Winmark Corporation WINA | NASDAQ

Dividends

Company Overview:

Market Cap: $975.56M
Trailing PE: 24.3x
FWD PE: —
Payout Ratio (TTM): 111.5%
52-Week Range: $261.71 - $488.83

10 Year WINA Performance Metrics:

Total Return (with DRIP): 215.3% (12.17% CAGR)
Total Return (no DRIP): 217.5% (12.25% CAGR)
Share Price: 159.6% (10.01% CAGR)
Yield on Cost (with DRIP): 4.72%
Total Invested: $10,000
Total Value (with DRIP): $31,532
Total Return $ (with DRIP): $21,532
Dividend Increase: 920% (26.86% CAGR)
Dividend Yield (FWD): 1.50% ($4.08)
WINA 10-yr Total Return ($10K invested)
1M 3M 6M YTD 1Y 3Y 5Y 10Y
WINA Share Price
1M 3M 6M YTD 1Y 3Y 5Y 10Y All
WINA Price CAGR:1Y: -36.53%2Y: -19.60%5Y: 1.80%10Y: 10.01%
WINA Dividend Charts
WINA - Dividends
WINA Dividend CAGR:1Y: 422.92%2Y: 136.17%5Y: 61.99%10Y: 47.93%
WINA - Dividend Payout Ratio
WINA Dividend Payout Ratio CAGR:1Y: 1.35%2Y: -68.39%5Y: -34.11%10Y: 16.51%
WINA - Dividend to Free Cash Flow Ratio
WINA Dividend to FCF Ratio CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
Build Custom Charts
WINA - Chart 1
WINA - Chart 2
WINA - Chart 3

WINA Financials: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:

Revenue
WINA Revenue CAGR:1Y: 23.23%2Y: 19.45%5Y: 6.48%10Y: 4.85%
Earnings Per Share (EPS)
WINA EPS CAGR:1Y: 6.29%2Y: 11.11%5Y: 0.76%10Y: 8.57%
Net Income
WINA Net Income CAGR:1Y: 6.12%2Y: 11.05%5Y: 0.39%10Y: 6.72%
EBITDA
WINA EBITDA CAGR:1Y: 4.53%2Y: 10.24%5Y: 4.65%10Y: 4.44%
Free Cash Flow
WINA Free Cash Flow CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
Free Cash Flow / Share
WINA Free Cash Flow / Share CAGR:1Y: 3.38%2Y: 21.39%5Y: -0.47%10Y: 0.00%
Operating Income
WINA Operating Income CAGR:1Y: 5.78%2Y: 11.20%5Y: 4.10%10Y: 4.16%
Gross Profit
WINA Gross Profit CAGR:1Y: 5.23%2Y: 11.09%5Y: 0.00%10Y: 0.00%
Shares Outstanding
WINA Shares Outstanding CAGR:1Y: -0.20%2Y: 0.25%5Y: -0.37%10Y: -1.66%
Share Buybacks
WINA Share Buybacks CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
Stock-Based Comp
WINA Stock-Based Comp CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
Expenses
WINA Expenses CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
Revenue vs Net Income
EPS vs FCF / Share
EPS vs PE Ratio
FCF vs FCF / Share
FCF vs Stock Based Comp
Cash & Debt
Revenue by Segment
WINA Revenue CAGR:1Y: 23.23%2Y: 19.45%5Y: 6.48%10Y: 4.85%
Revenue by Region
WINA Revenue CAGR:1Y: 23.23%2Y: 19.45%5Y: 6.48%10Y: 4.85%

Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:

REVENUE: Actual + Estimates
WINA Actual Revenue CAGR:1Y: 23.23%2Y: 19.45%5Y: 6.48%10Y: 4.85%
EPS: Actual + Estimates
WINA Actual EPS CAGR:1Y: 6.29%2Y: 11.11%5Y: 0.76%10Y: 8.57%
NET INCOME: Actual + Estimates
WINA Actual Net Income CAGR:1Y: 6.12%2Y: 11.05%5Y: 0.39%10Y: 6.72%
EBITDA: Actual + Estimates
WINA Actual EBITDA CAGR:1Y: 4.53%2Y: 10.24%5Y: 4.65%10Y: 4.44%

Ratios, Profit Margins & Return on Capital:

