Company Na Beta Market D/E Tax Rate Fixed/Variab Market Cap Market WeighTicker Symb Industry SIC Market

ustry SIC Market Cap Current PE Trailing PE

Barry (R.G.) 1.00 40.51% 36.89% 75.66% $ 32.07 0.28% RGB Shoe 3142 $ 32.07 3.28 NA
Brown Shoe 0.80 106.64% 37.06% 61.41% $ 184.77 1.63% BWS Shoe 3144 $ 184.77 7.81 5.40
Candie's Inc. 1.20 75.86% 0.00% 29.78% $ 22.37 0.20% CAND Shoe 3143 $ 22.37 NA NA
Converse Inc 0.60 653.46% 0.00% 39.64% $ 28.34 0.25% CVE Shoe 3149 $ 28.34 NA NA
Deckers Outd 0.80 82.43% 0.00% 62.52% $ 26.01 0.23% DECK Shoe 3021 $ 26.01 NA 23.65
Florsheim Gr 0.65 96.79% 32.47% 79.03% $ 19.02 0.17% FLSC Shoe 3140 $ 19.02 12.19 NA
K-Swiss Inc. 0.65 0.69% 40.94% 56.92% $ 95.76 0.84% KSWS Shoe 5139 $ 95.76 7.63 2.89
Kenneth Cole 1.05 0.29% 39.50% 56.97% $ 320.01 2.82% KCP Shoe 3140 $ 320.01 19.60 15.69
LaCrosse Foo 0.55 81.15% 39.25% 30.36% $ 27.11 0.24% BOOT Shoe 3021 $ 27.11 12.00 24.65
Maxwell Shoe 0.75 2.24% 33.28% 20.97% $ 72.84 0.64% MAXS Shoe 5139 $ 72.84 5.49 11.56
NIKE Inc. 'B 0.90 9.47% 39.50% 46.07% $ 8,509.00 75.07% NKE Shoe 3149 $ 8,509.00 17.78 15.37
Reebok Int'l 1.05 171.90% 32.28% 35.03% $ 400.89 3.54% RBK Shoe 3149 $ 400.89 8.42 9.43
Rocky Shoes 0.80 93.51% 0.00% 26.89% $ 31.88 0.28% RCKY Shoe 3149 $ 31.88 14.11 31.88
Saucony Inc 0.15 34.93% 31.11% 49.33% $ 32.18 0.28% SCNYA Shoe 3149 $ 32.18 8.99 3.28
Shoe Carniva 0.85 2.18% 39.97% 35.03% $ 98.38 0.87% SCVL Shoe 5661 $ 98.38 9.62 8.06
Stride Rite C 0.80 0.00% 36.80% 48.23% $ 276.00 2.43% SRR Shoe 3149 $ 276.00 12.70 9.32
Timberland Co 1.10 15.23% 32.00% 49.50% $ 656.43 5.79% TBL Shoe 3140 $ 656.43 11.10 9.93
Vulcan Int'L 0.65 3.38% 5.61% 11.92% $ 34.57 0.30% VUL Shoe 3069 $ 34.57 34.23 NA
Wellco Enterp 0.60 48.89% 0.00% 11.52% $ 8.14 0.07% WLC Shoe 3143 $ 8.14 NA 0.18
Weyco Grou 0.30 11.91% 35.74% 24.69% $ 79.90 0.70% WEYS Shoe 3143 $ 79.90 8.15 7.91
Wolverine W 1.35 44.37% 32.62% 32.31% $ 379.10 3.34% WWW Shoe 3140 $ 379.10 9.10 10.25
Average (Sim 0.79 75.04% 25.95% 42.09%
Average (Weighted) $ 11,334.77

