some of its brands in Europe, as well as Asia. He also feels if Apax takes 20 percent of PVH stock, “it would give them the ability to slowly liquidate that holding, rather than being locked in with equity.”
In his research note, released Tuesday, Kim wrote,“PVH has a strong track record for successful acquisitions (Calvin Klein, Superba), and we believe that management will not only be focused on long-term synergies and accretion, but also accretion in year one.
“At nine times publicly available EBITDA (earnings before interest, taxes, depreciation and amortization) figures in our scenario analysis, we would expect Tommy to be 30 cents accretive to EPS (earnings per share) in year one, and $250 million in annual debt pay down could translate to 20 cents in annual EPS contribution alone,” wrote Kim.
According to Kim, valuation poses a concern, “but Tommy has very strong free cash flows.”
Media reports have speculated Hilfiger’s business has a valuation of between $3 billion and $4 billion. Kim called the low end of the range translating to an 8 times EBITDA multiple, “reasonable, in our view,” and the higher figure, at 10.5times EBITDA “somewhat steep in our view.”
“Our scenario analysis assumes a 9 times multiple of a $3.4 billion valuation (enterprise value). Our scenario model assumes that 20 percent of this is financed via stock (to Apax) with the remainder via debt at an 8.5 percent interest rate,” wrote Kim.
For the year ended March 31, 2009, Hilfiger generated $378 million in EBITDA on sales of $2.2 billion. Kim pointed out this data includes a 19.9 percent EBITDA margin. “Needless to say, Tommy generates among the best cash flows among apparel manufacturers (vs. its peer group at 13.2 percent EBITDA for 2009),” wrote Kim.
In a telephone interview, Kim said this deal differs from PVH’s acquisition from Calvin Klein which was “more of a licensing model.” He said acquiring Hilfiger would give PVH “more direct exposure as opposed to taking 5 to 7 percent of sales [in licensing fees].” He said the deal could eventually include opportunities such as licensing certain categories.
Shares of PVH closed at $45.71, down 53 cents, or 1.2 percent, in trading Tuesday on the New York Stock Exchange.
As one of the most recognizable models in the world, Christy Turlington Burns has an insider’s view of the fashion industry and the allegations of sexual harassment swirling around it. “I can say that harassment and mistreatment have always been widely known and tolerated in the industry. The industry is surrounded by predators who thrive on the constant rejection and loneliness so many of us have experiences at some point in our careers,” Turlington told WWD, along with her suggestions for how the modeling world should protect younger women and men. Read more on WWD.com. Link in bio. (📷: Tony Palmieri) #wwdnews
@asics America has tapped a new brand ambassador: famed DJ/record producer @steveaoki. This initiative is intended to set the tone for the new brand identity and philosophy and will include partnerships with influencers and in-store and off-line activations that will continue into next year. This is Asics’ most significant marketing effort in two decades, and is expected to attract younger consumers to the brand. #wwdfashion
24-year-old Jean Prounis is redefining the rules of jewelry. Formerly a studio assistant to Jemima Kirke and a design apprentice at Ghuran, she focuses on handcrafted subtleties and ancient goldsmithing techniques. “There was a really sterile feel in the environment and I wanted to have jewelry with character that shapes how you wear it everyday,” Prounis said. Each piece is hand made in New York, either by Prounis or three other jewelers in the district. #wwdfashion
“These collections continue to build on that vision, empowering differently abled adults to express themselves through fashion,” said @tommyhilfiger of his line of adaptive apparel, which launches today. The line consists of 37 men’s and 34 women’s styles based upon the pieces from the spring Tommy Hilfiger sportswear collection. #wwdnews
“Stranger Things” is getting a new cast member for season 2. Meet @sadiesink_, the 15-year-old who will be joining the Netflix series for its new season. You may recognize her from “The Glass Castle” with Brie Larson and Woody Harrelson, but the Texas native’s next role goes in an entirely different direction. She describes her character, Max, as “a rough and tumble skater girl [who] becomes friends with the boys at school.” The second season debuts on October 27. (📷: @jgreenery) #wwdeye
Amid the Harvey Weinstein controversy, there’s another sector that’s being put under the spotlight for sexual abuse: the modeling industry. While rumors about abuse and sexual harassment of female and male models — and the photographers, agents and others who perpetrated it — have circulated within the fashion world for years, model @cameronrussell started posting stories from models on Instagram last week about abusive situations they’ve encountered — from sexual harassment and molestation to attempted rape. Over 75 have weighed in so far. Read more on WWD.com. Link in bio. #wwdnews
To celebrate its 16th anniversary, @dylanscandybar tapped designers and celebrities to create mosaics out of candy. The mosaics will be auctioned off to support the philanthropic cause of each participant’s choice. Pictured here is the mural created by @aliceandolivia's Stacey Bendet. For a first look at some of the other artwork being unveiled tonight, go to WWD.com. #wwdeye
The annual Veuve Clicquot Polo Classic in Pacific Palisades this weekend drew Kate Hudson, Tracee Ellis Ross, Laura Dern and more. See pictures of the star-studded event on WWD.com. (📷: @chelsealaurenla) #wwdeye
In his new book “Hollywood Royale,” Andy Warhol’s Protégé Matthew Rolston celebrates the Eighties revival of Hollywood glamour. Featuring more than 100 portraits taken by Rolston from 1977 to 1993, the book contains photos of icons like Michael Jackson, Cyndi Lauper, and @drewbarrymore, pictured here in 1991. “Hollywood Royale,” out today, will be accompanied by an exhibition opening at Los Angeles’ Fahey/Klein Gallery on March 1. #wwdeye