Net Profit Margin
WINA Net Profit Margin CAGR:1Y: -13.88%2Y: -7.03%5Y: -5.72%10Y: 1.78%
Gross Profit Margin
WINA Gross Profit Margin CAGR:1Y: -14.61%2Y: -6.99%5Y: -2.21%10Y: -1.50%
Price to Earnings
WINA Price to Earnings CAGR:1Y: -43.89%2Y: -21.28%5Y: 3.56%10Y: 0.60%
Price To Sales Ratio
WINA Price To Sales Ratio CAGR:1Y: -51.67%2Y: -26.86%5Y: -2.38%10Y: 2.38%
Return on Capital Employed
WINA Return on Capital Employed CAGR:1Y: 41.27%2Y: -12.11%5Y: -9.90%10Y: 5.93%
Return on Invested Capital
WINA Return on Invested Capital CAGR:1Y: 41.18%2Y: -13.45%5Y: -17.76%10Y: 6.95%

Compare stocks side-by-side

WINA Dividends Info:

Annual Dividend: $20.08
Forward Yield: 7.37%
Ex-Dividend Date: 2026-11-11
Lifetime Dividends / Share: $82.04

Projected Future Returns & Dividends for WINA

Based on past 10-year performance, here are WINA growth metrics:

Share price CAGR of +10.01%
Dividend CAGR of +47.94%

Using WINA CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:

WINA (DRIP)WINA - No DRIP
Current Price$272.45$272.45
Start Shares36.7036.70
Start Value$10,000$10,000
  
After 10 years:
Final Share Count310.0136.70
Dividends Payment$70.10$70.10
Annual Dividends$86,930$10,292
Yield on cost869.30%102.92%
Share Price$707.28$707.28
Total Dividends$146,431$38,362
Final Value$219,266$64,322

Estimated Future Value + Dividends - WINA

NOTE: Above numbers are our estimate based on WINA's Dividend and Price CAGR over past 10 years. These numbers should only be considered as "potential future returns"! DRIP assumes reinvesting dividends; No-DRIP assumes collecting dividends as cash.

We cannot guarantee that your actual returns will meet these estimates.

Is WINA's dividend safe, and what is WINA worth?

Pro adds WINA's Dividend Safety Rating, its DCF fair value and the Trend Signal to this page and opens the 28 blurred charts above.

Show WINA's rating and fair value

Company Info

Winmark Corporation (WINA) had its IPO on 1993-08-25, and is traded on NASDAQ stock exchange.

Winmark Corporation, founded in 1988 and headquartered in Minneapolis, Minnesota, functions as a franchisor managing retail concepts centered on the buying, selling, trading, and consignment of pre-owned goods. Its business predominantly spans the United States and Canada. The company's activities are organized into two primary divisions: Franchising and Leasing. Within its Franchising segment, Winmark supports various specialized second-hand retail store brands: Plato's Closet provides a marketplace for used clothing and accessories tailored for the teenage and young adult demographic. Once Upon A Child caters to parents by acquiring and selling both new and gently used children's apparel, toys, furniture, and equipment for ages ranging from infancy to twelve years. Play It Again Sports offers new and pre-owned sporting equipment, gear, and accessories suitable for diverse athletic pursuits, including team sports, fitness activities, and winter sports. Style Encore concentrates on women's fashion, facilitating the exchange of previously owned clothing, footwear, and accessories. Music Go Round serves musicians by dealing in new and used musical instruments, audio electronics such as speakers and amplifiers, and associated accessories. In addition to its retail franchising, Winmark also participates in the financial services sector through its equipment leasing division, which focuses on providing financing for technology and other essential business equipment to middle-market companies. As of February 23, 2022, Winmark's extensive network comprised 1,271 franchised store locations. Certain brands also extend their reach through e-commerce platforms, including musicgoround.com, playitagainsports.com, and style-encore.com.

WINA website: https://www.winmarkcorporation.com


Loading signals…

DCF Model — WINA

Value from:
Pay up to today
—
vs current price $272.45
—
Cash flow & implied price by year

FCF is negative or missing for this company (common for banks) — the model discounts EPS instead.

EPS is negative or missing for this company — Simple mode uses free cash flow per share instead.

Free cash flow today
—
grows for the next years
Then mature
—
every future dollar counted back to today
Pile of today-dollars
—
÷ shares
Implied price path
YearFCFImplied price
Sensitivity — fair value: growth ↓ × target return →