Unlevered Beta = 0.50813437

Business Beta = 0.35762658
Vans Inc. 0.95 9.41% 34.06% 31.16%

0.78094839
PEG Ratio PBV Ratio PS Ratio Value/FCFF Value/EBIT Value/EBITD Value/BV of CValue/Sales Expected GroGrowth in RevBeta Standard Dev R Squared
0.41 0.41 0.23 0.96 0.88 0.77 0.17 0.11 8.00% -0.54% 1.00 37.76% 7%
0.49 0.85 0.12 6.26 3.71 2.86 0.81 0.21 16.00% -2.47% 0.80 39.77% 9%
NA 0.43 0.24 9.02 23.92 12.15 0.56 0.41 NA -10.94% 1.20 66.87% 0%
NA NA 0.12 55.46 NA NA 1.81 0.86 NA -31.51% 0.60 85.98% 0%
NA 0.50 0.23 NA NA 19.19 0.64 0.42 NA -1.26% 0.80 44.61% 6%
NA 0.36 0.08 7.64 1.97 1.50 0.43 0.12 NA -3.69% 0.65 77.55% 7%
NA 1.15 0.35 NA 1.70 1.66 0.70 0.21 NA 31.65% 0.65 74.80% 2%
0.91 4.34 1.21 109.84 12.13 10.92 4.12 1.16 21.50% 19.73% 1.05 51.00% 17%
NA 0.43 0.21 7.22 5.61 4.02 0.57 0.38 NA -8.99% 0.55
NA 0.92 0.48 4.16 2.93 2.75 0.69 0.37 NA 6.67% 0.75
1.55 2.55 0.95 19.25 8.26 6.84 2.20 1.02 11.50% -6.60% 0.90 38.14% 24%
3.37 0.76 0.13 5.16 5.22 4.09 0.75 0.31 2.50% -11.80% 1.05 45.71% 25%
NA 0.53 0.34 28.33 6.85 4.47 0.61 0.58 NA -3.29% 0.80 44.16% 7%
NA 0.67 0.22 NA 3.53 3.01 0.63 0.25 NA 13.79% 0.15 64.53% 2%
NA 1.19 0.30 82.16 3.52 2.85 1.16 0.30 NA 12.86% 0.85 50.98% 16%
0.60 1.13 0.48 18.52 5.01 4.17 0.95 0.41 21.00% 6.70% 0.80 39.72% 24%
0.57 2.47 0.73 8.75 5.12 4.43 1.65 0.67 19.50% 10.74% 1.10 53.26% 18%
NA 0.53 2.58 NA -22.23 -22.23 -0.24 -1.19 NA -4.95% 0.65 20.41% 13%
NA 1.26 0.39 96.97 19.69 10.36 1.15 0.57 NA -10.91% 0.60 43.45% 4%
NA 1.23 0.61 NA 5.15 4.94 1.02 0.58 NA 7.97% 0.30 31.68% 6%
0.83 1.26 0.58 12.76 6.75 5.80 1.15 0.83 11.00% 5.04% 1.35 46.57% 28%
Payout Ratio Reinvestment ROE ROC Net Margin Operating MaFirm Value Enterprise VaBV of CapitalBV of Assets EBIT EBITDA FCFF
0.00% 9.21% -0.64% 12.23% -0.36% 12.68% $ 45.06 $ 15.46 $ 91.07 $ 111.35 $ 17.65 $ 20.06 $ 16.02
21.25% 40.77% 15.75% 13.78% 2.17% 5.75% $ 381.80 $ 336.27 $ 414.20 $ 655.23 $ 90.65 $ 117.59 $ 53.70
0.00% -165.15% -27.19% 2.35% -15.06% 1.73% $ 39.34 $ 38.74 $ 68.82 $ 74.60 $ 1.62 $ 3.19 $ 4.29
0.00% 126.44% NA -12.37% -12.34% -5.86% $ 213.53 $ 210.26 $ 115.88 $ 195.01 $ (14.34) $ (10.40) $ 3.79
0.00% -2090.01% 2.12% -0.25% 0.97% -0.16% $ 47.45 $ 47.19 $ 73.44 $ 84.37 $ (0.18) $ 2.46 $ (3.96)
0.00% 74.15% -3.75% 14.54% -0.81% 6.24% $ 37.43 $ 30.50 $ 71.76 $ 199.57 $ 15.45 $ 20.39 $ 3.99
2.53% 161.09% 39.75% 24.42% 12.00% 12.58% $ 96.42 $ 59.06 $ 83.93 $ 115.47 $ 34.71 $ 35.65 $ (21.20)
0.00% 88.96% 27.68% 20.53% 7.71% 9.57% $ 320.94 $ 307.12 $ 74.62 $ 96.68 $ 25.32 $ 28.11 $ 2.80
79.42% 22.35% 1.74% 6.21% 0.86% 6.78% $ 49.11 $ 48.75 $ 85.04 $ 98.62 $ 8.69 $ 12.13 $ 6.75
0.00% 29.57% 7.94% 15.68% 4.19% 12.66% $ 74.47 $ 55.74 $ 80.95 $ 91.01 $ 19.03 $ 20.27 $ 13.40
24.47% 57.07% 16.60% 16.12% 6.21% 12.37% $ 9,315.50 $ 9,117.40 $ 4,140.80 $ 5,247.70 $ 1,103.39 $ 1,332.19 $ 473.70
0.00% -1.05% 8.10% 9.74% 1.42% 5.85% $ 1,090.03 $ 909.96 $ 1,213.52 $ 1,739.62 $ 174.49 $ 222.51 $ 176.31
