![Björn Borg AB, Webcast, 2024](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/a138b588-d5c5-4ae3-95e6-df451629185c.png)
Björn Borg
61.22 SEK +5.5%Björn Borg is active in the retail industry. The company is a manufacturer and retailer of clothing, shoes, bags, glasses, and other accessories, with a focus on the sports segment. The Group has its own operations at all stages from brand development to consumer sales and sales take place via concept stores, licensed retailers. as well as via E-commerce. The largest market is in the Nordic region. The head office is located in Stockholm.
Extensive report
Analyst
![Lucas Mattsson Lucas Mattsson](https://www.inderes.se/cdn-cgi/image/format=auto,width=128,height=128,quality=90,fit=cover/https://content.inderes.se/assets/e0da094f-9c33-4203-a18a-d77d043f28b7.png)
Latest videos
Financial calendar
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Nordnet Pension | 12.2 % | 12.2 % |
Martin Bjäringer | 9.9 % | 9.9 % |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 734.0 | 796.1 | 861.0 | 891.8 | 954.7 | 1,035.2 | 1,106.2 | 1,163.2 |
growth-% | -5.8 % | 8.5 % | 8.2 % | 3.6 % | 7.1 % | 8.4 % | 6.9 % | 5.2 % |
EBITDA | 74.5 | 139.6 | 107.7 | 133.6 | 143.3 | 159.0 | 164.8 | 168.9 |
EBIT (adj.) | 33.7 | 104.1 | 93.9 | 100.6 | 110.6 | 127.0 | 138.3 | 142.3 |
EBIT | 33.7 | 104.1 | 72.9 | 100.6 | 110.6 | 127.0 | 138.3 | 142.3 |
Profit before taxes | 17.6 | 106.9 | 70.4 | 97.7 | 101.5 | 121.8 | 135.0 | 141.1 |
Net income | 18.8 | 86.0 | 50.9 | 76.0 | 79.4 | 95.0 | 107.2 | 112.0 |
EPS (adj.) | 0.75 | 3.42 | 2.86 | 3.02 | 3.16 | 3.78 | 4.26 | 4.45 |
growth-% | -51.6 % | 356.8 % | -16.5 % | 5.7 % | 4.5 % | 19.8 % | 12.8 % | 4.5 % |
Dividend | 1.50 | 2.50 | 2.00 | 3.00 | 3.00 | 3.40 | 3.84 | 4.01 |
Dividend ratio | 200.3 % | 73.1 % | 98.9 % | 99.3 % | 95.1 % | 90.0 % | 90.0 % | 90.0 % |
Login required
This content is only available for logged in users
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 10.2 % | 17.5 % | 12.5 % | 15.0 % | 15.0 % | 15.4 % | 14.9 % | 14.5 % |
EBIT-% (adj.) | 4.6 % | 13.1 % | 10.9 % | 11.3 % | 11.6 % | 12.3 % | 12.5 % | 12.2 % |
EBIT-% | 4.6 % | 13.1 % | 8.5 % | 11.3 % | 11.6 % | 12.3 % | 12.5 % | 12.2 % |
ROE | 6.6 % | 27.0 % | 15.2 % | 22.1 % | 22.1 % | 25.6 % | 27.4 % | 27.3 % |
ROI | 6.7 % | 22.7 % | 16.6 % | 25.1 % | 27.6 % | 31.0 % | 33.1 % | 33.4 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (SEK) | 15.97 | 42.90 | 27.78 | 42.25 | 61.22 | 61.22 | 61.22 | 61.22 |
Shares | 25.1 | 25.1 | 25.1 | 25.1 | 25.1 | 25.1 | 25.1 | 25.1 |
Market cap | 401.6 | 1,078.8 | 698.7 | 1,062.6 | 1,539.6 | 1,539.6 | 1,539.6 | 1,539.6 |
Enterprise value | 487.4 | 1,118.0 | 764.3 | 1,078.8 | 1,563.3 | 1,546.8 | 1,533.1 | 1,522.7 |
EV/S | 0.7 | 1.4 | 0.9 | 1.2 | 1.6 | 1.5 | 1.4 | 1.3 |
EV/EBITDA | 6.5 | 8.0 | 7.1 | 8.1 | 10.9 | 9.7 | 9.3 | 9.0 |
EV/EBIT (adj.) | 14.5 | 10.7 | 8.1 | 10.7 | 14.1 | 12.2 | 11.1 | 10.7 |
EV/EBIT | 14.5 | 10.7 | 10.5 | 10.7 | 14.1 | 12.2 | 11.1 | 10.7 |
P/E (adj.) | 21.3 | 12.5 | 9.7 | 14.0 | 19.4 | 16.2 | 14.4 | 13.7 |
P/E | 21.3 | 12.5 | 13.7 | 14.0 | 19.4 | 16.2 | 14.4 | 13.7 |
P/B | 1.4 | 3.2 | 2.1 | 3.0 | 4.3 | 4.0 | 3.8 | 3.7 |
P/S | 0.5 | 1.4 | 0.8 | 1.2 | 1.6 | 1.5 | 1.4 | 1.3 |
Dividend yield | 9.4 % | 5.8 % | 7.2 % | 7.1 % | 4.9 % | 5.6 % | 6.3 % | 6.6 % |
Equity ratio | 47.0 % | 49.1 % | 49.7 % | 55.6 % | 54.4 % | 55.9 % | 57.3 % | 58.3 % |
Gearing ratio | 29.5 % | 11.7 % | 20.2 % | 4.6 % | 6.7 % | 1.9 % | -1.6 % | -4.1 % |
Login required
This content is only available for logged in users
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 169.9 | 268.0 | 203.7 | 891.8 | 260.8 | 178.7 | 295.6 | 219.6 | 954.7 |
EBITDA | 16.3 | 49.0 | 28.3 | 133.6 | 41.6 | 17.3 | 52.1 | 32.2 | 143.3 |
EBIT | 8.1 | 40.9 | 20.2 | 100.6 | 33.5 | 9.1 | 43.9 | 24.0 | 110.6 |
Profit before taxes | 5.4 | 40.6 | 21.1 | 97.7 | 27.0 | 7.3 | 41.0 | 26.2 | 101.5 |
Net income | 4.2 | 32.0 | 15.0 | 76.0 | 21.2 | 5.7 | 32.0 | 20.5 | 79.4 |
Login required
This content is only available for logged in users
![Björn Borg AB, Webcast, 2024](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/a138b588-d5c5-4ae3-95e6-df451629185c.png)
BJÖRN BORG AB INTERIM REPORT JANUARY – JUNE 2024
![Björn Borg Q2’24 earnings preview: Strong growth figures expected](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=contain/https://content.inderes.se/assets/ba6e89c3-09a7-4106-81ae-5b8305570ddf.png)
Björn Borg Q2’24 earnings preview: Strong growth figures expected
Join Inderes community
Don't miss out - create an account and get all the possible benefits
FREE account
PREMIUM account
![Björn Borg initiation of coverage: Serving up profitable growth](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/032002be-d75d-4e99-bbdd-d6da7b39813b.png)