0.00% 75.81% 1.68% 8.88% 1.07% 8.49% $ 61.69 $ 54.46 $ 89.45 $ 96.60 $ 7.95 $ 12.18 $ 1.92
0.00% 206.44% 20.31% 12.37% 6.57% 7.16% $ 43.42 $ 37.75 $ 59.49 $ 69.88 $ 10.68 $ 12.52 $ (11.37)
0.00% 95.72% 14.76% 19.84% 3.75% 8.61% $ 100.52 $ 98.58 $ 84.81 $ 120.76 $ 28.03 $ 34.60 $ 1.20
31.34% 72.95% 12.09% 12.04% 5.17% 8.14% $ 276.00 $ 233.57 $ 244.73 $ 335.50 $ 46.63 $ 56.01 $ 12.61
0.00% 41.53% 24.83% 21.94% 7.32% 13.08% $ 756.43 $ 604.54 $ 366.19 $ 469.47 $ 118.14 $ 136.34 $ 69.08
0.00% 136.92% 0.00% 1.01% 0.00% 5.33% $ 35.74 $ (15.88) $ 66.47 $ 95.01 $ 0.71 $ 0.71 $ (0.26)
0.50% 79.70% 718.70% 5.85% 221.43% 2.91% $ 12.12 $ 12.03 $ 10.45 $ 14.85 $ 0.61 $ 1.16 $ 0.12
17.50% 117.62% 15.50% 12.76% 7.74% 11.36% $ 89.42 $ 76.33 $ 74.67 $ 92.78 $ 14.82 $ 15.45 $ (2.61)
13.22% 47.13% 12.32% 11.53% 5.67% 12.29% $ 547.30 $ 541.10 $ 468.52 $ 521.48 $ 80.18 $ 93.22 $ 42.39
Eff. Tax Rate Non-cash WCCash as % of Cap ExpenditDepreciation S,G & A ExpeFixed Assets/ Market D/E Market Debt Book Debt to Dividend YielInsider Holdi Institutional Holdings
36.89% 31.16% 65.69% $ 1.13 $ 2.41 $ 52.35 11.57% 40.51% 28.83% 16.64% 0.00% 17.00% 51.53%
37.06% 19.84% 11.93% $ 22.75 $ 26.94 $ 565.37 12.54% 106.64% 51.61% 90.73% 0.22% 2.00% 69.59%
0.00% 14.33% 1.53% $ 1.92 $ 1.57 $ 21.11 3.49% 75.86% 43.14% 32.73% 0.00% 44.00% 14.05%
0.00% 29.82% 1.53% $ 4.79 $ 3.94 $ 73.53 10.69% 653.46% 86.73% NA 0.00% NA 74.15%
0.00% 41.99% 0.55% $ 1.91 $ 2.64 $ 43.50 3.54% 82.43% 45.18% 41.23% 0.00% 64.00% 6.33%
32.47% 39.63% 18.51% $ 10.31 $ 4.94 $ 102.48 15.52% 96.79% 49.19% 34.51% 0.00% NA 82.01%
40.94% 32.34% 38.75% $ 5.66 $ 0.94 $ 87.49 6.94% 0.69% 0.68% 0.79% 0.06% 42.00% 96.82%
39.50% 21.27% 4.31% $ 5.78 $ 2.79 $ 86.84 16.73% 0.29% 0.29% 1.26% 0.00% NA 78.54%
39.25% 44.51% 0.73% $ 4.29 $ 3.44 $ 27.83 14.20% 81.15% 44.80% 34.90% 0.48% 29.00% 26.33%
33.28% 33.01% 25.15% $ 5.69 $ 1.24 $ 22.76 6.85% 2.24% 2.19% 2.05% 0.00% NA 61.72%
39.50% 26.96% 2.13% $ 384.10 $ 228.80 $ 2,465.46 24.12% 9.47% 8.65% 24.18% 0.01% 56.00% 44.68%
32.28% 26.36% 16.52% $ 53.62 $ 48.02 NA 9.92% 171.90% 63.22% 131.42% 0.00% 8.00% 67.37%
0.00% 70.09% 11.72% $ 6.82 $ 4.23 $ 18.15 21.22% 93.51% 48.32% 49.98% 0.00% 33.00% 30.39%
31.11% 44.50% 13.06% $ 1.26 $ 1.84 $ 45.76 11.62% 34.93% 25.89% 23.30% 0.00% NA 13.35%
39.97% 17.94% 1.93% $ 14.06 $ 6.57 $ 77.18 33.83% 2.18% 2.13% 2.59% 0.00% 44.00% 40.11%
36.80% 26.70% 15.37% $ 17.32 $ 9.38 $ 171.21 17.39% 0.00% 0.00% 0.00% 0.07% 1.00% 67.12%
32.00% 21.38% 20.08% $ 20.68 $ 18.20 $ 259.94 12.12% 15.23% 13.22% 37.57% 0.00% 25.00% 50.90%
5.61% 10.66% 144.43% $ 0.81 $ - $ 1.35 2.95% 3.38% 3.27% 1.79% 2.31% NA 12.90%
0.00% 42.89% 0.74% $ 1.17 $ 0.55 $ 2.11 20.00% 48.89% 32.84% 61.51% 2.46% NA 5.58%
35.74% 18.89% 14.64% $ 12.12 $ 0.63 $ 22.90 14.87% 11.91% 10.65% 14.61% 0.50% 52.00% 30.76%
32.62% 45.45% 1.13% $ 32.37 $ 13.04 $ 139.74 21.31% 44.37% 30.73% 56.01% 0.03% 6.00% 59.75%
Institutional Holdings